{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Overview","Input","Input2","Results","General assumptions","Energy assumptions","Main calculation","NPV","Cashflow","Financing","Cost of living","Parameters"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":0,"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":"Overview","index":0,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Version:","GLA_1.1",null,"Adjusted for UK Government decision on FiTs from 2016."]
[null,null,"Date:","2015-12-18"]
[null,null,"Issued to:","GLA"]
[]
[]
[]
[null,null,"This finance model is the property of Energiesprong UK."]
[null,null,"© Energiesprong UK ltd 2015"]
[]
[null,null,"This Energiesprong finance model provides an approach to assess the investment capacity of housing providers into net zero energy refurbishments."]
[null,null,"Investment decisions can be informed by this finance model but are entirely at the discreation and responsibility of individual housing providers."]
[null,null,"The methodology of this finance model has been tested independently by Frontier Economics."]
[null,null,"The finance model has also been tested and informed by the Energiesprong UK Finance Working Group."]
[]
[]
[]
[null,null,"The default input is based on sector / industry averages. Users are able to enter their own data as indicated on the 'input' spreadsheet."]
[null,null,"Please use 'Input' to enter your user-specific data - and 'Input2' where you have property-specific annual data."]
[null,null,"Where you are not certain about user-specific data or you do not have specific date the default (sector / industry average) will be used."]
[]
[null,null,"A more detailed user guidance is provided with this model."]

{"sheet":"Input","index":1,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[57,7,60,7],[9,7,13,7]]}
[]
[null,null,null,null,null,"Data input fields currently used and required for finance model"]
[null,null,null,null,null,"Data input fields current NOT used but provided as placeholders for future iterations (depending on need)."]
[null,null,null,null,null,"Automated calculation fields."]
[null,null,null,null,null,"Comments / short explanation / source of default data."]
[]
[]
[null,"GENERAL",null,"Default","User"]
[null,"Select archetype (ensure the following checkbox is unchecked for your selection to run)",null,null,"GLA1_SD_3049_Gas",{"$f":"IF(Results!G4=FALSE,Input!E9,Results!F11)","v":"GLA1_SD_3049_Gas"},null,"This user option can also be changed in the 'Results' tab to allow for easy comparison."]
[null,"Dwelling type",null,null,null,{"$f":"INDEX(Parameters!H9:H33,MATCH(F9,Parameters!B9:B33,0))","v":"House"},null,"GLA London Archetypes derived from DECC National Energy Efficiency Database based upon London region sample with 5 years actual gas and electric consumption (574,551 properties weighted to represent the 3.2m stock)."]
[null,"Dwelling form",null,null,null,{"$f":"INDEX(Parameters!I9:I33,MATCH(F9,Parameters!B9:B33,0))","v":"Semi-detached house"}]
[null,"Age band",null,null,null,{"$f":"INDEX(Parameters!G9:G33,MATCH(F9,Parameters!B9:B33,0))","v":"1930-1949 "}]
[null,"Dwelling total floor area","m2/unit",null,null,{"$f":"INDEX(Parameters!J9:J33,MATCH(F9,Parameters!B9:B33,0))","v":121}]
[null,"Number of habitable rooms",null,null,null,{"$f":"INDEX(Parameters!L9:L33,MATCH(F9,Parameters!B9:B33,0))","v":0}]
[null,"EPC label","A++/G",null,null,{"$f":"INDEX(Parameters!O9:O33,MATCH(F9,Parameters!B9:B33,0))","v":"E"}]
[null,"SAP rating",null,null,null,{"$f":"INDEX(Parameters!N9:N33,MATCH(F9,Parameters!B9:B33,0))","v":0}]
[null,"Number of units",null,1,null,{"$f":"IF(E17=\"\",D17,E17)","v":1},null,"This multiplier is currently not used by the finance model but will be a factor in determining the size of schemes once the financial envelope for a single unit has been calculated"]
[null,"Building lifetime before renovation","years",30,null,{"$f":"IF(E18=\"\",D18,E18)","v":30}]
[null,"Valuation","£/unit",null,null,{"$f":"IF(E19=0,D19,E19)","v":0}]
[null,"Book value at lifetime end (before renovation)","£",0,null,0]
[null,"Building lifetime after renovation","years",30,{"$f":"D21+Results!F14","v":30},30,null,"The default is not to differentiate between the building lifetime post Energiesprong compared with the BaU counterfactual case."]
[null,"Book value at lifetime end (after renovation)","£",0,null,0]
[]
[null,"RENT",null,{"$f":"D8","v":"Default"},{"$f":"E8","v":"User"}]
[null,"Select a London borough (for rent levels)",null,null,"Barking and Dagenham",{"$f":"IF(E25=0,D25,E25)","v":"Barking and Dagenham"}]
[null,"Select whether you want to calculate for LA or RP",null,null,{"$f":"Results!F10","v":"LA"},{"$f":"IF(Results!G4=FALSE,Input!E26,Results!F10)","v":"LA"},null,"This user option can also be changed in the 'Results' tab to allow for easy comparison."]
[null,"Current rent","£/[unit-week]",85,{"$f":"IF(E26=\"LA\",INDEX(Parameters!D41:D73,MATCH(Input!E25,Parameters!C41:C73,0)),INDEX(Parameters!E41:E73,MATCH(Input!E25,Parameters!C41:C73,0)))","v":90.39},90.39,null,"Default is national average for RPs (HCA Global Accounts 2014)"]
[]
[null,"CHARGES",null,{"$f":"D24","v":"Default"},{"$f":"E24","v":"User"}]
[null,"Service charges before renovation","£/[unit_week]",8,null,{"$f":"IF(E30=0,D30,E30)","v":8}]
[null,"Service charges after renovation","£/[unit_week]",8,null,8,null,"Default assumption is that there is no change in the service charge."]
[]
[null,"PROVIDER COST",null,{"$f":"D29","v":"Default"},{"$f":"E29","v":"User"}]
[null,"Do you have detailed annual cost for the property that you would like to assess?","Yes/No","No",null,{"$f":"IF(E34=0,D34,E34)","v":"No"},null,"If you have detailed annual cost please use table \"Input2\"."]
[null,"Management cost before renovation","£/[unit_year]",990,null,{"$f":"IF(E35=0,D35,E35)","v":990},null,"National average (HCA Global Accounts 2014)"]
[null,"Management cost after renovation","£/[unit_year]",{"$f":"D35*0.9","v":891},null,891,null,"The default assumption is a 10% reduction in management cost per unit post Energiesprong."]
[null,"Planned & routine maintenance before renovation","£/[unit_year]",1015,null,1015,null,"National average (HCA Global Accounts 2014)"]
[null,"Planned & routine maintenance after renovation (total)","£/[unit_year]",{"$f":"D37*0.75","v":761.25},{"$f":"SUM(E39:E40)","v":0},761.25,null,"The default assumption is a 25% reduction in planned & routine maintenance cost per unit post Energiesprong."]
[null,"Planned & routine maintenance after renovation (for Energiesprong solution)","£/[unit_year]",{"$f":"D38*0.75","v":570.9375},null,570.9375,null,"The default assumption is that 75% of the planned & routine maintenance cost relate to the Energiesprong maintenance contract. Not index-linked."]
[null,"Planned & routine maintenance after renovation (for non-Energiesprong related works)","£/[unit_year]",{"$f":"D38*0.25","v":190.3125},null,190.3125,null,"The default assumption is that 25% of the planned & routine maintenance cost relate to non-Energiesprong maintenance contract(s). CPI-linked and HCA forecast reduction for BaU."]
[null,"Major repairs cost before renovation (total)","£/[unit_year]",913,null,913,null,"National average (HCA Global Accounts 2014)"]
[null,"Major repairs cost before renovation (expensed)","£/[unit_year]",218,null,218,null,"National average (HCA Global Accounts 2014)"]
[null,"Major repairs cost before renovation (capitalised)","£/[unit_year]",695,null,695,null,"National average (HCA Global Accounts 2014)"]
[null,"Major repairs cost after renovation (total)","£/[unit_year]",{"$f":"D41*0.5","v":456.5},null,456.5,null,"The default assumption is a 50% reduction in major repair costs per unit post Energiesprong. CPI-linked and HCA forecast reduction for BaU."]
[null,"Major repairs cost after renovation (expensed)","£/[unit_year]"]
[null,"Major repairs cost after renovation (capitalised)","£/[unit_year]"]
[]
[]
[]
[null,"UTILITIES COST",null,{"$f":"D33","v":"Default"},{"$f":"E33","v":"User"}]
[null,"Energy supply on the basis of","Pre-paid/Consumption","Consumption",null,{"$f":"IF(E51=0,D51,E51)","v":"Consumption"}]
[null,"Total energy consumption","kWh/year",{"$f":"INDEX(Parameters!P9:P33,MATCH(F9,Parameters!B9:B33,0))","v":29008.634141399474},null,29008.634141399474,null,"Default is based upon detailed energy modelling behind selected archetype. If actual is known, user can enter an alternative figure."]
[null,"Average energy cost","£/year",{"$f":"INDEX(Parameters!T9:T33,MATCH(F9,Parameters!B9:B33,0))","v":1659.7343995140609},null,1659.7343995140609,null,"Default is based upon SAP 2012 fuel tariffs applied to modelled energy consumption for each archetype. If actual is known, user can enter an alternative figure."]
[null,"Electricity consumption before renovation","kWh/year",{"$f":"INDEX(Parameters!AM9:AM33,MATCH(F9,Parameters!B9:B33,0))-INDEX(Parameters!AR9:AR33,MATCH(F9,Parameters!B9:B33,0))","v":4904.5718990047299},null,{"$f":"IF(E54=0,D54,E54)","v":4904.5718990047299},null,"Default is based upon detailed energy modelling behind selected archetype. If actual is known, user can enter an alternative figure."]
[null,"Gas consumption before renovation","kWh/year",{"$f":"INDEX(Parameters!AI9:AI33,MATCH(F9,Parameters!B9:B33,0))","v":24104.062242394746},null,{"$f":"IF(E55=0,D55,E55)","v":24104.062242394746}]
[null,"Electricity spend before renovation","£/year",{"$f":"INDEX(Parameters!V9:V33,MATCH(F9,Parameters!B9:B33,0))","v":700.91303347872383},null,{"$f":"IF(E56=0,D56,E56)","v":700.91303347872383}]
[null,"Gas spend before renovation","£/year",{"$f":"INDEX(Parameters!U9:U33,MATCH(F9,Parameters!B9:B33,0))","v":958.82136603533718},null,{"$f":"IF(E57=0,D57,E57)","v":958.82136603533718},null,"Default is based upon SAP 2012 fuel tariffs applied to modelled energy consumption for each archetype. If actual is known, user can enter an alternative figure."]
[null,"Electricity consumption after renovation for appliances and lighting ","kWh/year",{"$f":"'Energy assumptions'!D21","v":2500},null,{"$f":"IF(E58=0,D58,E58)","v":2500},null,"This is the annual allowance included in the 'energy plan'. Modelling of specific upgrade packages and 'optimal' archetype specific interventions forms part next phase."]
[null,"Electricity consumption after renovation for space heating","kWh/year",{"$f":"'Energy assumptions'!F19*Input!F13","v":1452},null,1452]
[null,"Electricity consumption after renovation for hot water","kWh/year",{"$f":"'Energy assumptions'!D20","v":800},null,800]
[null,"Total electicity consumption after renovation","kWh/year",{"$f":"SUM(D58:D60)","v":4752},null,4752]
[null,"Grid exchange balance (percentage of auto-consumption)","percentage",0.78,null,0.78,null,"This percentage represents the exchange with the grid post refurbishment, e.g. 22% consumed direct (self-consumption of PV generate electric), 78% exchanged with grid."]
[null,"Post refurbishment electricity cost","pence/kWh",13.19,null,13.19,null,"Unit cost for electricity post refurbishment. CPI linked. Inclusion of a multi-tariff to be added. Default currently reflects SAP 2012 Table 12."]
[null,"Post refurbishment electricity standing charge","£/year",54,null,54,null,"Annual standing charge for electricity post refurbishment. CPI linked. Default currently reflects SAP 2012 Table 12."]
[null,"Water supplied on the basis of ","Metered/Unmetered","Metered"]
[null,"Water and sewage charges","£/year",393,null,393,null,"http://www.uswitch.com/water/price-of-water/"]
[]
[]
[null,"ENERGIESPRONG ENERGY GENERATION",null,{"$f":"D50","v":"Default"},{"$f":"E50","v":"User"}]
[null,"FiTs"]
[null,"Solar PV (generation tariff) - higher rate; EPC D or above; <4 kW (commissioned 1 Oct - 31 Dec 2015)","pence/kWh","Q1 2016","Q1 2016",{"$f":"IF(E71=0,D71,E71)","v":"Q1 2016"},null,"https://www.ofgem.gov.uk/sites/default/files/docs/2015/07/fit_payment_rate_table_for_publication_1_october_2015_pv_tariffs.pdf"]
[null,"Solar PV (generation tariff) - higher rate; EPC D or above; >4-10 kW (commissioned 1 Oct - 31 Dec 2015)","pence/kWh",{"$f":"'Energy assumptions'!F9","v":4.3899999999999997},{"$f":"INDEX('Energy assumptions'!F9:R9,MATCH(E71,'Energy assumptions'!F8:R8,0))","v":4.3899999999999997},4.3899999999999997]
[null,"Solar PV (export tariff) - (commissioned 1 Oct - 31 Dec 2015)","pence/kWh",4.8499999999999996,null,4.8499999999999996,null,"Index-linked to RPI"]
[null,"Size of solar PV installed by energiesprong","kW",5,{"$f":"Results!F9","v":0},{"$f":"IF(E74=0,D74,E74)","v":5},null,"This user option can be changed in the 'Results' tab to allow for easy comparison."]
[null,"Average output by installed solar PV","kW/year",{"$f":"IF(D74='Energy assumptions'!$B$9,'Energy assumptions'!$C$9,IF(D74='Energy assumptions'!$B$10,'Energy assumptions'!$C$10,IF(D74='Energy assumptions'!$B$11,'Energy assumptions'!$C$11,IF(D74='Energy assumptions'!$B$12,'Energy assumptions'!$C$12,IF(D74='Energy assumptions'!$B$13,'Energy assumptions'!$C$13,IF(D74='Energy assumptions'!$B$14,'Energy assumptions'!C14,IF(D74='Energy assumptions'!$B$15,'Energy assumptions'!$C$15,'Energy assumptions'!$C$16)))))))","v":4250},{"$f":"IF(E74=0,0,IF(E74='Energy assumptions'!$B$9,'Energy assumptions'!$C$9,IF(E74='Energy assumptions'!$B$10,'Energy assumptions'!$C$10,IF(E74='Energy assumptions'!$B$11,'Energy assumptions'!$C$11,IF(E74='Energy assumptions'!$B$12,'Energy assumptions'!$C$12,IF(E74='Energy assumptions'!$B$13,'Energy assumptions'!$C$13,IF(E74='Energy assumptions'!$B$14,'Energy assumptions'!$C$14,IF(E74='Energy assumptions'!$B$15,'Energy assumptions'!$C$15,'Energy assumptions'!$C$16))))))))","v":0},{"$f":"IF(E75=0,D75,E75)","v":4250},null,"Currently a maximum of 8kW is supported by the model (systems with more than 8kW are calculated using the 8kW output)."]
[null,"Applicable generation tariff","pence/kWh",{"$f":"F72","v":4.3899999999999997},{"$f":"D76","v":4.3899999999999997},{"$f":"IF(E76=0,D76,E76)","v":4.3899999999999997}]
[null,"Assumed export element of the solar PV system","per cent of annual",0.5,null,0.5,null,"In the absence of smart meters (interim measure) - Government set percentage for export of energy from solar PV."]
[null,"Solar PV export element","kW/year",{"$f":"D77*D75","v":2125},null,{"$f":"F75*F77","v":2125}]
[null,"Solar PV effectiveness (yr 1)","per cent   ",0.995,null,0.995]
[null,"Annual decline in solar PV effectiveness","per cent",-5.0000000000000001E-3,null,-5.0000000000000001E-3]
[null,"Duration of solar PV FiT","years",20,null,{"$f":"IF(E81=0,D81,E81)","v":20}]
[null,"Domestic RHI",null,null,null,null,null,"The current model does not factor in any income from RHI (due to policy uncertainty and relative short timeframe for RHI payments)."]
[null,"Payment term for RHI","years",7,null,{"$f":"IF(E83=0,D83,E83)","v":7},null,"https://www.ofgem.gov.uk/environmental-programmes/domestic-renewable-heat-incentive-domestic-rhi/about-domestic-rhi/tariffs-and-payments-domestic-renewable-heat-incentive"]
[null,"Air source heat pump","pence/kWh",7.42,null,{"$f":"IF(E84=0,D84,E84)","v":7.42},null,"For applications submitted 01/07/15 - 30/09/15"]
[null,"Ground source heat pump","pence/kWh",19.100000000000001,null,19.100000000000001,null,"For applications submitted 01/07/15 - 30/09/15"]
[null,"Solar thermal","pence/kWh",19.510000000000002,null,19.510000000000002,null,"For applications submitted 01/07/15 - 30/09/15"]
[null,"Annual running cost of ASHP","£/year"]
[null,"Annual running cost of GSHP","£/year"]
[null,"Annual running cost of solar thermal","£/year"]
[]
[null,"ENERGY PLAN"]
[null,"Monthly fixed price energy plan","£/month",79.5,null,80,null,"The default monthly energy plan is set to £79.50 which 75% of the average monthly spend on household energy in the UK. Source: ONS Household Energy Spending in the UK, 2002-2012. Published 3 March 2014"]
[null,"Link energy plan to CPI (Yes/No)","Yes/No","Yes",{"$f":"Results!F7","v":"Yes"},{"$f":"IF(E93=0,D93,E93)","v":"Yes"},null,"This user option can be changed in the 'Results' tab to allow for easy comparison."]
[]
[null,"FINANCING OPTIONS"]
[null,"Discount rate for NPV calculation","%",3.5000000000000003E-2,null,{"$f":"IF(E96=0,D96,E96)","v":3.5000000000000003E-2}]
[null,"Cost of borrowing","% interest",{"$f":"IF(E26=\"LA\",Parameters!D77,Parameters!E77)","v":2.8000000000000001E-2},null,2.8000000000000001E-2,null,"Cost of borrowing is adjusted for LAs / RPs taken from selection in field E26."]
[null,"Grant finance","Percentage of total",0,{"$f":"Results!F13","v":0},0]
[null,"Housing providers own investment (non debt finance)","Percentage of total",0,null,0,null,"The NPV discount rate for own investment is applied where housing provider's own investment is used in the financing mix."]
[null,"Debt finance","Percentage of total",1,{"$f":"D100-E98","v":1},1,{"$f":"IF(F98+F99+F100>1,\"ERROR\",IF(F98+F99+F100<1,\"ERROR\",\"\"))","v":""},"(total balance of finance needs to be 100%)"]
[null,"Loan period","Years",30,null,{"$f":"IF(E101=0,D101,E101)","v":30}]
[]
[null,"OPTIONS FOR CALCULATING RESULTS"]
[null,"Include rental income in NPV calculation for Energiesprong","Yes/No","No",{"$f":"Results!F12","v":"No"},{"$f":"IF(E104=0,D104,E104)","v":"No"},null,"This user option can be changed in the 'Results' tab to allow for easy comparison."]
[null,"What percentage of rental income should be used for Energiesprong refinancing?","Percentage",0.1,null,{"$f":"IF(E105=0,D105,E105)","v":0.1},null,"User option to include a percentage of rental income for Energiesprong refinancing (as would be the case for repairs, maintenance and major works)."]
[null,"Include Energy Plan","Yes/No","Yes",{"$f":"Results!F6","v":"Yes"},{"$f":"IF(E106=0,D106,E106)","v":"Yes"},null,"This user option can be changed in the 'Results' tab to allow for easy comparison."]
[null,"Include FiT","Yes/No","Yes",{"$f":"Results!F8","v":"Yes"},"Yes",null,"This user option can be changed in the 'Results' tab to allow for easy comparison."]

{"sheet":"Input2","index":2,"n_rows":20,"n_cols":54,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["Housing provider detailed input",null,null,null,1,{"$f":"E6+1","v":2},{"$f":"F6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"AT6+1","v":43},44,{"$f":"AV6+1","v":45},46,47,{"$f":"AY6+1","v":48},49,50]
[]
[null,"Income"]
[null,null,"Rental income (£)",{"$f":"SUM(E9:BB9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bad debt (£)",{"$f":"SUM(E10:BB10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Service charge (£)",{"$f":"SUM(E11:BB11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating cost"]
[null,"No","Management costs",{"$f":"SUM(E14:BB14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"No","Planned & routine maintenance",{"$f":"SUM(E15:BB15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"No","Major repairs",{"$f":"SUM(E16:BB16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Please enter the detailed annual cost for the specific unit that you would like to assess."]
[null,null,"The current model supports detailed user data for operating cost but not yet incomce."]
[null,null,"Please select 'Yes' for each line where you have specific data - selcting 'no' will use data from 'Input' table (e.g. sector averages / average user data)."]

{"sheet":"Results","index":3,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"Simplified options analysis"]
[null,null,null,null,"Please check this box to activate this appraisal function",null,false]
[]
[null,null,null,null,"Include Energy Plan","Yes"]
[null,null,null,null,"Index-linked Energy Plan","Yes"]
[null,null,null,null,"Include FiT","Yes"]
[null,"Lifetime value before renovation",{"$f":"'Main calculation'!E26","v":92040.503965405645},null,"Size of solar PV system (up to 8 kW)"]
[null,"Lifetime value after renovation",{"$f":"'Main calculation'!E57","v":137494.86724314847},null,"Select RP or LA","LA",null,"Total cost of living - savings"]
[null,"Additional borrowing capacity",{"$f":"C10-C9","v":45454.363277742828},null,"Select archetype","GLA1_SD_3049_Gas",null,"For residents in Energiesprong properties"]
[null,"Include percentage of rent (Y/N)",{"$f":"IF(F12=\"No\",0,NPV!D40)","v":0},null,"Include percentage of rent","No",null,"Monthly savings in year 1",{"$f":"'Cost of living'!E30","v":53.811199959505075}]
[null,"Borrowing capacity (total)",{"$f":"C11+C12","v":45454.363277742828},null,"Add percentage of grant finance",0,null,"Annual savings in year 1",{"$f":"'Cost of living'!E29","v":645.7343995140609}]
[null,"Borrowing capacity (£/year)",{"$f":"C13/C28","v":1515.1454425914276},null,"Extend building lifetime by (yrs)",0,null,"Total savings over 30 yrs",{"$f":"'Cost of living'!D29","v":25853.412028533287}]
[]
[null,"Energiesprong investment envelope"]
["P = A / r * [1-(1/(1+r)^n)]","Investment capacity (principal) -debt",{"$f":"C14/C27*(1-(1/(1+C27)^C28))","v":30480.208013088508},null,"If rental income is included this is used to increase debt finance."]
[null,"Investment capacity (own investment)",{"$f":"Financing!D9","v":0},null,"The current model does not factor in opportunity cost for housing providers' own reserves."]
[null,"Investment capacity (grant)",{"$f":"Financing!D10","v":0},null,"Grant finance is added to the investment envelope."]
[null,"TOTAL investment envelope (capex)",{"$f":"SUM(C17:C19)","v":30480.208013088508},null,"This is the amount of investment available for the initial installation of an Energiesprong solution."]
[]
[null,{"$f":"NPV!C29","v":"Energiesprong maintenance cost"},{"$f":"'Main calculation'!D48","v":17128.125},null,"This is the total amount available for the maintance contract of Energiesprong (e.g. paid to Energiesprong solution provider)."]
[]
[null,"Maintenance cost (post Energiesprong)",{"$f":"'Main calculation'!D49","v":5603.2406941320223},null,"This is the total amount available for non-Energiesprong related maintenance (various contracts)."]
[null,"Major repairs (post Energiesprong)",{"$f":"'Main calculation'!D50","v":11633.73317535318},null,"This is the total amount available for non-Energiesprong related major repairs (various contracts)."]
[]
[null,"Cost of borrowing",{"$f":"Financing!C12","v":2.8000000000000001E-2}]
[null,"Loan period",{"$f":"Financing!C13","v":30}]

{"sheet":"General assumptions","index":4,"n_rows":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["General assumptions",null,2015,2016,2017,2018,2019,2020,2021]
["No. of weeks per year",52]
["RPI (long term)",0.03,1.0999999999999999E-2,2.3E-2,0.03,3.1E-2,3.2000000000000001E-2,null,null,null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/454592/PU797_Forecasts_for_the_UK_economy__338_.pdf"]
["CPI (long term)",0.02,0,1.2E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2,0.02,0.02]
[]
["Rent formula (CPI+x%)",0]
["Rent cut",-0.01]
["Duration of rent cut",4]
["Bad debt",-0.01]
[]
["Reduction in routine & planned maintenance",-0.02,"HCA global accounts - can use specific numbers for individual organisations."]
["Reduction in major repairs costs",-0.03,"HCA global accounts - can use specific numbers for individual organisations."]
["Increase in management cost",0.02,"HCA global accounts - can use specific numbers for individual organisations."]

{"sheet":"Energy assumptions","index":5,"n_rows":72,"n_cols":18,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Solar PV installation",null,null,"Solar PV"]
[null,"System size (kW)","Annual output (kWh)",null,"p/kWh","Q1 2016","Q2 2016","Q3 2016","Q4 2016","Q1 2017","Q2 2017","Q3 2017","Q4 2017","Q1 2018","Q2 2018","Q3 2018","Q4 2018","Q1 2019"]
[null,1,850,null,"<10kW",4.3899999999999997,4.32,4.25,4.18,4.1100000000000003,4.04,3.91,3.9,3.83,3.76,3.69,3.62,3.55]
[null,2,1700,null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/486082/FITs_Review_Govt__response_Final.pdf"]
[null,3,2550]
[null,4,3400]
[null,5,{"$f":"C12+C9","v":4250}]
[null,6,{"$f":"C13+$C$9","v":5100}]
[null,7,{"$f":"C14+$C$9","v":5950}]
[null,8,6800]
[]
[null,"Energy plan","2-3 people in household"]
[null,null,"Space heating",30,"kWh/m2",{"$f":"D19/2.5","v":12},"kWh/m2","electric to drive the heat pump"]
[null,null,"Hot water",800,"kWh",null,"this provides 180-200 l of hot water / day"]
[null,null,"Appliances and light",2500,"KWh"]
[]
[null,null,"Grid exchange balance",0.78,"(22% auto-consumption; 78% exchange with the grid)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"INDEX('Energy assumptions'!F9:R9,MATCH(E71,'[1]Energy assumptions'!F8:R8,0))","v":{"$error":"#N/A"}}]

{"sheet":"Main calculation","index":6,"n_rows":88,"n_cols":54,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["PRE ENERGIESPRONG",null,null,null,1,{"$f":"E6+1","v":2},{"$f":"F6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"AT6+1","v":43},44,{"$f":"AV6+1","v":45},46,47,{"$f":"AY6+1","v":48},49,50]
[]
[null,"Income"]
[null,null,"Rental income (£)",{"$f":"SUM(E9:BB9)","v":170402.86303994674},{"$f":"E65*E87","v":4700.28},4653.2771999999995,4606.744428,4560.67698372,4515.0702138828001,4600.8565479465733,4692.8736789055047,4786.731152483615,4882.4657755332873,4980.1150910439528,5079.7173928648317,5181.311740722128,5284.9379755365708,5390.636735047302,5498.4494697482478,5608.4184591432131,5720.586828326077,5834.9985648925986,5951.6985361904508,6070.7325069142598,6192.1471570525446,6315.990100193595,6442.3099021974667,6571.1561002414164,6702.5792222462451,6836.6308066911697,6973.363422824993,7112.8306912814933,7255.087305107123,7400.1890512092659,0,0,{"$f":"AK65*AK87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bad debt (£)",{"$f":"SUM(E10:BB10)","v":-1704.0286303994669},{"$f":"E9*'General assumptions'!$B$14","v":-47.002800000000001},{"$f":"F9*'General assumptions'!$B$14","v":-46.532771999999994},{"$f":"G9*'General assumptions'!$B$14","v":-46.067444280000004},{"$f":"H9*'General assumptions'!$B$14","v":-45.606769837199998},{"$f":"I9*'General assumptions'!$B$14","v":-45.150702138828002},{"$f":"J9*'General assumptions'!$B$14","v":-46.008565479465737},{"$f":"K9*'General assumptions'!$B$14","v":-46.928736789055044},{"$f":"L9*'General assumptions'!$B$14","v":-47.867311524836154},{"$f":"M9*'General assumptions'!$B$14","v":-48.824657755332872},{"$f":"N9*'General assumptions'!$B$14","v":-49.801150910439532},{"$f":"O9*'General assumptions'!$B$14","v":-50.79717392864832},{"$f":"P9*'General assumptions'!$B$14","v":-51.813117407221284},{"$f":"Q9*'General assumptions'!$B$14","v":-52.84937975536571},{"$f":"R9*'General assumptions'!$B$14","v":-53.906367350473019},{"$f":"S9*'General assumptions'!$B$14","v":-54.984494697482482},{"$f":"T9*'General assumptions'!$B$14","v":-56.084184591432134},{"$f":"U9*'General assumptions'!$B$14","v":-57.20586828326077},{"$f":"V9*'General assumptions'!$B$14","v":-58.349985648925987},{"$f":"W9*'General assumptions'!$B$14","v":-59.51698536190451},{"$f":"X9*'General assumptions'!$B$14","v":-60.707325069142598},{"$f":"Y9*'General assumptions'!$B$14","v":-61.921471570525448},{"$f":"Z9*'General assumptions'!$B$14","v":-63.15990100193595},{"$f":"AA9*'General assumptions'!$B$14","v":-64.423099021974664},{"$f":"AB9*'General assumptions'!$B$14","v":-65.711561002414172},{"$f":"AC9*'General assumptions'!$B$14","v":-67.025792222462456},{"$f":"AD9*'General assumptions'!$B$14","v":-68.366308066911699},{"$f":"AE9*'General assumptions'!$B$14","v":-69.733634228249926},{"$f":"AF9*'General assumptions'!$B$14","v":-71.128306912814935},{"$f":"AG9*'General assumptions'!$B$14","v":-72.550873051071235},{"$f":"AH9*'General assumptions'!$B$14","v":-74.001890512092658},{"$f":"AI9*'General assumptions'!$B$14","v":0},{"$f":"AJ9*'General assumptions'!$B$14","v":0},{"$f":"AK9*'General assumptions'!$B$14","v":0},{"$f":"AL9*'General assumptions'!$B$14","v":0},{"$f":"AM9*'General assumptions'!$B$14","v":0},{"$f":"AN9*'General assumptions'!$B$14","v":0},{"$f":"AO9*'General assumptions'!$B$14","v":0},{"$f":"AP9*'General assumptions'!$B$14","v":0},{"$f":"AQ9*'General assumptions'!$B$14","v":0},{"$f":"AR9*'General assumptions'!$B$14","v":0},{"$f":"AS9*'General assumptions'!$B$14","v":0},{"$f":"AT9*'General assumptions'!$B$14","v":0},{"$f":"AU9*'General assumptions'!$B$14","v":0},{"$f":"AV9*'General assumptions'!$B$14","v":0},{"$f":"AW9*'General assumptions'!$B$14","v":0},{"$f":"AX9*'General assumptions'!$B$14","v":0},{"$f":"AY9*'General assumptions'!$B$14","v":0},{"$f":"AZ9*'General assumptions'!$B$14","v":0},{"$f":"BA9*'General assumptions'!$B$14","v":0},{"$f":"BB9*'General assumptions'!$B$14","v":0}]
[null,null,"Service charge (£)",16655.484688384873,{"$f":"E70*E87","v":416},420.99200000000002,428.148864,435.85554355200003,444.13679887948803,453.01953485707782,462.07992555421936,471.32152406530372,480.74795454660978,490.36291363754196,500.17017191029282,510.17357534849867,520.37704685546862,530.78458779257801,541.40027954842958,552.22828513939817,563.27285084218613,574.53830785902983,586.02907401621042,597.74965549653461,609.7046486064653,621.89874157859458,634.33671641016645,647.02345073836977,659.96391975313713,673.16319814819985,686.62646211116385,700.35899135338707,714.36617118045478,728.65349460406389,0,0,{"$f":"AK70*AK87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residual value at lifetime end (£)",null,{"$f":"IF(E6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(F6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(G6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(H6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(I6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(J6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(K6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(L6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(M6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(N6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(O6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(P6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(Q6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(R6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(S6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(T6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(U6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(V6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(W6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(X6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(Y6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(Z6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AA6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AB6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AC6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AD6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AE6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AF6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AG6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AH6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AI6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AJ6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AK6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AL6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AM6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AN6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AO6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AP6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AQ6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AR6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AS6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AT6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AU6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AV6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AW6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AX6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AY6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(AZ6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(BA6=Input!$F$18,Input!$F$20,0)","v":0},{"$f":"IF(BB6=Input!$F$18,Input!$F$20,0)","v":0}]
[null,"Total revenue",null,{"$f":"SUM(E13:BB13)","v":185354.31909793208},{"$f":"SUM(E9:E12)","v":5069.2771999999995},5027.7364280000002,4988.8258477199997,4950.9257574348003,4914.0563106234604,5007.8675173241854,5108.0248676706697,5210.1853650240828,5314.389072324564,5420.676853771055,5529.0903908464761,5639.6721986634057,5752.4656426366737,5867.5149554894069,5984.8652545991945,6104.5625596911796,6226.6538108850018,6351.1868871027018,6478.2106248447562,6607.7748373416516,6739.9303340884844,6874.7289407702538,7012.2235195856583,7152.4679899773728,7295.5173497769192,7441.4276967724572,7590.2562507079074,7742.0613757220653,7896.9026032365073,8054.8406553012373,0,0,{"$f":"SUM(AK9:AK12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating cost"]
[null,{"$f":"IF(AND(Input!F34=\"Yes\",Input2!B14=\"Yes\"),1,0)","v":0},"Management costs",{"$f":"SUM(E16:BB16)","v":40162.398413116003},{"$f":"IF($B$16=0,Input!F35*E87,Input2!E14)","v":990},{"$f":"IF($B$16=0,(E16+(E16*'General assumptions'!$B$18))*F87,Input2!F14)","v":1009.8},{"$f":"IF($B$16=0,(F16+(F16*'General assumptions'!$B$18))*G87,Input2!G14)","v":1029.9959999999999},{"$f":"IF($B$16=0,(G16+(G16*'General assumptions'!$B$18))*H87,Input2!H14)","v":1050.5959199999998},{"$f":"IF($B$16=0,(H16+(H16*'General assumptions'!$B$18))*I87,Input2!I14)","v":1071.6078383999998},{"$f":"IF($B$16=0,(I16+(I16*'General assumptions'!$B$18))*J87,Input2!J14)","v":1093.0399951679997},{"$f":"IF($B$16=0,(J16+(J16*'General assumptions'!$B$18))*K87,Input2!K14)","v":1114.9007950713597},{"$f":"IF($B$16=0,(K16+(K16*'General assumptions'!$B$18))*L87,Input2!L14)","v":1137.1988109727868},{"$f":"IF($B$16=0,(L16+(L16*'General assumptions'!$B$18))*M87,Input2!M14)","v":1159.9427871922426},{"$f":"IF($B$16=0,(M16+(M16*'General assumptions'!$B$18))*N87,Input2!N14)","v":1183.1416429360875},{"$f":"IF($B$16=0,(N16+(N16*'General assumptions'!$B$18))*O87,Input2!O14)","v":1206.8044757948092},{"$f":"IF($B$16=0,(O16+(O16*'General assumptions'!$B$18))*P87,Input2!P14)","v":1230.9405653107053},{"$f":"IF($B$16=0,(P16+(P16*'General assumptions'!$B$18))*Q87,Input2!Q14)","v":1255.5593766169195},{"$f":"IF($B$16=0,(Q16+(Q16*'General assumptions'!$B$18))*R87,Input2!R14)","v":1280.6705641492579},{"$f":"IF($B$16=0,(R16+(R16*'General assumptions'!$B$18))*S87,Input2!S14)","v":1306.2839754322431},{"$f":"IF($B$16=0,(S16+(S16*'General assumptions'!$B$18))*T87,Input2!T14)","v":1332.409654940888},{"$f":"IF($B$16=0,(T16+(T16*'General assumptions'!$B$18))*U87,Input2!U14)","v":1359.0578480397057},{"$f":"IF($B$16=0,(U16+(U16*'General assumptions'!$B$18))*V87,Input2!V14)","v":1386.2390050004999},{"$f":"IF($B$16=0,(V16+(V16*'General assumptions'!$B$18))*W87,Input2!W14)","v":1413.96378510051},{"$f":"IF($B$16=0,(W16+(W16*'General assumptions'!$B$18))*X87,Input2!X14)","v":1442.2430608025202},{"$f":"IF($B$16=0,(X16+(X16*'General assumptions'!$B$18))*Y87,Input2!Y14)","v":1471.0879220185707},{"$f":"IF($B$16=0,(Y16+(Y16*'General assumptions'!$B$18))*Z87,Input2!Z14)","v":1500.5096804589421},{"$f":"IF($B$16=0,(Z16+(Z16*'General assumptions'!$B$18))*AA87,Input2!AA14)","v":1530.519874068121},{"$f":"IF($B$16=0,(AA16+(AA16*'General assumptions'!$B$18))*AB87,Input2!AB14)","v":1561.1302715494835},{"$f":"IF($B$16=0,(AB16+(AB16*'General assumptions'!$B$18))*AC87,Input2!AC14)","v":1592.3528769804732},{"$f":"IF($B$16=0,(AC16+(AC16*'General assumptions'!$B$18))*AD87,Input2!AD14)","v":1624.1999345200827},{"$f":"IF($B$16=0,(AD16+(AD16*'General assumptions'!$B$18))*AE87,Input2!AE14)","v":1656.6839332104844},{"$f":"IF($B$16=0,(AE16+(AE16*'General assumptions'!$B$18))*AF87,Input2!AF14)","v":1689.817611874694},{"$f":"IF($B$16=0,(AF16+(AF16*'General assumptions'!$B$18))*AG87,Input2!AG14)","v":1723.6139641121879},{"$f":"IF($B$16=0,(AG16+(AG16*'General assumptions'!$B$18))*AH87,Input2!AH14)","v":1758.0862433944317},{"$f":"IF($B$16=0,(AH16+(AH16*'General assumptions'!$B$18))*AI87,Input2!AI14)","v":0},{"$f":"IF($B$16=0,(AI16+(AI16*'General assumptions'!$B$18))*AJ87,Input2!AJ14)","v":0},{"$f":"IF($B$16=0,(AJ16+(AJ16*'General assumptions'!$B$18))*AK87,Input2!AK14)","v":0},{"$f":"IF($B$16=0,(AK16+(AK16*'General assumptions'!$B$18))*AL87,Input2!AL14)","v":0},{"$f":"IF($B$16=0,(AL16+(AL16*'General assumptions'!$B$18))*AM87,Input2!AM14)","v":0},{"$f":"IF($B$16=0,(AM16+(AM16*'General assumptions'!$B$18))*AN87,Input2!AN14)","v":0},{"$f":"IF($B$16=0,(AN16+(AN16*'General assumptions'!$B$18))*AO87,Input2!AO14)","v":0},{"$f":"IF($B$16=0,(AO16+(AO16*'General assumptions'!$B$18))*AP87,Input2!AP14)","v":0},{"$f":"IF($B$16=0,(AP16+(AP16*'General assumptions'!$B$18))*AQ87,Input2!AQ14)","v":0},{"$f":"IF($B$16=0,(AQ16+(AQ16*'General assumptions'!$B$18))*AR87,Input2!AR14)","v":0},{"$f":"IF($B$16=0,(AR16+(AR16*'General assumptions'!$B$18))*AS87,Input2!AS14)","v":0},{"$f":"IF($B$16=0,(AS16+(AS16*'General assumptions'!$B$18))*AT87,Input2!AT14)","v":0},{"$f":"IF($B$16=0,(AT16+(AT16*'General assumptions'!$B$18))*AU87,Input2!AU14)","v":0},{"$f":"IF($B$16=0,(AU16+(AU16*'General assumptions'!$B$18))*AV87,Input2!AV14)","v":0},{"$f":"IF($B$16=0,(AV16+(AV16*'General assumptions'!$B$18))*AW87,Input2!AW14)","v":0},{"$f":"IF($B$16=0,(AW16+(AW16*'General assumptions'!$B$18))*AX87,Input2!AX14)","v":0},{"$f":"IF($B$16=0,(AX16+(AX16*'General assumptions'!$B$18))*AY87,Input2!AY14)","v":0},{"$f":"IF($B$16=0,(AY16+(AY16*'General assumptions'!$B$18))*AZ87,Input2!AZ14)","v":0},{"$f":"IF($B$16=0,(AZ16+(AZ16*'General assumptions'!$B$18))*BA87,Input2!BA14)","v":0},{"$f":"IF($B$16=0,(BA16+(BA16*'General assumptions'!$B$18))*BB87,Input2!BB14)","v":0}]
[null,null,"Service costs"]
[null,{"$f":"IF(AND(Input!F34=\"Yes\",Input2!B15=\"Yes\"),1,0)","v":0},"Planned & routine maintenance",{"$f":"SUM(E18:BB18)","v":29883.950368704114},{"$f":"IF(B18=0,Input!F37,Input2!E15)","v":1015},{"$f":"IF($B$18=0,((E18+(E18*'General assumptions'!$B$16))+((E18+(E18*'General assumptions'!$B$16))*F64))*F87,Input2!F15)","v":1006.6364000000001},{"$f":"IF($B$18=0,((F18+(F18*'General assumptions'!$B$16))+((F18+(F18*'General assumptions'!$B$16))*G64))*G87,Input2!G15)","v":1003.274234424},{"$f":"IF($B$18=0,((G18+(G18*'General assumptions'!$B$16))+((G18+(G18*'General assumptions'!$B$16))*H64))*H87,Input2!H15)","v":1000.9065072307594},{"$f":"IF($B$18=0,((H18+(H18*'General assumptions'!$B$16))+((H18+(H18*'General assumptions'!$B$16))*I64))*I87,Input2!I15)","v":999.52525625078101},{"$f":"IF($B$18=0,((I18+(I18*'General assumptions'!$B$16))+((I18+(I18*'General assumptions'!$B$16))*J64))*J87,Input2!J15)","v":999.12544614828073},{"$f":"IF($B$18=0,((J18+(J18*'General assumptions'!$B$16))+((J18+(J18*'General assumptions'!$B$16))*K64))*K87,Input2!K15)","v":998.72579596982143},{"$f":"IF($B$18=0,((K18+(K18*'General assumptions'!$B$16))+((K18+(K18*'General assumptions'!$B$16))*L64))*L87,Input2!L15)","v":998.32630565143347},{"$f":"IF($B$18=0,((L18+(L18*'General assumptions'!$B$16))+((L18+(L18*'General assumptions'!$B$16))*M64))*M87,Input2!M15)","v":997.92697512917289},{"$f":"IF($B$18=0,((M18+(M18*'General assumptions'!$B$16))+((M18+(M18*'General assumptions'!$B$16))*N64))*N87,Input2!N15)","v":997.52780433912119},{"$f":"IF($B$18=0,((N18+(N18*'General assumptions'!$B$16))+((N18+(N18*'General assumptions'!$B$16))*O64))*O87,Input2!O15)","v":997.12879321738558},{"$f":"IF($B$18=0,((O18+(O18*'General assumptions'!$B$16))+((O18+(O18*'General assumptions'!$B$16))*P64))*P87,Input2!P15)","v":996.72994170009861},{"$f":"IF($B$18=0,((P18+(P18*'General assumptions'!$B$16))+((P18+(P18*'General assumptions'!$B$16))*Q64))*Q87,Input2!Q15)","v":996.33124972341864},{"$f":"IF($B$18=0,((Q18+(Q18*'General assumptions'!$B$16))+((Q18+(Q18*'General assumptions'!$B$16))*R64))*R87,Input2!R15)","v":995.93271722352927},{"$f":"IF($B$18=0,((R18+(R18*'General assumptions'!$B$16))+((R18+(R18*'General assumptions'!$B$16))*S64))*S87,Input2!S15)","v":995.53434413663979},{"$f":"IF($B$18=0,((S18+(S18*'General assumptions'!$B$16))+((S18+(S18*'General assumptions'!$B$16))*T64))*T87,Input2!T15)","v":995.13613039898519},{"$f":"IF($B$18=0,((T18+(T18*'General assumptions'!$B$16))+((T18+(T18*'General assumptions'!$B$16))*U64))*U87,Input2!U15)","v":994.73807594682557},{"$f":"IF($B$18=0,((U18+(U18*'General assumptions'!$B$16))+((U18+(U18*'General assumptions'!$B$16))*V64))*V87,Input2!V15)","v":994.34018071644675},{"$f":"IF($B$18=0,((V18+(V18*'General assumptions'!$B$16))+((V18+(V18*'General assumptions'!$B$16))*W64))*W87,Input2!W15)","v":993.9424446441601},{"$f":"IF($B$18=0,((W18+(W18*'General assumptions'!$B$16))+((W18+(W18*'General assumptions'!$B$16))*X64))*X87,Input2!X15)","v":993.54486766630248},{"$f":"IF($B$18=0,((X18+(X18*'General assumptions'!$B$16))+((X18+(X18*'General assumptions'!$B$16))*Y64))*Y87,Input2!Y15)","v":993.14744971923596},{"$f":"IF($B$18=0,((Y18+(Y18*'General assumptions'!$B$16))+((Y18+(Y18*'General assumptions'!$B$16))*Z64))*Z87,Input2!Z15)","v":992.75019073934823},{"$f":"IF($B$18=0,((Z18+(Z18*'General assumptions'!$B$16))+((Z18+(Z18*'General assumptions'!$B$16))*AA64))*AA87,Input2!AA15)","v":992.35309066305251},{"$f":"IF($B$18=0,((AA18+(AA18*'General assumptions'!$B$16))+((AA18+(AA18*'General assumptions'!$B$16))*AB64))*AB87,Input2!AB15)","v":991.95614942678731},{"$f":"IF($B$18=0,((AB18+(AB18*'General assumptions'!$B$16))+((AB18+(AB18*'General assumptions'!$B$16))*AC64))*AC87,Input2!AC15)","v":991.55936696701656},{"$f":"IF($B$18=0,((AC18+(AC18*'General assumptions'!$B$16))+((AC18+(AC18*'General assumptions'!$B$16))*AD64))*AD87,Input2!AD15)","v":991.1627432202298},{"$f":"IF($B$18=0,((AD18+(AD18*'General assumptions'!$B$16))+((AD18+(AD18*'General assumptions'!$B$16))*AE64))*AE87,Input2!AE15)","v":990.76627812294169},{"$f":"IF($B$18=0,((AE18+(AE18*'General assumptions'!$B$16))+((AE18+(AE18*'General assumptions'!$B$16))*AF64))*AF87,Input2!AF15)","v":990.36997161169245},{"$f":"IF($B$18=0,((AF18+(AF18*'General assumptions'!$B$16))+((AF18+(AF18*'General assumptions'!$B$16))*AG64))*AG87,Input2!AG15)","v":989.97382362304779},{"$f":"IF($B$18=0,((AG18+(AG18*'General assumptions'!$B$16))+((AG18+(AG18*'General assumptions'!$B$16))*AH64))*AH87,Input2!AH15)","v":989.57783409359865},{"$f":"IF($B$18=0,((AH18+(AH18*'General assumptions'!$B$16))+((AH18+(AH18*'General assumptions'!$B$16))*AI64))*AI87,Input2!AI15)","v":0},{"$f":"IF($B$18=0,((AI18+(AI18*'General assumptions'!$B$16))+((AI18+(AI18*'General assumptions'!$B$16))*AJ64))*AJ87,Input2!AJ15)","v":0},{"$f":"IF($B$18=0,((AJ18+(AJ18*'General assumptions'!$B$16))+((AJ18+(AJ18*'General assumptions'!$B$16))*AK64))*AK87,Input2!AK15)","v":0},{"$f":"IF($B$18=0,((AK18+(AK18*'General assumptions'!$B$16))+((AK18+(AK18*'General assumptions'!$B$16))*AL64))*AL87,Input2!AL15)","v":0},{"$f":"IF($B$18=0,((AL18+(AL18*'General assumptions'!$B$16))+((AL18+(AL18*'General assumptions'!$B$16))*AM64))*AM87,Input2!AM15)","v":0},{"$f":"IF($B$18=0,((AM18+(AM18*'General assumptions'!$B$16))+((AM18+(AM18*'General assumptions'!$B$16))*AN64))*AN87,Input2!AN15)","v":0},{"$f":"IF($B$18=0,((AN18+(AN18*'General assumptions'!$B$16))+((AN18+(AN18*'General assumptions'!$B$16))*AO64))*AO87,Input2!AO15)","v":0},{"$f":"IF($B$18=0,((AO18+(AO18*'General assumptions'!$B$16))+((AO18+(AO18*'General assumptions'!$B$16))*AP64))*AP87,Input2!AP15)","v":0},{"$f":"IF($B$18=0,((AP18+(AP18*'General assumptions'!$B$16))+((AP18+(AP18*'General assumptions'!$B$16))*AQ64))*AQ87,Input2!AQ15)","v":0},{"$f":"IF($B$18=0,((AQ18+(AQ18*'General assumptions'!$B$16))+((AQ18+(AQ18*'General assumptions'!$B$16))*AR64))*AR87,Input2!AR15)","v":0},{"$f":"IF($B$18=0,((AR18+(AR18*'General assumptions'!$B$16))+((AR18+(AR18*'General assumptions'!$B$16))*AS64))*AS87,Input2!AS15)","v":0},{"$f":"IF($B$18=0,((AS18+(AS18*'General assumptions'!$B$16))+((AS18+(AS18*'General assumptions'!$B$16))*AT64))*AT87,Input2!AT15)","v":0},{"$f":"IF($B$18=0,((AT18+(AT18*'General assumptions'!$B$16))+((AT18+(AT18*'General assumptions'!$B$16))*AU64))*AU87,Input2!AU15)","v":0},{"$f":"IF($B$18=0,((AU18+(AU18*'General assumptions'!$B$16))+((AU18+(AU18*'General assumptions'!$B$16))*AV64))*AV87,Input2!AV15)","v":0},{"$f":"IF($B$18=0,((AV18+(AV18*'General assumptions'!$B$16))+((AV18+(AV18*'General assumptions'!$B$16))*AW64))*AW87,Input2!AW15)","v":0},{"$f":"IF($B$18=0,((AW18+(AW18*'General assumptions'!$B$16))+((AW18+(AW18*'General assumptions'!$B$16))*AX64))*AX87,Input2!AX15)","v":0},{"$f":"IF($B$18=0,((AX18+(AX18*'General assumptions'!$B$16))+((AX18+(AX18*'General assumptions'!$B$16))*AY64))*AY87,Input2!AY15)","v":0},{"$f":"IF($B$18=0,((AY18+(AY18*'General assumptions'!$B$16))+((AY18+(AY18*'General assumptions'!$B$16))*AZ64))*AZ87,Input2!AZ15)","v":0},{"$f":"IF($B$18=0,((AZ18+(AZ18*'General assumptions'!$B$16))+((AZ18+(AZ18*'General assumptions'!$B$16))*BA64))*BA87,Input2!BA15)","v":0},{"$f":"IF($B$18=0,((BA18+(BA18*'General assumptions'!$B$16))+((BA18+(BA18*'General assumptions'!$B$16))*BB64))*BB87,Input2!BB15)","v":0}]
[null,{"$f":"IF(AND(Input!F34=\"Yes\",Input2!B16=\"Yes\"),1,0)","v":0},"Major repairs",{"$f":"SUM(E19:BB19)","v":23267.46635070636},{"$f":"IF(B19=0,Input!F41,Input2!E16)","v":913},{"$f":"IF($B$19=0,((E19+(E19*'General assumptions'!$B$17))+((E19+(E19*'General assumptions'!$B$17))*F64))*F87,Input2!F16)","v":896.23732000000007},{"$f":"IF($B$19=0,((F19+(F19*'General assumptions'!$B$17))+((F19+(F19*'General assumptions'!$B$17))*G64))*G87,Input2!G16)","v":884.1291538068001},{"$f":"IF($B$19=0,((G19+(G19*'General assumptions'!$B$17))+((G19+(G19*'General assumptions'!$B$17))*H64))*H87,Input2!H16)","v":873.04217421806277},{"$f":"IF($B$19=0,((H19+(H19*'General assumptions'!$B$17))+((H19+(H19*'General assumptions'!$B$17))*I64))*I87,Input2!I16)","v":862.94107626235984},{"$f":"IF($B$19=0,((I19+(I19*'General assumptions'!$B$17))+((I19+(I19*'General assumptions'!$B$17))*J64))*J87,Input2!J16)","v":853.79390085397881},{"$f":"IF($B$19=0,((J19+(J19*'General assumptions'!$B$17))+((J19+(J19*'General assumptions'!$B$17))*K64))*K87,Input2!K16)","v":844.74368550492659},{"$f":"IF($B$19=0,((K19+(K19*'General assumptions'!$B$17))+((K19+(K19*'General assumptions'!$B$17))*L64))*L87,Input2!L16)","v":835.78940243857437},{"$f":"IF($B$19=0,((L19+(L19*'General assumptions'!$B$17))+((L19+(L19*'General assumptions'!$B$17))*M64))*M87,Input2!M16)","v":826.93003477272555},{"$f":"IF($B$19=0,((M19+(M19*'General assumptions'!$B$17))+((M19+(M19*'General assumptions'!$B$17))*N64))*N87,Input2!N16)","v":818.16457640413466},{"$f":"IF($B$19=0,((N19+(N19*'General assumptions'!$B$17))+((N19+(N19*'General assumptions'!$B$17))*O64))*O87,Input2!O16)","v":809.49203189425089},{"$f":"IF($B$19=0,((O19+(O19*'General assumptions'!$B$17))+((O19+(O19*'General assumptions'!$B$17))*P64))*P87,Input2!P16)","v":800.9114163561718},{"$f":"IF($B$19=0,((P19+(P19*'General assumptions'!$B$17))+((P19+(P19*'General assumptions'!$B$17))*Q64))*Q87,Input2!Q16)","v":792.42175534279647},{"$f":"IF($B$19=0,((Q19+(Q19*'General assumptions'!$B$17))+((Q19+(Q19*'General assumptions'!$B$17))*R64))*R87,Input2!R16)","v":784.02208473616281},{"$f":"IF($B$19=0,((R19+(R19*'General assumptions'!$B$17))+((R19+(R19*'General assumptions'!$B$17))*S64))*S87,Input2!S16)","v":775.7114506379595},{"$f":"IF($B$19=0,((S19+(S19*'General assumptions'!$B$17))+((S19+(S19*'General assumptions'!$B$17))*T64))*T87,Input2!T16)","v":767.48890926119714},{"$f":"IF($B$19=0,((T19+(T19*'General assumptions'!$B$17))+((T19+(T19*'General assumptions'!$B$17))*U64))*U87,Input2!U16)","v":759.35352682302846},{"$f":"IF($B$19=0,((U19+(U19*'General assumptions'!$B$17))+((U19+(U19*'General assumptions'!$B$17))*V64))*V87,Input2!V16)","v":751.30437943870436},{"$f":"IF($B$19=0,((V19+(V19*'General assumptions'!$B$17))+((V19+(V19*'General assumptions'!$B$17))*W64))*W87,Input2!W16)","v":743.3405530166541},{"$f":"IF($B$19=0,((W19+(W19*'General assumptions'!$B$17))+((W19+(W19*'General assumptions'!$B$17))*X64))*X87,Input2!X16)","v":735.46114315467753},{"$f":"IF($B$19=0,((X19+(X19*'General assumptions'!$B$17))+((X19+(X19*'General assumptions'!$B$17))*Y64))*Y87,Input2!Y16)","v":727.66525503723801},{"$f":"IF($B$19=0,((Y19+(Y19*'General assumptions'!$B$17))+((Y19+(Y19*'General assumptions'!$B$17))*Z64))*Z87,Input2!Z16)","v":719.95200333384321},{"$f":"IF($B$19=0,((Z19+(Z19*'General assumptions'!$B$17))+((Z19+(Z19*'General assumptions'!$B$17))*AA64))*AA87,Input2!AA16)","v":712.32051209850442},{"$f":"IF($B$19=0,((AA19+(AA19*'General assumptions'!$B$17))+((AA19+(AA19*'General assumptions'!$B$17))*AB64))*AB87,Input2!AB16)","v":704.76991467026039},{"$f":"IF($B$19=0,((AB19+(AB19*'General assumptions'!$B$17))+((AB19+(AB19*'General assumptions'!$B$17))*AC64))*AC87,Input2!AC16)","v":697.29935357475563},{"$f":"IF($B$19=0,((AC19+(AC19*'General assumptions'!$B$17))+((AC19+(AC19*'General assumptions'!$B$17))*AD64))*AD87,Input2!AD16)","v":689.90798042686322},{"$f":"IF($B$19=0,((AD19+(AD19*'General assumptions'!$B$17))+((AD19+(AD19*'General assumptions'!$B$17))*AE64))*AE87,Input2!AE16)","v":682.59495583433852},{"$f":"IF($B$19=0,((AE19+(AE19*'General assumptions'!$B$17))+((AE19+(AE19*'General assumptions'!$B$17))*AF64))*AF87,Input2!AF16)","v":675.35944930249457},{"$f":"IF($B$19=0,((AF19+(AF19*'General assumptions'!$B$17))+((AF19+(AF19*'General assumptions'!$B$17))*AG64))*AG87,Input2!AG16)","v":668.20063913988815},{"$f":"IF($B$19=0,((AG19+(AG19*'General assumptions'!$B$17))+((AG19+(AG19*'General assumptions'!$B$17))*AH64))*AH87,Input2!AH16)","v":661.11771236500533},{"$f":"IF($B$19=0,((AH19+(AH19*'General assumptions'!$B$17))+((AH19+(AH19*'General assumptions'!$B$17))*AI64))*AI87,Input2!AI16)","v":0},{"$f":"IF($B$19=0,((AI19+(AI19*'General assumptions'!$B$17))+((AI19+(AI19*'General assumptions'!$B$17))*AJ64))*AJ87,Input2!AJ16)","v":0},{"$f":"IF($B$19=0,((AJ19+(AJ19*'General assumptions'!$B$17))+((AJ19+(AJ19*'General assumptions'!$B$17))*AK64))*AK87,Input2!AK16)","v":0},{"$f":"IF($B$19=0,((AK19+(AK19*'General assumptions'!$B$17))+((AK19+(AK19*'General assumptions'!$B$17))*AL64))*AL87,Input2!AL16)","v":0},{"$f":"IF($B$19=0,((AL19+(AL19*'General assumptions'!$B$17))+((AL19+(AL19*'General assumptions'!$B$17))*AM64))*AM87,Input2!AM16)","v":0},{"$f":"IF($B$19=0,((AM19+(AM19*'General assumptions'!$B$17))+((AM19+(AM19*'General assumptions'!$B$17))*AN64))*AN87,Input2!AN16)","v":0},{"$f":"IF($B$19=0,((AN19+(AN19*'General assumptions'!$B$17))+((AN19+(AN19*'General assumptions'!$B$17))*AO64))*AO87,Input2!AO16)","v":0},{"$f":"IF($B$19=0,((AO19+(AO19*'General assumptions'!$B$17))+((AO19+(AO19*'General assumptions'!$B$17))*AP64))*AP87,Input2!AP16)","v":0},{"$f":"IF($B$19=0,((AP19+(AP19*'General assumptions'!$B$17))+((AP19+(AP19*'General assumptions'!$B$17))*AQ64))*AQ87,Input2!AQ16)","v":0},{"$f":"IF($B$19=0,((AQ19+(AQ19*'General assumptions'!$B$17))+((AQ19+(AQ19*'General assumptions'!$B$17))*AR64))*AR87,Input2!AR16)","v":0},{"$f":"IF($B$19=0,((AR19+(AR19*'General assumptions'!$B$17))+((AR19+(AR19*'General assumptions'!$B$17))*AS64))*AS87,Input2!AS16)","v":0},{"$f":"IF($B$19=0,((AS19+(AS19*'General assumptions'!$B$17))+((AS19+(AS19*'General assumptions'!$B$17))*AT64))*AT87,Input2!AT16)","v":0},{"$f":"IF($B$19=0,((AT19+(AT19*'General assumptions'!$B$17))+((AT19+(AT19*'General assumptions'!$B$17))*AU64))*AU87,Input2!AU16)","v":0},{"$f":"IF($B$19=0,((AU19+(AU19*'General assumptions'!$B$17))+((AU19+(AU19*'General assumptions'!$B$17))*AV64))*AV87,Input2!AV16)","v":0},{"$f":"IF($B$19=0,((AV19+(AV19*'General assumptions'!$B$17))+((AV19+(AV19*'General assumptions'!$B$17))*AW64))*AW87,Input2!AW16)","v":0},{"$f":"IF($B$19=0,((AW19+(AW19*'General assumptions'!$B$17))+((AW19+(AW19*'General assumptions'!$B$17))*AX64))*AX87,Input2!AX16)","v":0},{"$f":"IF($B$19=0,((AX19+(AX19*'General assumptions'!$B$17))+((AX19+(AX19*'General assumptions'!$B$17))*AY64))*AY87,Input2!AY16)","v":0},{"$f":"IF($B$19=0,((AY19+(AY19*'General assumptions'!$B$17))+((AY19+(AY19*'General assumptions'!$B$17))*AZ64))*AZ87,Input2!AZ16)","v":0},{"$f":"IF($B$19=0,((AZ19+(AZ19*'General assumptions'!$B$17))+((AZ19+(AZ19*'General assumptions'!$B$17))*BA64))*BA87,Input2!BA16)","v":0},{"$f":"IF($B$19=0,((BA19+(BA19*'General assumptions'!$B$17))+((BA19+(BA19*'General assumptions'!$B$17))*BB64))*BB87,Input2!BB16)","v":0}]
[]
[]
[null,"Total operating cost",null,{"$f":"SUM(E22:BB22)","v":93313.815132526448},{"$f":"SUM(E16:E21)","v":2918},2912.6737200000002,2917.3993882308,2924.544601448822,2934.0741709131403,2945.9593421702593,2958.3702765461076,2971.3145190627947,2984.7997970941415,2998.8340236793433,3013.4253009064455,3028.5819233669754,3044.3123816831348,3060.6253661089499,3077.5297702068424,3095.03469460107,3113.1494508095598,3131.883565155651,3151.2467827613241,3171.2490716234997,3191.9006267750447,3213.2118745321332,3235.1934768296778,3257.8563356465311,3281.211597522245,3305.2706581671755,3330.0451671677647,3355.5470327888806,3381.7884268751241,3408.7817898530357,0,0,{"$f":"SUM(AK16:AK21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual result",null,{"$f":"SUM(E24:BB24)","v":92040.503965405645},{"$f":"E13-E22","v":2151.2771999999995},2115.0627079999999,2071.4264594891997,2026.3811559859782,1979.9821397103201,2061.9081751539261,2149.6545911245621,2238.8708459612881,2329.5892752304226,2421.8428300917117,2515.6650899400306,2611.0902752964303,2708.1532609535388,2806.889589380457,2907.3354843923521,3009.5278650901096,3113.504360075442,3219.3033219470508,3326.9638420834322,3436.5257657181519,3548.0297073134398,3661.5170662381206,3777.0300427559805,3894.6116543308417,4014.3057522546742,4136.1570386052817,4260.2110835401427,4386.5143429331847,4515.1141763613832,4646.0588654482017,0,0,{"$f":"AK13-AK22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lifetime value (not discounted)",null,null,{"$f":"SUM(E24:BB24)","v":92040.503965405645}]
[null,"Net present value (NPV)",null,null,{"$f":"NPV(Input!F96,'Main calculation'!E24:BB24)","v":52086.158494957053},{"$f":"Input!F96","v":3.5000000000000003E-2},"Discount rate applied as per input table."]
[]
["POST ENERGIESPRONG",null,null,null,1,{"$f":"E29+1","v":2},{"$f":"F29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"AT29+1","v":43},{"$f":"AU29+1","v":44},{"$f":"AV29+1","v":45},{"$f":"AW29+1","v":46},47,{"$f":"AY29+1","v":48},{"$f":"AZ29+1","v":49},50]
[]
[null,"Income"]
[null,null,"Rental income (£/y)",{"$f":"SUM(E32:BB32)","v":170402.86303994674},{"$f":"E65*E88","v":4700.28},4653.2771999999995,4606.744428,4560.67698372,4515.0702138828001,4600.8565479465733,4692.8736789055047,4786.731152483615,4882.4657755332873,4980.1150910439528,5079.7173928648317,5181.311740722128,5284.9379755365708,5390.636735047302,5498.4494697482478,5608.4184591432131,5720.586828326077,5834.9985648925986,5951.6985361904508,6070.7325069142598,6192.1471570525446,6315.990100193595,6442.3099021974667,6571.1561002414164,6702.5792222462451,6836.6308066911697,6973.363422824993,7112.8306912814933,7255.087305107123,7400.1890512092659,0,0,{"$f":"AK65*AK88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bad debt (£)",{"$f":"SUM(E33:BB33)","v":-1704.0286303994669},{"$f":"E32*'General assumptions'!$B$14","v":-47.002800000000001},{"$f":"F32*'General assumptions'!$B$14","v":-46.532771999999994},{"$f":"G32*'General assumptions'!$B$14","v":-46.067444280000004},{"$f":"H32*'General assumptions'!$B$14","v":-45.606769837199998},{"$f":"I32*'General assumptions'!$B$14","v":-45.150702138828002},{"$f":"J32*'General assumptions'!$B$14","v":-46.008565479465737},{"$f":"K32*'General assumptions'!$B$14","v":-46.928736789055044},{"$f":"L32*'General assumptions'!$B$14","v":-47.867311524836154},{"$f":"M32*'General assumptions'!$B$14","v":-48.824657755332872},{"$f":"N32*'General assumptions'!$B$14","v":-49.801150910439532},{"$f":"O32*'General assumptions'!$B$14","v":-50.79717392864832},{"$f":"P32*'General assumptions'!$B$14","v":-51.813117407221284},{"$f":"Q32*'General assumptions'!$B$14","v":-52.84937975536571},{"$f":"R32*'General assumptions'!$B$14","v":-53.906367350473019},{"$f":"S32*'General assumptions'!$B$14","v":-54.984494697482482},{"$f":"T32*'General assumptions'!$B$14","v":-56.084184591432134},{"$f":"U32*'General assumptions'!$B$14","v":-57.20586828326077},{"$f":"V32*'General assumptions'!$B$14","v":-58.349985648925987},{"$f":"W32*'General assumptions'!$B$14","v":-59.51698536190451},{"$f":"X32*'General assumptions'!$B$14","v":-60.707325069142598},{"$f":"Y32*'General assumptions'!$B$14","v":-61.921471570525448},{"$f":"Z32*'General assumptions'!$B$14","v":-63.15990100193595},{"$f":"AA32*'General assumptions'!$B$14","v":-64.423099021974664},{"$f":"AB32*'General assumptions'!$B$14","v":-65.711561002414172},{"$f":"AC32*'General assumptions'!$B$14","v":-67.025792222462456},{"$f":"AD32*'General assumptions'!$B$14","v":-68.366308066911699},{"$f":"AE32*'General assumptions'!$B$14","v":-69.733634228249926},{"$f":"AF32*'General assumptions'!$B$14","v":-71.128306912814935},{"$f":"AG32*'General assumptions'!$B$14","v":-72.550873051071235},{"$f":"AH32*'General assumptions'!$B$14","v":-74.001890512092658},{"$f":"AI32*'General assumptions'!$B$14","v":0},{"$f":"AJ32*'General assumptions'!$B$14","v":0},{"$f":"AK32*'General assumptions'!$B$14","v":0},{"$f":"AL32*'General assumptions'!$B$14","v":0},{"$f":"AM32*'General assumptions'!$B$14","v":0},{"$f":"AN32*'General assumptions'!$B$14","v":0},{"$f":"AO32*'General assumptions'!$B$14","v":0},{"$f":"AP32*'General assumptions'!$B$14","v":0},{"$f":"AQ32*'General assumptions'!$B$14","v":0},{"$f":"AR32*'General assumptions'!$B$14","v":0},{"$f":"AS32*'General assumptions'!$B$14","v":0},{"$f":"AT32*'General assumptions'!$B$14","v":0},{"$f":"AU32*'General assumptions'!$B$14","v":0},{"$f":"AV32*'General assumptions'!$B$14","v":0},{"$f":"AW32*'General assumptions'!$B$14","v":0},{"$f":"AX32*'General assumptions'!$B$14","v":0},{"$f":"AY32*'General assumptions'!$B$14","v":0},{"$f":"AZ32*'General assumptions'!$B$14","v":0},{"$f":"BA32*'General assumptions'!$B$14","v":0},{"$f":"BB32*'General assumptions'!$B$14","v":0}]
[null,null,"Service charge (£)",16655.484688384873,{"$f":"E71*E88","v":416},420.99200000000002,428.148864,435.85554355200003,444.13679887948803,453.01953485707782,462.07992555421936,471.32152406530372,480.74795454660978,490.36291363754196,500.17017191029282,510.17357534849867,520.37704685546862,530.78458779257801,541.40027954842958,552.22828513939817,563.27285084218613,574.53830785902983,586.02907401621042,597.74965549653461,609.7046486064653,621.89874157859458,634.33671641016645,647.02345073836977,659.96391975313713,673.16319814819985,686.62646211116385,700.35899135338707,714.36617118045478,728.65349460406389,0,0,{"$f":"AK71*AK88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Input!F106=\"No\",0,1)","v":1},"Energy plan (£)",38435.733896272781,{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!E77*E88,E76*E88))","v":960},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!F77*F88,F76*F88))","v":971.52},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!G77*G88,G76*G88))","v":988.03584000000001},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!H77*H88,H76*H88))","v":1005.8204851200001},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!I77*I88,I76*I88))","v":1024.9310743372801},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!J77*J88,J76*J88))","v":1045.4296958240257},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!K77*K88,K76*K88))","v":1066.3382897405061},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!L77*L88,L76*L88))","v":1087.6650555353162},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!M77*M88,M76*M88))","v":1109.4183566460226},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!N77*N88,N76*N88))","v":1131.606723778943},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!O77*O88,O76*O88))","v":1154.2388582545218},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!P77*P88,P76*P88))","v":1177.3236354196122},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!Q77*Q88,Q76*Q88))","v":1200.8701081280044},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!R77*R88,R76*R88))","v":1224.8875102905645},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!S77*S88,S76*S88))","v":1249.3852604963758},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!T77*T88,T76*T88))","v":1274.3729657063034},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!U77*U88,U76*U88))","v":1299.8604250204294},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!V77*V88,V76*V88))","v":1325.8576335208379},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!W77*W88,W76*W88))","v":1352.3747861912548},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!X77*X88,X76*X88))","v":1379.4222819150798},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!Y77*Y88,Y76*Y88))","v":1407.0107275533815},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!Z77*Z88,Z76*Z88))","v":1435.1509421044491},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AA77*AA88,AA76*AA88))","v":1463.8539609465381},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AB77*AB88,AB76*AB88))","v":1493.1310401654689},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AC77*AC88,AC76*AC88))","v":1522.9936609687784},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AD77*AD88,AD76*AD88))","v":1553.453534188154},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AE77*AE88,AE76*AE88))","v":1584.5226048719171},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AF77*AF88,AF76*AF88))","v":1616.2130569693554},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AG77*AG88,AG76*AG88))","v":1648.5373181087425},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AH77*AH88,AH76*AH88))","v":1681.5080644709174},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AI77*AI88,AI76*AI88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AJ77*AJ88,AJ76*AJ88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AK77*AK88,AK76*AK88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AL77*AL88,AL76*AL88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AM77*AM88,AM76*AM88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AN77*AN88,AN76*AN88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AO77*AO88,AO76*AO88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AP77*AP88,AP76*AP88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AQ77*AQ88,AQ76*AQ88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AR77*AR88,AR76*AR88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AS77*AS88,AS76*AS88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AT77*AT88,AT76*AT88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AU77*AU88,AU76*AU88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AV77*AV88,AV76*AV88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AW77*AW88,AW76*AW88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AX77*AX88,AX76*AX88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AY77*AY88,AY76*AY88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!AZ77*AZ88,AZ76*AZ88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!BA77*BA88,BA76*BA88))","v":0},{"$f":"IF($B$35=0,0,IF(Input!$F$93=\"Yes\",'Main calculation'!BB77*BB88,BB76*BB88))","v":0}]
[null,{"$f":"IF(Input!F106=\"No\",0,1)","v":1},"Bad debt on energy plan (£)",-384.35733896272779,{"$f":"IF($B$36=0,0,E35*'General assumptions'!$B$14)","v":-9.6},{"$f":"IF($B$36=0,0,F35*'General assumptions'!$B$14)","v":-9.7151999999999994},{"$f":"IF($B$36=0,0,G35*'General assumptions'!$B$14)","v":-9.8803584000000004},{"$f":"IF($B$36=0,0,H35*'General assumptions'!$B$14)","v":-10.058204851200001},{"$f":"IF($B$36=0,0,I35*'General assumptions'!$B$14)","v":-10.249310743372801},{"$f":"IF($B$36=0,0,J35*'General assumptions'!$B$14)","v":-10.454296958240256},{"$f":"IF($B$36=0,0,K35*'General assumptions'!$B$14)","v":-10.663382897405061},{"$f":"IF($B$36=0,0,L35*'General assumptions'!$B$14)","v":-10.876650555353162},{"$f":"IF($B$36=0,0,M35*'General assumptions'!$B$14)","v":-11.094183566460227},{"$f":"IF($B$36=0,0,N35*'General assumptions'!$B$14)","v":-11.316067237789429},{"$f":"IF($B$36=0,0,O35*'General assumptions'!$B$14)","v":-11.542388582545218},{"$f":"IF($B$36=0,0,P35*'General assumptions'!$B$14)","v":-11.773236354196122},{"$f":"IF($B$36=0,0,Q35*'General assumptions'!$B$14)","v":-12.008701081280044},{"$f":"IF($B$36=0,0,R35*'General assumptions'!$B$14)","v":-12.248875102905645},{"$f":"IF($B$36=0,0,S35*'General assumptions'!$B$14)","v":-12.493852604963759},{"$f":"IF($B$36=0,0,T35*'General assumptions'!$B$14)","v":-12.743729657063033},{"$f":"IF($B$36=0,0,U35*'General assumptions'!$B$14)","v":-12.998604250204295},{"$f":"IF($B$36=0,0,V35*'General assumptions'!$B$14)","v":-13.25857633520838},{"$f":"IF($B$36=0,0,W35*'General assumptions'!$B$14)","v":-13.523747861912549},{"$f":"IF($B$36=0,0,X35*'General assumptions'!$B$14)","v":-13.794222819150798},{"$f":"IF($B$36=0,0,Y35*'General assumptions'!$B$14)","v":-14.070107275533815},{"$f":"IF($B$36=0,0,Z35*'General assumptions'!$B$14)","v":-14.351509421044492},{"$f":"IF($B$36=0,0,AA35*'General assumptions'!$B$14)","v":-14.638539609465381},{"$f":"IF($B$36=0,0,AB35*'General assumptions'!$B$14)","v":-14.93131040165469},{"$f":"IF($B$36=0,0,AC35*'General assumptions'!$B$14)","v":-15.229936609687783},{"$f":"IF($B$36=0,0,AD35*'General assumptions'!$B$14)","v":-15.53453534188154},{"$f":"IF($B$36=0,0,AE35*'General assumptions'!$B$14)","v":-15.845226048719171},{"$f":"IF($B$36=0,0,AF35*'General assumptions'!$B$14)","v":-16.162130569693556},{"$f":"IF($B$36=0,0,AG35*'General assumptions'!$B$14)","v":-16.485373181087425},{"$f":"IF($B$36=0,0,AH35*'General assumptions'!$B$14)","v":-16.815080644709173},{"$f":"IF($B$36=0,0,AI35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AJ35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AK35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AL35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AM35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AN35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AO35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AP35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AQ35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AR35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AS35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AT35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AU35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AV35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AW35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AX35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AY35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,AZ35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,BA35*'General assumptions'!$B$14)","v":0},{"$f":"IF($B$36=0,0,BB35*'General assumptions'!$B$14)","v":0}]
[null,null,"Residual value at lifetime end (£)",0,{"$f":"IF(E6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(F6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(G6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(H6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(I6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(J6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(K6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(L6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(M6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(N6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(O6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(P6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(Q6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(R6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(S6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(T6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(U6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(V6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(W6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(X6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(Y6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(Z6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AA6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AB6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AC6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AD6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AE6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AF6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AG6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AH6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AI6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AJ6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AK6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AL6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AM6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AN6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AO6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AP6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AQ6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AR6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AS6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AT6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AU6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AV6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AW6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AX6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AY6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(AZ6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(BA6=Input!$F$21,Input!$F$22,0)","v":0},{"$f":"IF(BB6=Input!$F$21,Input!$F$22,0)","v":0}]
[null,{"$f":"IF(Input!F107=\"No\",0,1)","v":1},"Income from solar PV (generation tariff)",3731.4999999999986,{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*E80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*F80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*G80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*H80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*I80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*J80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*K80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*L80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*M80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*N80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*O80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*P80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*Q80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*R80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*S80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*T80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*U80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*V80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*W80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*X80)","v":186.57499999999999},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*Y80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*Z80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AA80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AB80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AC80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AD80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AE80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AF80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AG80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AH80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AI80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AJ80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AK80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AL80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AM80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AN80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AO80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AP80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AQ80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AR80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AS80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AT80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AU80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AV80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AW80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AX80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AY80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*AZ80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*BA80)","v":0},{"$f":"IF($B$38=0,0,Input!$F$76*Input!$F$75/100*BB80)","v":0}]
[null,{"$f":"IF(Input!F107=\"No\",0,1)","v":1},"Income from solar PV (export tariff)",2604.9476757071329,{"$f":"IF($B$39=0,0,E78*E79/100*E80)","v":102.54718750000001},104.3812439484375,106.97511786055617,109.73988978166226,112.68530842340206,115.48553833772361,118.35535396541603,121.29648451145663,124.31070215156633,127.39982310003275,130.56570870406856,133.81026656536469,137.13545168951399,140.54326766399842,144.03576786544878,147.61505669690519,151.28329085582328,155.04268063359049,158.8954912473352,162.84404420483148,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$39=0,0,AK78*AK79/100*AK80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income from ASHP (RHI)"]
[null,null,"Income from GSHP (RHI)"]
[null,null,"Income from solar thermal (RHI)"]
[null,"Total revenue",null,{"$f":"SUM(E43:BB43)","v":229742.14333094927},{"$f":"SUM(E32:E42)","v":6308.7993874999993},{"$f":"SUM(F32:F42)","v":6280.497471948438},6260.5314471805568,6243.0029274852623,6227.9983826407688,6344.9034545276945,6468.6301284791862,6594.8452545155023,6723.5989475556926,6854.9423334122403,6988.927569222521,7125.6078642941866,7265.0375013729117,7407.2718583410633,7552.3674303560556,7700.3818524373246,7851.3739225110503,8005.4036249219225,8162.532154421433,8322.8219406424123,8132.8709543663326,8295.528373453657,8461.4389409227315,8630.6677197411864,8803.2810741360081,8979.3466956187294,9158.9336295311059,9342.1123021217281,9528.9545481641617,9719.5336391274468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating cost"]
[null,null,"Management costs",{"$f":"SUM(E46:BB46)","v":36146.158571804401},{"$f":"Input!F36*'Main calculation'!E88","v":891},{"$f":"(E46+(E46*'General assumptions'!$B$18))*F88","v":908.82},{"$f":"(F46+(F46*'General assumptions'!$B$18))*G88","v":926.99639999999999},{"$f":"(G46+(G46*'General assumptions'!$B$18))*H88","v":945.53632800000003},{"$f":"(H46+(H46*'General assumptions'!$B$18))*I88","v":964.44705455999997},{"$f":"(I46+(I46*'General assumptions'!$B$18))*J88","v":983.73599565119991},{"$f":"(J46+(J46*'General assumptions'!$B$18))*K88","v":1003.4107155642239},{"$f":"(K46+(K46*'General assumptions'!$B$18))*L88","v":1023.4789298755084},{"$f":"(L46+(L46*'General assumptions'!$B$18))*M88","v":1043.9485084730186},{"$f":"(M46+(M46*'General assumptions'!$B$18))*N88","v":1064.827478642479},{"$f":"(N46+(N46*'General assumptions'!$B$18))*O88","v":1086.1240282153285},{"$f":"(O46+(O46*'General assumptions'!$B$18))*P88","v":1107.8465087796351},{"$f":"(P46+(P46*'General assumptions'!$B$18))*Q88","v":1130.0034389552277},{"$f":"(Q46+(Q46*'General assumptions'!$B$18))*R88","v":1152.6035077343322},{"$f":"(R46+(R46*'General assumptions'!$B$18))*S88","v":1175.6555778890188},{"$f":"(S46+(S46*'General assumptions'!$B$18))*T88","v":1199.1686894467991},{"$f":"(T46+(T46*'General assumptions'!$B$18))*U88","v":1223.1520632357351},{"$f":"(U46+(U46*'General assumptions'!$B$18))*V88","v":1247.6151045004499},{"$f":"(V46+(V46*'General assumptions'!$B$18))*W88","v":1272.5674065904589},{"$f":"(W46+(W46*'General assumptions'!$B$18))*X88","v":1298.0187547222681},{"$f":"(X46+(X46*'General assumptions'!$B$18))*Y88","v":1323.9791298167136},{"$f":"(Y46+(Y46*'General assumptions'!$B$18))*Z88","v":1350.4587124130478},{"$f":"(Z46+(Z46*'General assumptions'!$B$18))*AA88","v":1377.4678866613087},{"$f":"(AA46+(AA46*'General assumptions'!$B$18))*AB88","v":1405.0172443945348},{"$f":"(AB46+(AB46*'General assumptions'!$B$18))*AC88","v":1433.1175892824256},{"$f":"(AC46+(AC46*'General assumptions'!$B$18))*AD88","v":1461.7799410680741},{"$f":"(AD46+(AD46*'General assumptions'!$B$18))*AE88","v":1491.0155398894356},{"$f":"(AE46+(AE46*'General assumptions'!$B$18))*AF88","v":1520.8358506872244},{"$f":"(AF46+(AF46*'General assumptions'!$B$18))*AG88","v":1551.2525677009689},{"$f":"(AG46+(AG46*'General assumptions'!$B$18))*AH88","v":1582.2776190549882},{"$f":"(AH46+(AH46*'General assumptions'!$B$18))*AI88","v":0},{"$f":"(AI46+(AI46*'General assumptions'!$B$18))*AJ88","v":0},{"$f":"(AJ46+(AJ46*'General assumptions'!$B$18))*AK88","v":0},{"$f":"(AK46+(AK46*'General assumptions'!$B$18))*AL88","v":0},{"$f":"(AL46+(AL46*'General assumptions'!$B$18))*AM88","v":0},{"$f":"(AM46+(AM46*'General assumptions'!$B$18))*AN88","v":0},{"$f":"(AN46+(AN46*'General assumptions'!$B$18))*AO88","v":0},{"$f":"(AO46+(AO46*'General assumptions'!$B$18))*AP88","v":0},{"$f":"(AP46+(AP46*'General assumptions'!$B$18))*AQ88","v":0},{"$f":"(AQ46+(AQ46*'General assumptions'!$B$18))*AR88","v":0},{"$f":"(AR46+(AR46*'General assumptions'!$B$18))*AS88","v":0},{"$f":"(AS46+(AS46*'General assumptions'!$B$18))*AT88","v":0},{"$f":"(AT46+(AT46*'General assumptions'!$B$18))*AU88","v":0},{"$f":"(AU46+(AU46*'General assumptions'!$B$18))*AV88","v":0},{"$f":"(AV46+(AV46*'General assumptions'!$B$18))*AW88","v":0},{"$f":"(AW46+(AW46*'General assumptions'!$B$18))*AX88","v":0},{"$f":"(AX46+(AX46*'General assumptions'!$B$18))*AY88","v":0},{"$f":"(AY46+(AY46*'General assumptions'!$B$18))*AZ88","v":0},{"$f":"(AZ46+(AZ46*'General assumptions'!$B$18))*BA88","v":0},{"$f":"(BA46+(BA46*'General assumptions'!$B$18))*BB88","v":0}]
[null,null,"Service costs"]
[null,null,"Energiesprong maintenance",{"$f":"SUM(E48:BB48)","v":17128.125},{"$f":"Input!$F$39*'Main calculation'!E88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!F88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!G88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!H88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!I88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!J88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!K88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!L88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!M88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!N88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!O88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!P88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!Q88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!R88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!S88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!T88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!U88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!V88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!W88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!X88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!Y88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!Z88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!AA88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!AB88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!AC88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!AD88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!AE88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!AF88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!AG88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!AH88","v":570.9375},{"$f":"Input!$F$39*'Main calculation'!AI88","v":0},{"$f":"Input!$F$39*'Main calculation'!AJ88","v":0},{"$f":"Input!$F$39*'Main calculation'!AK88","v":0},{"$f":"Input!$F$39*'Main calculation'!AL88","v":0},{"$f":"Input!$F$39*'Main calculation'!AM88","v":0},{"$f":"Input!$F$39*'Main calculation'!AN88","v":0},{"$f":"Input!$F$39*'Main calculation'!AO88","v":0},{"$f":"Input!$F$39*'Main calculation'!AP88","v":0},{"$f":"Input!$F$39*'Main calculation'!AQ88","v":0},{"$f":"Input!$F$39*'Main calculation'!AR88","v":0},{"$f":"Input!$F$39*'Main calculation'!AS88","v":0},{"$f":"Input!$F$39*'Main calculation'!AT88","v":0},{"$f":"Input!$F$39*'Main calculation'!AU88","v":0},{"$f":"Input!$F$39*'Main calculation'!AV88","v":0},{"$f":"Input!$F$39*'Main calculation'!AW88","v":0},{"$f":"Input!$F$39*'Main calculation'!AX88","v":0},{"$f":"Input!$F$39*'Main calculation'!AY88","v":0},{"$f":"Input!$F$39*'Main calculation'!AZ88","v":0},{"$f":"Input!$F$39*'Main calculation'!BA88","v":0},{"$f":"Input!$F$39*'Main calculation'!BB88","v":0}]
[null,null,"Planned & routine maintenance (for non Energiesprong related work)",{"$f":"SUM(E49:BB49)","v":5603.2406941320223},{"$f":"Input!F40*'Main calculation'!E88","v":190.3125},{"$f":"((E49+(E49*'General assumptions'!$B$16))+((E49+(E49*'General assumptions'!$B$16))*F64))*F88","v":188.744325},{"$f":"((F49+(F49*'General assumptions'!$B$16))+((F49+(F49*'General assumptions'!$B$16))*G64))*G88","v":188.11391895450001},{"$f":"((G49+(G49*'General assumptions'!$B$16))+((G49+(G49*'General assumptions'!$B$16))*H64))*H88","v":187.66997010576739},{"$f":"((H49+(H49*'General assumptions'!$B$16))+((H49+(H49*'General assumptions'!$B$16))*I64))*I88","v":187.41098554702143},{"$f":"((I49+(I49*'General assumptions'!$B$16))+((I49+(I49*'General assumptions'!$B$16))*J64))*J88","v":187.33602115280263},{"$f":"((J49+(J49*'General assumptions'!$B$16))+((J49+(J49*'General assumptions'!$B$16))*K64))*K88","v":187.26108674434153},{"$f":"((K49+(K49*'General assumptions'!$B$16))+((K49+(K49*'General assumptions'!$B$16))*L64))*L88","v":187.18618230964378},{"$f":"((L49+(L49*'General assumptions'!$B$16))+((L49+(L49*'General assumptions'!$B$16))*M64))*M88","v":187.11130783671993},{"$f":"((M49+(M49*'General assumptions'!$B$16))+((M49+(M49*'General assumptions'!$B$16))*N64))*N88","v":187.03646331358524},{"$f":"((N49+(N49*'General assumptions'!$B$16))+((N49+(N49*'General assumptions'!$B$16))*O64))*O88","v":186.9616487282598},{"$f":"((O49+(O49*'General assumptions'!$B$16))+((O49+(O49*'General assumptions'!$B$16))*P64))*P88","v":186.88686406876849},{"$f":"((P49+(P49*'General assumptions'!$B$16))+((P49+(P49*'General assumptions'!$B$16))*Q64))*Q88","v":186.81210932314099},{"$f":"((Q49+(Q49*'General assumptions'!$B$16))+((Q49+(Q49*'General assumptions'!$B$16))*R64))*R88","v":186.73738447941173},{"$f":"((R49+(R49*'General assumptions'!$B$16))+((R49+(R49*'General assumptions'!$B$16))*S64))*S88","v":186.66268952561998},{"$f":"((S49+(S49*'General assumptions'!$B$16))+((S49+(S49*'General assumptions'!$B$16))*T64))*T88","v":186.58802444980972},{"$f":"((T49+(T49*'General assumptions'!$B$16))+((T49+(T49*'General assumptions'!$B$16))*U64))*U88","v":186.5133892400298},{"$f":"((U49+(U49*'General assumptions'!$B$16))+((U49+(U49*'General assumptions'!$B$16))*V64))*V88","v":186.43878388433379},{"$f":"((V49+(V49*'General assumptions'!$B$16))+((V49+(V49*'General assumptions'!$B$16))*W64))*W88","v":186.36420837078003},{"$f":"((W49+(W49*'General assumptions'!$B$16))+((W49+(W49*'General assumptions'!$B$16))*X64))*X88","v":186.28966268743173},{"$f":"((X49+(X49*'General assumptions'!$B$16))+((X49+(X49*'General assumptions'!$B$16))*Y64))*Y88","v":186.21514682235676},{"$f":"((Y49+(Y49*'General assumptions'!$B$16))+((Y49+(Y49*'General assumptions'!$B$16))*Z64))*Z88","v":186.14066076362781},{"$f":"((Z49+(Z49*'General assumptions'!$B$16))+((Z49+(Z49*'General assumptions'!$B$16))*AA64))*AA88","v":186.06620449932234},{"$f":"((AA49+(AA49*'General assumptions'!$B$16))+((AA49+(AA49*'General assumptions'!$B$16))*AB64))*AB88","v":185.99177801752262},{"$f":"((AB49+(AB49*'General assumptions'!$B$16))+((AB49+(AB49*'General assumptions'!$B$16))*AC64))*AC88","v":185.9173813063156},{"$f":"((AC49+(AC49*'General assumptions'!$B$16))+((AC49+(AC49*'General assumptions'!$B$16))*AD64))*AD88","v":185.84301435379308},{"$f":"((AD49+(AD49*'General assumptions'!$B$16))+((AD49+(AD49*'General assumptions'!$B$16))*AE64))*AE88","v":185.76867714805155},{"$f":"((AE49+(AE49*'General assumptions'!$B$16))+((AE49+(AE49*'General assumptions'!$B$16))*AF64))*AF88","v":185.69436967719233},{"$f":"((AF49+(AF49*'General assumptions'!$B$16))+((AF49+(AF49*'General assumptions'!$B$16))*AG64))*AG88","v":185.62009192932146},{"$f":"((AG49+(AG49*'General assumptions'!$B$16))+((AG49+(AG49*'General assumptions'!$B$16))*AH64))*AH88","v":185.54584389254973},{"$f":"((AH49+(AH49*'General assumptions'!$B$16))+((AH49+(AH49*'General assumptions'!$B$16))*AI64))*AI88","v":0},{"$f":"((AI49+(AI49*'General assumptions'!$B$16))+((AI49+(AI49*'General assumptions'!$B$16))*AJ64))*AJ88","v":0},{"$f":"((AJ49+(AJ49*'General assumptions'!$B$16))+((AJ49+(AJ49*'General assumptions'!$B$16))*AK64))*AK88","v":0},{"$f":"((AK49+(AK49*'General assumptions'!$B$16))+((AK49+(AK49*'General assumptions'!$B$16))*AL64))*AL88","v":0},{"$f":"((AL49+(AL49*'General assumptions'!$B$16))+((AL49+(AL49*'General assumptions'!$B$16))*AM64))*AM88","v":0},{"$f":"((AM49+(AM49*'General assumptions'!$B$16))+((AM49+(AM49*'General assumptions'!$B$16))*AN64))*AN88","v":0},{"$f":"((AN49+(AN49*'General assumptions'!$B$16))+((AN49+(AN49*'General assumptions'!$B$16))*AO64))*AO88","v":0},{"$f":"((AO49+(AO49*'General assumptions'!$B$16))+((AO49+(AO49*'General assumptions'!$B$16))*AP64))*AP88","v":0},{"$f":"((AP49+(AP49*'General assumptions'!$B$16))+((AP49+(AP49*'General assumptions'!$B$16))*AQ64))*AQ88","v":0},{"$f":"((AQ49+(AQ49*'General assumptions'!$B$16))+((AQ49+(AQ49*'General assumptions'!$B$16))*AR64))*AR88","v":0},{"$f":"((AR49+(AR49*'General assumptions'!$B$16))+((AR49+(AR49*'General assumptions'!$B$16))*AS64))*AS88","v":0},{"$f":"((AS49+(AS49*'General assumptions'!$B$16))+((AS49+(AS49*'General assumptions'!$B$16))*AT64))*AT88","v":0},{"$f":"((AT49+(AT49*'General assumptions'!$B$16))+((AT49+(AT49*'General assumptions'!$B$16))*AU64))*AU88","v":0},{"$f":"((AU49+(AU49*'General assumptions'!$B$16))+((AU49+(AU49*'General assumptions'!$B$16))*AV64))*AV88","v":0},{"$f":"((AV49+(AV49*'General assumptions'!$B$16))+((AV49+(AV49*'General assumptions'!$B$16))*AW64))*AW88","v":0},{"$f":"((AW49+(AW49*'General assumptions'!$B$16))+((AW49+(AW49*'General assumptions'!$B$16))*AX64))*AX88","v":0},{"$f":"((AX49+(AX49*'General assumptions'!$B$16))+((AX49+(AX49*'General assumptions'!$B$16))*AY64))*AY88","v":0},{"$f":"((AY49+(AY49*'General assumptions'!$B$16))+((AY49+(AY49*'General assumptions'!$B$16))*AZ64))*AZ88","v":0},{"$f":"((AZ49+(AZ49*'General assumptions'!$B$16))+((AZ49+(AZ49*'General assumptions'!$B$16))*BA64))*BA88","v":0},{"$f":"((BA49+(BA49*'General assumptions'!$B$16))+((BA49+(BA49*'General assumptions'!$B$16))*BB64))*BB88","v":0}]
[null,null,"Major repairs",{"$f":"SUM(E50:BB50)","v":11633.73317535318},{"$f":"Input!$F$44*E88","v":456.5},{"$f":"((E50+(E50*'General assumptions'!$B$17))+((E50+(E50*'General assumptions'!$B$17))*F64))*F88","v":448.11866000000003},{"$f":"((F50+(F50*'General assumptions'!$B$17))+((F50+(F50*'General assumptions'!$B$17))*G64))*G88","v":442.06457690340005},{"$f":"((G50+(G50*'General assumptions'!$B$17))+((G50+(G50*'General assumptions'!$B$17))*H64))*H88","v":436.52108710903138},{"$f":"((H50+(H50*'General assumptions'!$B$17))+((H50+(H50*'General assumptions'!$B$17))*I64))*I88","v":431.47053813117992},{"$f":"((I50+(I50*'General assumptions'!$B$17))+((I50+(I50*'General assumptions'!$B$17))*J64))*J88","v":426.89695042698941},{"$f":"((J50+(J50*'General assumptions'!$B$17))+((J50+(J50*'General assumptions'!$B$17))*K64))*K88","v":422.37184275246329},{"$f":"((K50+(K50*'General assumptions'!$B$17))+((K50+(K50*'General assumptions'!$B$17))*L64))*L88","v":417.89470121928719},{"$f":"((L50+(L50*'General assumptions'!$B$17))+((L50+(L50*'General assumptions'!$B$17))*M64))*M88","v":413.46501738636277},{"$f":"((M50+(M50*'General assumptions'!$B$17))+((M50+(M50*'General assumptions'!$B$17))*N64))*N88","v":409.08228820206733},{"$f":"((N50+(N50*'General assumptions'!$B$17))+((N50+(N50*'General assumptions'!$B$17))*O64))*O88","v":404.74601594712544},{"$f":"((O50+(O50*'General assumptions'!$B$17))+((O50+(O50*'General assumptions'!$B$17))*P64))*P88","v":400.4557081780859},{"$f":"((P50+(P50*'General assumptions'!$B$17))+((P50+(P50*'General assumptions'!$B$17))*Q64))*Q88","v":396.21087767139824},{"$f":"((Q50+(Q50*'General assumptions'!$B$17))+((Q50+(Q50*'General assumptions'!$B$17))*R64))*R88","v":392.01104236808141},{"$f":"((R50+(R50*'General assumptions'!$B$17))+((R50+(R50*'General assumptions'!$B$17))*S64))*S88","v":387.85572531897975},{"$f":"((S50+(S50*'General assumptions'!$B$17))+((S50+(S50*'General assumptions'!$B$17))*T64))*T88","v":383.74445463059857},{"$f":"((T50+(T50*'General assumptions'!$B$17))+((T50+(T50*'General assumptions'!$B$17))*U64))*U88","v":379.67676341151423},{"$f":"((U50+(U50*'General assumptions'!$B$17))+((U50+(U50*'General assumptions'!$B$17))*V64))*V88","v":375.65218971935218},{"$f":"((V50+(V50*'General assumptions'!$B$17))+((V50+(V50*'General assumptions'!$B$17))*W64))*W88","v":371.67027650832705},{"$f":"((W50+(W50*'General assumptions'!$B$17))+((W50+(W50*'General assumptions'!$B$17))*X64))*X88","v":367.73057157733876},{"$f":"((X50+(X50*'General assumptions'!$B$17))+((X50+(X50*'General assumptions'!$B$17))*Y64))*Y88","v":363.83262751861901},{"$f":"((Y50+(Y50*'General assumptions'!$B$17))+((Y50+(Y50*'General assumptions'!$B$17))*Z64))*Z88","v":359.9760016669216},{"$f":"((Z50+(Z50*'General assumptions'!$B$17))+((Z50+(Z50*'General assumptions'!$B$17))*AA64))*AA88","v":356.16025604925221},{"$f":"((AA50+(AA50*'General assumptions'!$B$17))+((AA50+(AA50*'General assumptions'!$B$17))*AB64))*AB88","v":352.3849573351302},{"$f":"((AB50+(AB50*'General assumptions'!$B$17))+((AB50+(AB50*'General assumptions'!$B$17))*AC64))*AC88","v":348.64967678737781},{"$f":"((AC50+(AC50*'General assumptions'!$B$17))+((AC50+(AC50*'General assumptions'!$B$17))*AD64))*AD88","v":344.95399021343161},{"$f":"((AD50+(AD50*'General assumptions'!$B$17))+((AD50+(AD50*'General assumptions'!$B$17))*AE64))*AE88","v":341.29747791716926},{"$f":"((AE50+(AE50*'General assumptions'!$B$17))+((AE50+(AE50*'General assumptions'!$B$17))*AF64))*AF88","v":337.67972465124728},{"$f":"((AF50+(AF50*'General assumptions'!$B$17))+((AF50+(AF50*'General assumptions'!$B$17))*AG64))*AG88","v":334.10031956994408},{"$f":"((AG50+(AG50*'General assumptions'!$B$17))+((AG50+(AG50*'General assumptions'!$B$17))*AH64))*AH88","v":330.55885618250267},{"$f":"((AH50+(AH50*'General assumptions'!$B$17))+((AH50+(AH50*'General assumptions'!$B$17))*AI64))*AI88","v":0},{"$f":"((AI50+(AI50*'General assumptions'!$B$17))+((AI50+(AI50*'General assumptions'!$B$17))*AJ64))*AJ88","v":0},{"$f":"((AJ50+(AJ50*'General assumptions'!$B$17))+((AJ50+(AJ50*'General assumptions'!$B$17))*AK64))*AK88","v":0},{"$f":"((AK50+(AK50*'General assumptions'!$B$17))+((AK50+(AK50*'General assumptions'!$B$17))*AL64))*AL88","v":0},{"$f":"((AL50+(AL50*'General assumptions'!$B$17))+((AL50+(AL50*'General assumptions'!$B$17))*AM64))*AM88","v":0},{"$f":"((AM50+(AM50*'General assumptions'!$B$17))+((AM50+(AM50*'General assumptions'!$B$17))*AN64))*AN88","v":0},{"$f":"((AN50+(AN50*'General assumptions'!$B$17))+((AN50+(AN50*'General assumptions'!$B$17))*AO64))*AO88","v":0},{"$f":"((AO50+(AO50*'General assumptions'!$B$17))+((AO50+(AO50*'General assumptions'!$B$17))*AP64))*AP88","v":0},{"$f":"((AP50+(AP50*'General assumptions'!$B$17))+((AP50+(AP50*'General assumptions'!$B$17))*AQ64))*AQ88","v":0},{"$f":"((AQ50+(AQ50*'General assumptions'!$B$17))+((AQ50+(AQ50*'General assumptions'!$B$17))*AR64))*AR88","v":0},{"$f":"((AR50+(AR50*'General assumptions'!$B$17))+((AR50+(AR50*'General assumptions'!$B$17))*AS64))*AS88","v":0},{"$f":"((AS50+(AS50*'General assumptions'!$B$17))+((AS50+(AS50*'General assumptions'!$B$17))*AT64))*AT88","v":0},{"$f":"((AT50+(AT50*'General assumptions'!$B$17))+((AT50+(AT50*'General assumptions'!$B$17))*AU64))*AU88","v":0},{"$f":"((AU50+(AU50*'General assumptions'!$B$17))+((AU50+(AU50*'General assumptions'!$B$17))*AV64))*AV88","v":0},{"$f":"((AV50+(AV50*'General assumptions'!$B$17))+((AV50+(AV50*'General assumptions'!$B$17))*AW64))*AW88","v":0},{"$f":"((AW50+(AW50*'General assumptions'!$B$17))+((AW50+(AW50*'General assumptions'!$B$17))*AX64))*AX88","v":0},{"$f":"((AX50+(AX50*'General assumptions'!$B$17))+((AX50+(AX50*'General assumptions'!$B$17))*AY64))*AY88","v":0},{"$f":"((AY50+(AY50*'General assumptions'!$B$17))+((AY50+(AY50*'General assumptions'!$B$17))*AZ64))*AZ88","v":0},{"$f":"((AZ50+(AZ50*'General assumptions'!$B$17))+((AZ50+(AZ50*'General assumptions'!$B$17))*BA64))*BA88","v":0},{"$f":"((BA50+(BA50*'General assumptions'!$B$17))+((BA50+(BA50*'General assumptions'!$B$17))*BB64))*BB88","v":0}]
[null,null,"Electricity cost (adjusted for auto-consumption)",{"$f":"SUM(E51:BB51)","v":21736.018646511217},{"$f":"((Input!F61*Input!F62*Input!F63/100)+Input!F64)*E88","v":542.895264},{"$f":"(E51+(E51*F64))*F88","v":549.41000716799999},558.74997728985602,568.8074768810734,579.61481894181384,591.20711532065013,603.03125762706316,615.09188277960448,627.39372043519654,639.94159484390048,652.7404267407785,665.79523527559411,679.11113998110602,692.69336278072819,706.54723003634274,720.67817463706956,735.09173812981101,749.79357289240727,764.78944435025539,780.08523323726047,795.68693790200564,811.60067666004579,827.83269019324666,844.38934399711161,861.27713087705388,878.502673494595,896.07272696448695,913.99418150377664,932.27406513385222,950.91954643652923,0,0,0,{"$f":"(AK51+(AK51*AL64))*AL88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total operating cost",null,{"$f":"SUM(E53:BB53)","v":92247.276087800812},{"$f":"SUM(E46:E52)","v":2651.6452639999998},2666.0304921680004,2686.862373147756,2709.4723620958721,2733.8808971800154,2760.1135825516426,2787.0124026880917,2814.5891961840439,2842.8560541312977,2871.8253250020321,2901.5096196314926,2931.9218163020837,2963.0750659308728,2994.9827973625534,3027.6587227699611,3061.1168431642773,3095.3714540170899,3130.4371509965431,3166.3288358198215,3203.061722224299,3240.6513420596948,3279.1135515036431,3318.4645374031297,3358.7208237442997,3399.8992782531727,3442.0171191298937,3485.0919219191437,3529.1416265194412,3574.1845443340867,3620.2393655665701,0,0,{"$f":"SUM(AK46:AK52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual result",null,{"$f":"SUM(E55:BB55)","v":137494.86724314847},{"$f":"E43-E53","v":3657.1541234999995},3614.4669797804377,3573.6690740328008,3533.5305653893902,3494.1174854607534,3584.7898719760519,3681.6177257910945,3780.2560583314585,3880.7428934243949,3983.1170084102082,4087.4179495910284,4193.6860479921033,4301.9624354420394,4412.28906097851,4524.7087075860945,4639.2650092730473,4756.0024684939599,4874.9664739253794,4996.2033186016115,5119.7602184181133,4892.2196123066378,5016.4148219500139,5142.9744035196018,5271.9468959968872,5403.3817958828349,5537.3295764888353,5673.8417076119622,5812.970675602287,5954.7700038300754,6099.2942735608767,0,0,{"$f":"AK43-AK53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lifetime value (not discounted)",null,null,{"$f":"SUM(E55:BB55)","v":137494.86724314847}]
[null,"Net present value (NPV)",null,null,{"$f":"NPV(Input!F96,'Main calculation'!E55:BB55)","v":80126.085333597715},{"$f":"Input!F96","v":3.5000000000000003E-2},"Discount rate applied as per input table."]
[]
["CALCULATION TABLES"]
[]
[null,"Indexation"]
[null,null,"Inflation (Retail Price Index)",null,{"$f":"'General assumptions'!C8","v":1.0999999999999999E-2},{"$f":"'General assumptions'!D8","v":2.3E-2},{"$f":"'General assumptions'!E8","v":0.03},{"$f":"'General assumptions'!F8","v":3.1E-2},{"$f":"'General assumptions'!G8","v":3.2000000000000001E-2},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03},{"$f":"'General assumptions'!$B$8","v":0.03}]
[null,null,"Inflation (CPI)",null,{"$f":"'General assumptions'!C9","v":0},{"$f":"'General assumptions'!D9","v":1.2E-2},{"$f":"'General assumptions'!E9","v":1.7000000000000001E-2},{"$f":"'General assumptions'!F9","v":1.7999999999999999E-2},{"$f":"'General assumptions'!G9","v":1.9E-2},{"$f":"'General assumptions'!H9","v":0.02},{"$f":"'General assumptions'!I9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02},{"$f":"'General assumptions'!$B$9","v":0.02}]
[null,null,"Rent (indexed and adjusted for cuts)",null,{"$f":"Input!$F$27*'General assumptions'!$B$7","v":4700.28},{"$f":"E69","v":4653.2771999999995},{"$f":"F69","v":4606.744428},4560.67698372,4515.0702138828001,4600.8565479465733,4692.8736789055047,4786.731152483615,4882.4657755332873,4980.1150910439528,5079.7173928648317,5181.311740722128,5284.9379755365708,5390.636735047302,5498.4494697482478,5608.4184591432131,5720.586828326077,5834.9985648925986,5951.6985361904508,6070.7325069142598,6192.1471570525446,6315.990100193595,6442.3099021974667,6571.1561002414164,6702.5792222462451,6836.6308066911697,6973.363422824993,7112.8306912814933,7255.087305107123,7400.1890512092659,7548.1928322334516,7699.1566888781208,7853.139822655683,8010.2026191087971,8170.4066714909732,8333.8148049207921,8500.4911010192081,8670.5009230395917,8843.9109415003841,9020.7891603303924,9201.2049435370009,9385.2290424077401,9572.9336232558944,9764.3922957210125,9959.6801416354319,10158.873744468141,10362.051219357503,10569.292243744654,10780.678088619547,10996.291650391937]
[null,null,"Rent increase (formula CPI+1%)",null,{"$f":"IF(E6<'General assumptions'!$B$13+1,0,'Main calculation'!E65*('Main calculation'!E64+'General assumptions'!$B$11))","v":0},{"$f":"IF(F6<'General assumptions'!$B$13+1,0,'Main calculation'!F65*('Main calculation'!F64+'General assumptions'!$B$11))","v":0},{"$f":"IF(G6<'General assumptions'!$B$13+1,0,'Main calculation'!G65*('Main calculation'!G64+'General assumptions'!$B$11))","v":0},{"$f":"IF(H6<'General assumptions'!$B$13+1,0,'Main calculation'!H65*('Main calculation'!H64+'General assumptions'!$B$11))","v":0},{"$f":"IF(I6<'General assumptions'!$B$13+1,0,'Main calculation'!I65*('Main calculation'!I64+'General assumptions'!$B$11))","v":85.786334063773197},{"$f":"IF(J6<'General assumptions'!$B$13+1,0,'Main calculation'!J65*('Main calculation'!J64+'General assumptions'!$B$11))","v":92.017130958931475},{"$f":"IF(K6<'General assumptions'!$B$13+1,0,'Main calculation'!K65*('Main calculation'!K64+'General assumptions'!$B$11))","v":93.857473578110088},{"$f":"IF(L6<'General assumptions'!$B$13+1,0,'Main calculation'!L65*('Main calculation'!L64+'General assumptions'!$B$11))","v":95.734623049672308},{"$f":"IF(M6<'General assumptions'!$B$13+1,0,'Main calculation'!M65*('Main calculation'!M64+'General assumptions'!$B$11))","v":97.649315510665744},{"$f":"IF(N6<'General assumptions'!$B$13+1,0,'Main calculation'!N65*('Main calculation'!N64+'General assumptions'!$B$11))","v":99.602301820879063},{"$f":"IF(O6<'General assumptions'!$B$13+1,0,'Main calculation'!O65*('Main calculation'!O64+'General assumptions'!$B$11))","v":101.59434785729664},{"$f":"IF(P6<'General assumptions'!$B$13+1,0,'Main calculation'!P65*('Main calculation'!P64+'General assumptions'!$B$11))","v":103.62623481444257},{"$f":"IF(Q6<'General assumptions'!$B$13+1,0,'Main calculation'!Q65*('Main calculation'!Q64+'General assumptions'!$B$11))","v":105.69875951073142},{"$f":"IF(R6<'General assumptions'!$B$13+1,0,'Main calculation'!R65*('Main calculation'!R64+'General assumptions'!$B$11))","v":107.81273470094604},{"$f":"IF(S6<'General assumptions'!$B$13+1,0,'Main calculation'!S65*('Main calculation'!S64+'General assumptions'!$B$11))","v":109.96898939496496},{"$f":"IF(T6<'General assumptions'!$B$13+1,0,'Main calculation'!T65*('Main calculation'!T64+'General assumptions'!$B$11))","v":112.16836918286427},{"$f":"IF(U6<'General assumptions'!$B$13+1,0,'Main calculation'!U65*('Main calculation'!U64+'General assumptions'!$B$11))","v":114.41173656652154},{"$f":"IF(V6<'General assumptions'!$B$13+1,0,'Main calculation'!V65*('Main calculation'!V64+'General assumptions'!$B$11))","v":116.69997129785197},{"$f":"IF(W6<'General assumptions'!$B$13+1,0,'Main calculation'!W65*('Main calculation'!W64+'General assumptions'!$B$11))","v":119.03397072380902},{"$f":"IF(X6<'General assumptions'!$B$13+1,0,'Main calculation'!X65*('Main calculation'!X64+'General assumptions'!$B$11))","v":121.4146501382852},{"$f":"IF(Y6<'General assumptions'!$B$13+1,0,'Main calculation'!Y65*('Main calculation'!Y64+'General assumptions'!$B$11))","v":123.8429431410509},{"$f":"IF(Z6<'General assumptions'!$B$13+1,0,'Main calculation'!Z65*('Main calculation'!Z64+'General assumptions'!$B$11))","v":126.3198020038719},{"$f":"IF(AA6<'General assumptions'!$B$13+1,0,'Main calculation'!AA65*('Main calculation'!AA64+'General assumptions'!$B$11))","v":128.84619804394933},{"$f":"IF(AB6<'General assumptions'!$B$13+1,0,'Main calculation'!AB65*('Main calculation'!AB64+'General assumptions'!$B$11))","v":131.42312200482834},{"$f":"IF(AC6<'General assumptions'!$B$13+1,0,'Main calculation'!AC65*('Main calculation'!AC64+'General assumptions'!$B$11))","v":134.05158444492491},{"$f":"IF(AD6<'General assumptions'!$B$13+1,0,'Main calculation'!AD65*('Main calculation'!AD64+'General assumptions'!$B$11))","v":136.7326161338234},{"$f":"IF(AE6<'General assumptions'!$B$13+1,0,'Main calculation'!AE65*('Main calculation'!AE64+'General assumptions'!$B$11))","v":139.46726845649985},{"$f":"IF(AF6<'General assumptions'!$B$13+1,0,'Main calculation'!AF65*('Main calculation'!AF64+'General assumptions'!$B$11))","v":142.25661382562987},{"$f":"IF(AG6<'General assumptions'!$B$13+1,0,'Main calculation'!AG65*('Main calculation'!AG64+'General assumptions'!$B$11))","v":145.10174610214247},{"$f":"IF(AH6<'General assumptions'!$B$13+1,0,'Main calculation'!AH65*('Main calculation'!AH64+'General assumptions'!$B$11))","v":148.00378102418532},{"$f":"IF(AI6<'General assumptions'!$B$13+1,0,'Main calculation'!AI65*('Main calculation'!AI64+'General assumptions'!$B$11))","v":150.96385664466902},{"$f":"IF(AJ6<'General assumptions'!$B$13+1,0,'Main calculation'!AJ65*('Main calculation'!AJ64+'General assumptions'!$B$11))","v":153.98313377756241},{"$f":"IF(AK6<'General assumptions'!$B$13+1,0,'Main calculation'!AK65*('Main calculation'!AK64+'General assumptions'!$B$11))","v":157.06279645311366},{"$f":"IF(AL6<'General assumptions'!$B$13+1,0,'Main calculation'!AL65*('Main calculation'!AL64+'General assumptions'!$B$11))","v":160.20405238217595},{"$f":"IF(AM6<'General assumptions'!$B$13+1,0,'Main calculation'!AM65*('Main calculation'!AM64+'General assumptions'!$B$11))","v":163.40813342981946},{"$f":"IF(AN6<'General assumptions'!$B$13+1,0,'Main calculation'!AN65*('Main calculation'!AN64+'General assumptions'!$B$11))","v":166.67629609841583},{"$f":"IF(AO6<'General assumptions'!$B$13+1,0,'Main calculation'!AO65*('Main calculation'!AO64+'General assumptions'!$B$11))","v":170.00982202038418},{"$f":"IF(AP6<'General assumptions'!$B$13+1,0,'Main calculation'!AP65*('Main calculation'!AP64+'General assumptions'!$B$11))","v":173.41001846079183},{"$f":"IF(AQ6<'General assumptions'!$B$13+1,0,'Main calculation'!AQ65*('Main calculation'!AQ64+'General assumptions'!$B$11))","v":176.87821883000768},{"$f":"IF(AR6<'General assumptions'!$B$13+1,0,'Main calculation'!AR65*('Main calculation'!AR64+'General assumptions'!$B$11))","v":180.41578320660784},{"$f":"IF(AS6<'General assumptions'!$B$13+1,0,'Main calculation'!AS65*('Main calculation'!AS64+'General assumptions'!$B$11))","v":184.02409887074003},{"$f":"IF(AT6<'General assumptions'!$B$13+1,0,'Main calculation'!AT65*('Main calculation'!AT64+'General assumptions'!$B$11))","v":187.70458084815479},{"$f":"IF(AU6<'General assumptions'!$B$13+1,0,'Main calculation'!AU65*('Main calculation'!AU64+'General assumptions'!$B$11))","v":191.4586724651179},{"$f":"IF(AV6<'General assumptions'!$B$13+1,0,'Main calculation'!AV65*('Main calculation'!AV64+'General assumptions'!$B$11))","v":195.28784591442025},{"$f":"IF(AW6<'General assumptions'!$B$13+1,0,'Main calculation'!AW65*('Main calculation'!AW64+'General assumptions'!$B$11))","v":199.19360283270865},{"$f":"IF(AX6<'General assumptions'!$B$13+1,0,'Main calculation'!AX65*('Main calculation'!AX64+'General assumptions'!$B$11))","v":203.17747488936283},{"$f":"IF(AY6<'General assumptions'!$B$13+1,0,'Main calculation'!AY65*('Main calculation'!AY64+'General assumptions'!$B$11))","v":207.24102438715008},{"$f":"IF(AZ6<'General assumptions'!$B$13+1,0,'Main calculation'!AZ65*('Main calculation'!AZ64+'General assumptions'!$B$11))","v":211.38584487489308},{"$f":"IF(BA6<'General assumptions'!$B$13+1,0,'Main calculation'!BA65*('Main calculation'!BA64+'General assumptions'!$B$11))","v":215.61356177239094},{"$f":"IF(BB6<'General assumptions'!$B$13+1,0,'Main calculation'!BB65*('Main calculation'!BB64+'General assumptions'!$B$11))","v":219.92583300783875}]
[null,null,"Rent cuts (-1% year on year)",null,{"$f":"IF(E6<'General assumptions'!$B$13+1,'Main calculation'!E65*'General assumptions'!$B$12,0)","v":-47.002800000000001},{"$f":"IF(F6<'General assumptions'!$B$13+1,'Main calculation'!F65*'General assumptions'!$B$12,0)","v":-46.532771999999994},{"$f":"IF(G6<'General assumptions'!$B$13+1,'Main calculation'!G65*'General assumptions'!$B$12,0)","v":-46.067444280000004},{"$f":"IF(H6<'General assumptions'!$B$13+1,'Main calculation'!H65*'General assumptions'!$B$12,0)","v":-45.606769837199998},{"$f":"IF(I6<'General assumptions'!$B$13+1,'Main calculation'!I65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(J6<'General assumptions'!$B$13+1,'Main calculation'!J65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(K6<'General assumptions'!$B$13+1,'Main calculation'!K65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(L6<'General assumptions'!$B$13+1,'Main calculation'!L65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(M6<'General assumptions'!$B$13+1,'Main calculation'!M65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(N6<'General assumptions'!$B$13+1,'Main calculation'!N65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(O6<'General assumptions'!$B$13+1,'Main calculation'!O65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(P6<'General assumptions'!$B$13+1,'Main calculation'!P65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(Q6<'General assumptions'!$B$13+1,'Main calculation'!Q65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(R6<'General assumptions'!$B$13+1,'Main calculation'!R65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(S6<'General assumptions'!$B$13+1,'Main calculation'!S65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(T6<'General assumptions'!$B$13+1,'Main calculation'!T65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(U6<'General assumptions'!$B$13+1,'Main calculation'!U65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(V6<'General assumptions'!$B$13+1,'Main calculation'!V65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(W6<'General assumptions'!$B$13+1,'Main calculation'!W65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(X6<'General assumptions'!$B$13+1,'Main calculation'!X65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(Y6<'General assumptions'!$B$13+1,'Main calculation'!Y65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(Z6<'General assumptions'!$B$13+1,'Main calculation'!Z65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AA6<'General assumptions'!$B$13+1,'Main calculation'!AA65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AB6<'General assumptions'!$B$13+1,'Main calculation'!AB65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AC6<'General assumptions'!$B$13+1,'Main calculation'!AC65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AD6<'General assumptions'!$B$13+1,'Main calculation'!AD65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AE6<'General assumptions'!$B$13+1,'Main calculation'!AE65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AF6<'General assumptions'!$B$13+1,'Main calculation'!AF65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AG6<'General assumptions'!$B$13+1,'Main calculation'!AG65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AH6<'General assumptions'!$B$13+1,'Main calculation'!AH65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AI6<'General assumptions'!$B$13+1,'Main calculation'!AI65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AJ6<'General assumptions'!$B$13+1,'Main calculation'!AJ65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AK6<'General assumptions'!$B$13+1,'Main calculation'!AK65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AL6<'General assumptions'!$B$13+1,'Main calculation'!AL65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AM6<'General assumptions'!$B$13+1,'Main calculation'!AM65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AN6<'General assumptions'!$B$13+1,'Main calculation'!AN65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AO6<'General assumptions'!$B$13+1,'Main calculation'!AO65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AP6<'General assumptions'!$B$13+1,'Main calculation'!AP65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AQ6<'General assumptions'!$B$13+1,'Main calculation'!AQ65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AR6<'General assumptions'!$B$13+1,'Main calculation'!AR65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AS6<'General assumptions'!$B$13+1,'Main calculation'!AS65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AT6<'General assumptions'!$B$13+1,'Main calculation'!AT65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AU6<'General assumptions'!$B$13+1,'Main calculation'!AU65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AV6<'General assumptions'!$B$13+1,'Main calculation'!AV65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AW6<'General assumptions'!$B$13+1,'Main calculation'!AW65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AX6<'General assumptions'!$B$13+1,'Main calculation'!AX65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AY6<'General assumptions'!$B$13+1,'Main calculation'!AY65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(AZ6<'General assumptions'!$B$13+1,'Main calculation'!AZ65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(BA6<'General assumptions'!$B$13+1,'Main calculation'!BA65*'General assumptions'!$B$12,0)","v":0},{"$f":"IF(BB6<'General assumptions'!$B$13+1,'Main calculation'!BB65*'General assumptions'!$B$12,0)","v":0}]
[null,null,"Rent change",null,{"$f":"E66+E67","v":-47.002800000000001},{"$f":"F66+F67","v":-46.532771999999994},-46.067444280000004,-45.606769837199998,85.786334063773197,92.017130958931475,93.857473578110088,95.734623049672308,97.649315510665744,99.602301820879063,101.59434785729664,103.62623481444257,105.69875951073142,107.81273470094604,109.96898939496496,112.16836918286427,114.41173656652154,116.69997129785197,119.03397072380902,121.4146501382852,123.8429431410509,126.3198020038719,128.84619804394933,131.42312200482834,134.05158444492491,136.7326161338234,139.46726845649985,142.25661382562987,145.10174610214247,148.00378102418532,150.96385664466902,153.98313377756241,157.06279645311366,160.20405238217595,163.40813342981946,166.67629609841583,170.00982202038418,173.41001846079183,176.87821883000768,180.41578320660784,184.02409887074003,187.70458084815479,191.4586724651179,195.28784591442025,199.19360283270865,203.17747488936283,207.24102438715008,211.38584487489308,215.61356177239094,219.92583300783875]
[null,null,"Rent indexed (formula/cuts)",null,{"$f":"E65+E68","v":4653.2771999999995},{"$f":"F65+F68","v":4606.744428},4560.67698372,4515.0702138828001,4600.8565479465733,4692.8736789055047,4786.731152483615,4882.4657755332873,4980.1150910439528,5079.7173928648317,5181.311740722128,5284.9379755365708,5390.636735047302,5498.4494697482478,5608.4184591432131,5720.586828326077,5834.9985648925986,5951.6985361904508,6070.7325069142598,6192.1471570525446,6315.990100193595,6442.3099021974667,6571.1561002414164,6702.5792222462451,6836.6308066911697,6973.363422824993,7112.8306912814933,7255.087305107123,7400.1890512092659,7548.1928322334516,7699.1566888781208,7853.139822655683,8010.2026191087971,8170.4066714909732,8333.8148049207921,8500.4911010192081,8670.5009230395917,8843.9109415003841,9020.7891603303924,9201.2049435370009,9385.2290424077401,9572.9336232558944,9764.3922957210125,9959.6801416354319,10158.873744468141,10362.051219357503,10569.292243744654,10780.678088619547,10996.291650391937,11216.217483399776]
[null,null,"Service charge pre renovation (indexed)",null,{"$f":"Input!F30*'General assumptions'!B7","v":416},{"$f":"E70+(E70*F64)","v":420.99200000000002},{"$f":"F70+(F70*G64)","v":428.148864},435.85554355200003,444.13679887948803,453.01953485707782,462.07992555421936,471.32152406530372,480.74795454660978,490.36291363754196,500.17017191029282,510.17357534849867,520.37704685546862,530.78458779257801,541.40027954842958,552.22828513939817,563.27285084218613,574.53830785902983,586.02907401621042,597.74965549653461,609.7046486064653,621.89874157859458,634.33671641016645,647.02345073836977,659.96391975313713,673.16319814819985,686.62646211116385,700.35899135338707,714.36617118045478,728.65349460406389,743.22656449614522,758.09109578606808,773.25291770178944,788.71797605582526,804.49233557694174,820.58218228848057,836.99382593425014,853.73370245293518,870.80837650199385,888.22454403203369,905.98903491267436,924.10881561092788,942.59099192314648,961.44281176160939,980.67166799684162,1000.2851013567785,1020.2908033839141,1040.6966194515924,1061.5105518406242,1082.7407628774367]
[null,null,"Service charge post renovation (indexed)",null,{"$f":"Input!F31*'General assumptions'!B7","v":416},{"$f":"E71+(E71*F64)","v":420.99200000000002},{"$f":"F71+(F71*G64)","v":428.148864},435.85554355200003,444.13679887948803,453.01953485707782,462.07992555421936,471.32152406530372,480.74795454660978,490.36291363754196,500.17017191029282,510.17357534849867,520.37704685546862,530.78458779257801,541.40027954842958,552.22828513939817,563.27285084218613,574.53830785902983,586.02907401621042,597.74965549653461,609.7046486064653,621.89874157859458,634.33671641016645,647.02345073836977,659.96391975313713,673.16319814819985,686.62646211116385,700.35899135338707,714.36617118045478,728.65349460406389,743.22656449614522,758.09109578606808,773.25291770178944,788.71797605582526,804.49233557694174,820.58218228848057,836.99382593425014,853.73370245293518,870.80837650199385,888.22454403203369,905.98903491267436,924.10881561092788,942.59099192314648,961.44281176160939,980.67166799684162,1000.2851013567785,1020.2908033839141,1040.6966194515924,1061.5105518406242,1082.7407628774367]
[null,null,"Electricity inc. standing charges (CPI-linked)",null,{"$f":"Input!F56","v":700.91303347872383},{"$f":"E72+(E72*F64)","v":709.3239898804685},721.38249770843652,734.36738266718839,748.32036293786496,763.28677019662223,778.5525056005547,794.1235557125658,810.00602682681711,826.20614736335347,842.73027031062054,859.58487571683293,876.77657323116955,894.31210469579298,912.19834678970881,930.44231372550303,949.05116000001306,968.03218320001326,987.3928268640135,1007.1406834012938,1027.2834970693198,1047.8291670107062,1068.7857503509204,1090.1614653579388,1111.9646946650976,1134.2039885583995,1156.8880683295674,1180.0258296961588,1203.626346290082,1227.6988732158836,1252.2528506802014,1277.2979076938054,1302.8438658476816,{"$f":"AK72+(AK72*AL64)","v":1328.9007431646353},1355.4787580279281,1382.5883331884866,1410.2400998522562,1438.4449018493012,1467.2137998862872,1496.5580758840131,1526.4892374016933,1557.0190221497271,1588.1594025927216,1619.9225906445761,1652.3210424574677,1685.3674633066171,1719.0748125727494,1753.4563088242044,1788.5254350006885,1824.2959437007023]
[null,null,"Post refurbishment electricity standing charge",null,{"$f":"Input!F64","v":54},{"$f":"E73+(E73*F64)","v":54.648000000000003},{"$f":"F73+(F73*G64)","v":55.577016},56.577402288000002,57.652372931472001,58.805420390101439,59.981528797903465,61.181159373861533,62.404782561338763,63.65287821256554,64.925935776816857,66.224454492353189,67.548943582200252,68.899922453844255,70.277920902921139,71.683479320979558,73.117148907399155,74.579491885547142,76.071081723258089,77.592503357723245,79.144353424877707,80.727240493375263,82.341785303242773,83.988621009307622,85.668393429493776,87.381761298083646,89.129396524045319,90.91198445452622,92.730224143616738,94.58482862648907,96.476525199018852,98.406055702999225,100.37417681705921,102.38166035340039,104.42929356046839,106.51787943167776,108.64823702031131,110.82120176071754,113.03762579593189,115.29837831185053,117.60434587808754,119.95643279564929,122.35556145156228,124.80267268059353,127.2987261342054,129.8447006568895,132.44159467002729,135.09042656342783,137.79223509469639,140.54807979659032]
[null,null,"Gas consumption inc. standing charges (CPI-linked)",null,{"$f":"Input!F57","v":958.82136603533718},{"$f":"E74+(E74*F64)","v":970.32722242776117},986.8227852090331,1004.5855953427957,1023.6727216543088,1044.1461760873949,1065.0290996091428,1086.3296816013258,1108.0562752333524,1130.2174007380195,1152.82174875278,1175.8781837278357,1199.3957474023923,1223.3836623504401,1247.851335597449,1272.808362309398,1298.264529555586,1324.2298201466976,1350.7144165496316,1377.7287048806243,1405.2832789782367,1433.3889445578013,1462.0567234489574,1491.2978579179367,1521.1238150762954,1551.5462913778213,1582.5772172053778,1614.2287615494854,1646.5133367804751,1679.4436035160845,1713.0324755864062,1747.2931250981344,1782.2389876000971,{"$f":"AK74+(AK74*AL64)","v":1817.8837673520991},1854.2414426991411,1891.3262715531239,1929.1527969841864,1967.73585292387,2007.0905699823475,2047.2323813819944,2088.1770290096342,2129.9405695898267,2172.5393809816233,2215.9901686012558,2260.3099719732809,2305.5161714127466,2351.6264948410017,2398.6590247378217,2446.6322052325781,2495.5648493372296]
[null,null,"Water and sewage cost (CPI-linked)",null,{"$f":"Input!F66","v":393},{"$f":"E75+(E75*F64)","v":397.71600000000001},404.477172,411.75776109599997,419.58115855682399,427.97278172796047,436.53223736251965,445.26288210977003,454.16813975196544,463.25150254700475,472.51653259794483,481.96686324990372,491.60620051490179,501.43832452519985,511.46709101570383,521.69643283601795,532.1303614927383,542.77296872259308,553.62842809704489,564.70099665898579,575.99501659216548,587.51491692400884,599.26521526248905,611.25051956773882,623.47552995909359,635.94504055827542,648.66394136944098,661.63722019682984,674.86996460076648,688.36736389278178,702.13471117063739,716.17740539405008,730.50095350193112,{"$f":"AK75+(AK75*AL64)","v":745.1109725719698},760.01319202340915,775.21345586387736,790.7177249811549,806.53207948077795,822.66272107039356,839.11597549180146,855.89829500163751,873.01626090167031,890.47658611970371,908.28611784209784,926.45184019893975,944.98087700291853,963.88049454297686,983.15810443383634,1002.821266522513,1022.8776918529633]
[null,null,"Energy plan (not indexed)",null,{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960},{"$f":"Input!$F$92*12","v":960}]
[null,null,"Energy plan (linked to CPI)",null,{"$f":"E76","v":960},{"$f":"E77+(E77*F64)","v":971.52},988.03584000000001,1005.8204851200001,1024.9310743372801,1045.4296958240257,1066.3382897405061,1087.6650555353162,1109.4183566460226,1131.606723778943,1154.2388582545218,1177.3236354196122,1200.8701081280044,1224.8875102905645,1249.3852604963758,1274.3729657063034,1299.8604250204294,1325.8576335208379,1352.3747861912548,1379.4222819150798,1407.0107275533815,1435.1509421044491,1463.8539609465381,1493.1310401654689,1522.9936609687784,1553.453534188154,1584.5226048719171,1616.2130569693554,1648.5373181087425,1681.5080644709174,1715.1382257603357,1749.4409902755424,1784.4298100810533,{"$f":"AK77+(AK77*AL64)","v":1820.1184062826744},1856.520774408328,1893.6511898964945,1931.5242136944244,1970.1546979683128,2009.5577919276791,2049.7489477662325,2090.7439267215573,2132.5588052559883,2175.209981361108,2218.7141809883301,2263.0884646080967,2308.3502339002584,2354.5172385782635,2401.6075833498289,2449.6397350168254,2498.632529717162]
[null,null,"Solar PV (export tariff) - RPI-linked",null,{"$f":"Input!F73","v":4.8499999999999996},{"$f":"'Main calculation'!E78+E78*'Main calculation'!F63","v":4.9615499999999999},{"$f":"'Main calculation'!F78+F78*'Main calculation'!G63","v":5.1103965000000002},{"$f":"'Main calculation'!G78+G78*'Main calculation'!H63","v":5.2688187915000002},{"$f":"'Main calculation'!H78+H78*'Main calculation'!I63","v":5.4374209928280006},{"$f":"'Main calculation'!I78+I78*'Main calculation'!J63","v":5.6005436226128404},{"$f":"'Main calculation'!J78+J78*'Main calculation'!K63","v":5.7685599312912252},{"$f":"'Main calculation'!K78+K78*'Main calculation'!L63","v":5.9416167292299615},{"$f":"'Main calculation'!L78+L78*'Main calculation'!M63","v":6.1198652311068606},{"$f":"'Main calculation'!M78+M78*'Main calculation'!N63","v":6.3034611880400666},{"$f":"'Main calculation'!N78+N78*'Main calculation'!O63","v":6.4925650236812684},{"$f":"'Main calculation'!O78+O78*'Main calculation'!P63","v":6.6873419743917069},{"$f":"'Main calculation'!P78+P78*'Main calculation'!Q63","v":6.8879622336234583},{"$f":"'Main calculation'!Q78+Q78*'Main calculation'!R63","v":7.0946011006321621},{"$f":"'Main calculation'!R78+R78*'Main calculation'!S63","v":7.3074391336511271},{"$f":"'Main calculation'!S78+S78*'Main calculation'!T63","v":7.5266623076606605},{"$f":"'Main calculation'!T78+T78*'Main calculation'!U63","v":7.7524621768904804},{"$f":"'Main calculation'!U78+U78*'Main calculation'!V63","v":7.9850360421971951},{"$f":"'Main calculation'!V78+V78*'Main calculation'!W63","v":8.2245871234631114},{"$f":"'Main calculation'!W78+W78*'Main calculation'!X63","v":8.471324737167004},{"$f":"'Main calculation'!X78+X78*'Main calculation'!Y63","v":8.7254644792820137},{"$f":"'Main calculation'!Y78+Y78*'Main calculation'!Z63","v":8.9872284136604748},{"$f":"'Main calculation'!Z78+Z78*'Main calculation'!AA63","v":9.2568452660702896},{"$f":"'Main calculation'!AA78+AA78*'Main calculation'!AB63","v":9.5345506240523985},{"$f":"'Main calculation'!AB78+AB78*'Main calculation'!AC63","v":9.8205871427739702},{"$f":"'Main calculation'!AC78+AC78*'Main calculation'!AD63","v":10.115204757057189},{"$f":"'Main calculation'!AD78+AD78*'Main calculation'!AE63","v":10.418660899768904},{"$f":"'Main calculation'!AE78+AE78*'Main calculation'!AF63","v":10.73122072676197},{"$f":"'Main calculation'!AF78+AF78*'Main calculation'!AG63","v":11.053157348564829},{"$f":"'Main calculation'!AG78+AG78*'Main calculation'!AH63","v":11.384752069021774},{"$f":"'Main calculation'!AH78+AH78*'Main calculation'!AI63","v":11.726294631092427},{"$f":"'Main calculation'!AI78+AI78*'Main calculation'!AJ63","v":12.0780834700252},{"$f":"'Main calculation'!AJ78+AJ78*'Main calculation'!AK63","v":12.440425974125956},{"$f":"'Main calculation'!AK78+AK78*'Main calculation'!AL63","v":12.813638753349736},{"$f":"'Main calculation'!AL78+AL78*'Main calculation'!AM63","v":13.198047915950228},{"$f":"'Main calculation'!AM78+AM78*'Main calculation'!AN63","v":13.593989353428736},{"$f":"'Main calculation'!AN78+AN78*'Main calculation'!AO63","v":14.001809034031599},{"$f":"'Main calculation'!AO78+AO78*'Main calculation'!AP63","v":14.421863305052547},{"$f":"'Main calculation'!AP78+AP78*'Main calculation'!AQ63","v":14.854519204204124},{"$f":"'Main calculation'!AQ78+AQ78*'Main calculation'!AR63","v":15.300154780330248},{"$f":"'Main calculation'!AR78+AR78*'Main calculation'!AS63","v":15.759159423740154},{"$f":"'Main calculation'!AS78+AS78*'Main calculation'!AT63","v":16.231934206452358},{"$f":"'Main calculation'!AT78+AT78*'Main calculation'!AU63","v":16.718892232645928},{"$f":"'Main calculation'!AU78+AU78*'Main calculation'!AV63","v":17.220458999625304},{"$f":"'Main calculation'!AV78+AV78*'Main calculation'!AW63","v":17.737072769614063},{"$f":"'Main calculation'!AW78+AW78*'Main calculation'!AX63","v":18.269184952702485},{"$f":"'Main calculation'!AX78+AX78*'Main calculation'!AY63","v":18.81726050128356},{"$f":"'Main calculation'!AY78+AY78*'Main calculation'!AZ63","v":19.381778316322066},{"$f":"'Main calculation'!AZ78+AZ78*'Main calculation'!BA63","v":19.96323166581173},{"$f":"'Main calculation'!BA78+BA78*'Main calculation'!BB63","v":20.562128615786083}]
[null,null,"Solar PV (export element) - adjusted for effectiveness","kWh/yr",{"$f":"Input!F79*Input!F78","v":2114.375},{"$f":"E79+E79*Input!$F$80","v":2103.8031249999999},{"$f":"F79+F79*Input!$F$80","v":2093.2841093749998},{"$f":"G79+G79*Input!$F$80","v":2082.817688828125},{"$f":"H79+H79*Input!$F$80","v":2072.4036003839842},{"$f":"I79+I79*Input!$F$80","v":2062.0415823820645},{"$f":"J79+J79*Input!$F$80","v":2051.7313744701542},{"$f":"K79+K79*Input!$F$80","v":2041.4727175978035},{"$f":"L79+L79*Input!$F$80","v":2031.2653540098145},{"$f":"M79+M79*Input!$F$80","v":2021.1090272397655},{"$f":"N79+N79*Input!$F$80","v":2011.0034821035667},{"$f":"O79+O79*Input!$F$80","v":2000.9484646930489},{"$f":"P79+P79*Input!$F$80","v":1990.9437223695836},{"$f":"Q79+Q79*Input!$F$80","v":1980.9890037577356},{"$f":"R79+R79*Input!$F$80","v":1971.0840587389471},{"$f":"S79+S79*Input!$F$80","v":1961.2286384452523},{"$f":"T79+T79*Input!$F$80","v":1951.422495253026},{"$f":"U79+U79*Input!$F$80","v":1941.6653827767609},{"$f":"V79+V79*Input!$F$80","v":1931.957055862877},{"$f":"W79+W79*Input!$F$80","v":1922.2972705835627},{"$f":"X79+X79*Input!$F$80","v":1912.6857842306449},{"$f":"Y79+Y79*Input!$F$80","v":1903.1223553094917},{"$f":"Z79+Z79*Input!$F$80","v":1893.6067435329442},{"$f":"AA79+AA79*Input!$F$80","v":1884.1387098152795},{"$f":"AB79+AB79*Input!$F$80","v":1874.7180162662032},{"$f":"AC79+AC79*Input!$F$80","v":1865.3444261848722},{"$f":"AD79+AD79*Input!$F$80","v":1856.0177040539479},{"$f":"AE79+AE79*Input!$F$80","v":1846.7376155336781},{"$f":"AF79+AF79*Input!$F$80","v":1837.5039274560097},{"$f":"AG79+AG79*Input!$F$80","v":1828.3164078187297},{"$f":"AH79+AH79*Input!$F$80","v":1819.174825779636},{"$f":"AI79+AI79*Input!$F$80","v":1810.0789516507377},{"$f":"AJ79+AJ79*Input!$F$80","v":1801.0285568924839},{"$f":"AK79+AK79*Input!$F$80","v":1792.0234141080216},{"$f":"AL79+AL79*Input!$F$80","v":1783.0632970374816},{"$f":"AM79+AM79*Input!$F$80","v":1774.1479805522943},{"$f":"AN79+AN79*Input!$F$80","v":1765.2772406495328},{"$f":"AO79+AO79*Input!$F$80","v":1756.4508544462851},{"$f":"AP79+AP79*Input!$F$80","v":1747.6686001740536},{"$f":"AQ79+AQ79*Input!$F$80","v":1738.9302571731832},{"$f":"AR79+AR79*Input!$F$80","v":1730.2356058873174},{"$f":"AS79+AS79*Input!$F$80","v":1721.5844278578809},{"$f":"AT79+AT79*Input!$F$80","v":1712.9765057185914},{"$f":"AU79+AU79*Input!$F$80","v":1704.4116231899984},{"$f":"AV79+AV79*Input!$F$80","v":1695.8895650740485},{"$f":"AW79+AW79*Input!$F$80","v":1687.4101172486783},{"$f":"AX79+AX79*Input!$F$80","v":1678.9730666624348},{"$f":"AY79+AY79*Input!$F$80","v":1670.5782013291225},{"$f":"AZ79+AZ79*Input!$F$80","v":1662.2253103224768},{"$f":"BA79+BA79*Input!$F$80","v":1653.9141837708644}]
[null,null,"Solar PV tariff period",null,{"$f":"IF(Input!$F$81<'Main calculation'!E29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!F29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!G29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!H29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!I29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!J29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!K29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!L29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!M29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!N29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!O29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!P29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!Q29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!R29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!S29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!T29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!U29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!V29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!W29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!X29,0,1)","v":1},{"$f":"IF(Input!$F$81<'Main calculation'!Y29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!Z29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AA29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AB29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AC29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AD29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AE29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AF29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AG29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AH29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AI29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AJ29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AK29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AL29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AM29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AN29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AO29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AP29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AQ29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AR29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AS29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AT29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AU29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AV29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AW29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AX29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AY29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!AZ29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!BA29,0,1)","v":0},{"$f":"IF(Input!$F$81<'Main calculation'!BB29,0,1)","v":0}]
[null,null,"Income from ASHP (RHI)"]
[null,null,"Income from GSHP (RHI)"]
[null,null,"Income from solar thermal (RHI)"]
[null,null,"RHI period",null,{"$f":"IF(E29<Input!$F$83+1,1,0)","v":1},{"$f":"IF(F29<Input!$F$83+1,1,0)","v":1},{"$f":"IF(G29<Input!$F$83+1,1,0)","v":1},{"$f":"IF(H29<Input!$F$83+1,1,0)","v":1},{"$f":"IF(I29<Input!$F$83+1,1,0)","v":1},{"$f":"IF(J29<Input!$F$83+1,1,0)","v":1},{"$f":"IF(K29<Input!$F$83+1,1,0)","v":1},{"$f":"IF(L29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(M29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(N29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(O29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(P29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(Q29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(R29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(S29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(T29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(U29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(V29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(W29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(X29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(Y29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(Z29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AA29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AB29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AC29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AD29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AE29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AF29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AG29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AH29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AI29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AJ29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AK29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AL29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AM29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AN29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AO29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AP29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AQ29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AR29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AS29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AT29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AU29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AV29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AW29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AX29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AY29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(AZ29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(BA29<Input!$F$83+1,1,0)","v":0},{"$f":"IF(BB29<Input!$F$83+1,1,0)","v":0}]
[]
[null,"Building lifetime & residual value"]
[null,null,"Building lifetime before renovation",{"$f":"Input!F18","v":30},{"$f":"IF(E6>$D$87,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(AK6>$D$87,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Building lifetime after renovation",{"$f":"Input!F21","v":30},{"$f":"IF(E6>$D$88,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(AK6>$D$88,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NPV","index":7,"n_rows":40,"n_cols":54,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["POST ENERGIESPRONG",null,null,0,1,{"$f":"E6+1","v":2},{"$f":"F6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"AT6+1","v":43},{"$f":"AU6+1","v":44},{"$f":"AV6+1","v":45},{"$f":"AW6+1","v":46},47,{"$f":"AY6+1","v":48},{"$f":"AZ6+1","v":49},50]
[]
[null,"Income"]
[null,{"$f":"IF(Input!F104=\"No\",0,Input!F105)","v":0},"Rental income (£/y)",{"$f":"SUM(E9:BB9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!E32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!F32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!G32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!H32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!I32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!J32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!K32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!L32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!M32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!N32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!O32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!P32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!Q32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!R32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!S32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!T32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!U32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!V32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!W32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!X32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!Y32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!Z32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AA32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AB32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AC32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AD32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AE32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AF32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AG32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AH32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AI32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AJ32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AK32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AL32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AM32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AN32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AO32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AP32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AQ32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AR32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AS32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AT32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AU32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AV32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AW32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AX32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AY32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AZ32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!BA32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!BB32*$B$9)","v":0}]
[null,{"$f":"IF(Input!F104=\"No\",0,Input!F105)","v":0},"Bad debt (£)",{"$f":"SUM(E10:BB10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!E33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!F33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!G33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!H33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!I33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!J33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!K33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!L33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!M33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!N33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!O33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!P33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!Q33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!R33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!S33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!T33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!U33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!V33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!W33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!X33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!Y33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!Z33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AA33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AB33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AC33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AD33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AE33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AF33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AG33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AH33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AI33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AJ33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AK33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AL33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AM33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AN33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AO33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AP33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AQ33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AR33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AS33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AT33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AU33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AV33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AW33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AX33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AY33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AZ33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!BA33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!BB33*$B$10)","v":0}]
[null,0,"Service charge (£)",0,{"$f":"IF($B$11=0,0,'Main calculation'!E34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!F34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!G34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!H34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!I34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!J34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!K34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!L34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!M34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!N34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!O34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!P34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!Q34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!R34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!S34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!T34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!U34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!V34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!W34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!X34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!Y34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!Z34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AA34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AB34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AC34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AD34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AE34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AF34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AG34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AH34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AI34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AJ34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AK34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AL34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AM34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AN34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AO34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AP34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AQ34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AR34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AS34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AT34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AU34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AV34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AW34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AX34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AY34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AZ34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!BA34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!BB34)","v":0}]
[null,{"$f":"IF(Input!F106=\"No\",0,1)","v":1},"Energy plan (£)",38435.733896272781,{"$f":"IF($B$12=0,0,'Main calculation'!E35)","v":960},{"$f":"IF($B$12=0,0,'Main calculation'!F35)","v":971.52},{"$f":"IF($B$12=0,0,'Main calculation'!G35)","v":988.03584000000001},{"$f":"IF($B$12=0,0,'Main calculation'!H35)","v":1005.8204851200001},{"$f":"IF($B$12=0,0,'Main calculation'!I35)","v":1024.9310743372801},{"$f":"IF($B$12=0,0,'Main calculation'!J35)","v":1045.4296958240257},{"$f":"IF($B$12=0,0,'Main calculation'!K35)","v":1066.3382897405061},{"$f":"IF($B$12=0,0,'Main calculation'!L35)","v":1087.6650555353162},{"$f":"IF($B$12=0,0,'Main calculation'!M35)","v":1109.4183566460226},{"$f":"IF($B$12=0,0,'Main calculation'!N35)","v":1131.606723778943},{"$f":"IF($B$12=0,0,'Main calculation'!O35)","v":1154.2388582545218},{"$f":"IF($B$12=0,0,'Main calculation'!P35)","v":1177.3236354196122},{"$f":"IF($B$12=0,0,'Main calculation'!Q35)","v":1200.8701081280044},{"$f":"IF($B$12=0,0,'Main calculation'!R35)","v":1224.8875102905645},{"$f":"IF($B$12=0,0,'Main calculation'!S35)","v":1249.3852604963758},{"$f":"IF($B$12=0,0,'Main calculation'!T35)","v":1274.3729657063034},{"$f":"IF($B$12=0,0,'Main calculation'!U35)","v":1299.8604250204294},{"$f":"IF($B$12=0,0,'Main calculation'!V35)","v":1325.8576335208379},{"$f":"IF($B$12=0,0,'Main calculation'!W35)","v":1352.3747861912548},{"$f":"IF($B$12=0,0,'Main calculation'!X35)","v":1379.4222819150798},{"$f":"IF($B$12=0,0,'Main calculation'!Y35)","v":1407.0107275533815},{"$f":"IF($B$12=0,0,'Main calculation'!Z35)","v":1435.1509421044491},{"$f":"IF($B$12=0,0,'Main calculation'!AA35)","v":1463.8539609465381},{"$f":"IF($B$12=0,0,'Main calculation'!AB35)","v":1493.1310401654689},{"$f":"IF($B$12=0,0,'Main calculation'!AC35)","v":1522.9936609687784},{"$f":"IF($B$12=0,0,'Main calculation'!AD35)","v":1553.453534188154},{"$f":"IF($B$12=0,0,'Main calculation'!AE35)","v":1584.5226048719171},{"$f":"IF($B$12=0,0,'Main calculation'!AF35)","v":1616.2130569693554},{"$f":"IF($B$12=0,0,'Main calculation'!AG35)","v":1648.5373181087425},{"$f":"IF($B$12=0,0,'Main calculation'!AH35)","v":1681.5080644709174},{"$f":"IF($B$12=0,0,'Main calculation'!AI35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AJ35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AK35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AL35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AM35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AN35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AO35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AP35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AQ35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AR35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AS35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AT35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AU35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AV35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AW35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AX35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AY35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AZ35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!BA35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!BB35)","v":0}]
[null,{"$f":"IF(Input!F106=\"No\",0,1)","v":1},"Bad debt on energy plan (£)",-384.35733896272779,{"$f":"'Main calculation'!E36","v":-9.6},{"$f":"'Main calculation'!F36","v":-9.7151999999999994},{"$f":"'Main calculation'!G36","v":-9.8803584000000004},{"$f":"'Main calculation'!H36","v":-10.058204851200001},{"$f":"'Main calculation'!I36","v":-10.249310743372801},{"$f":"'Main calculation'!J36","v":-10.454296958240256},{"$f":"'Main calculation'!K36","v":-10.663382897405061},{"$f":"'Main calculation'!L36","v":-10.876650555353162},{"$f":"'Main calculation'!M36","v":-11.094183566460227},{"$f":"'Main calculation'!N36","v":-11.316067237789429},{"$f":"'Main calculation'!O36","v":-11.542388582545218},{"$f":"'Main calculation'!P36","v":-11.773236354196122},{"$f":"'Main calculation'!Q36","v":-12.008701081280044},{"$f":"'Main calculation'!R36","v":-12.248875102905645},{"$f":"'Main calculation'!S36","v":-12.493852604963759},{"$f":"'Main calculation'!T36","v":-12.743729657063033},{"$f":"'Main calculation'!U36","v":-12.998604250204295},{"$f":"'Main calculation'!V36","v":-13.25857633520838},{"$f":"'Main calculation'!W36","v":-13.523747861912549},{"$f":"'Main calculation'!X36","v":-13.794222819150798},{"$f":"'Main calculation'!Y36","v":-14.070107275533815},{"$f":"'Main calculation'!Z36","v":-14.351509421044492},{"$f":"'Main calculation'!AA36","v":-14.638539609465381},{"$f":"'Main calculation'!AB36","v":-14.93131040165469},{"$f":"'Main calculation'!AC36","v":-15.229936609687783},{"$f":"'Main calculation'!AD36","v":-15.53453534188154},{"$f":"'Main calculation'!AE36","v":-15.845226048719171},{"$f":"'Main calculation'!AF36","v":-16.162130569693556},{"$f":"'Main calculation'!AG36","v":-16.485373181087425},{"$f":"'Main calculation'!AH36","v":-16.815080644709173},{"$f":"'Main calculation'!AI36","v":0},{"$f":"'Main calculation'!AJ36","v":0},{"$f":"'Main calculation'!AK36","v":0},{"$f":"'Main calculation'!AL36","v":0},{"$f":"'Main calculation'!AM36","v":0},{"$f":"'Main calculation'!AN36","v":0},{"$f":"'Main calculation'!AO36","v":0},{"$f":"'Main calculation'!AP36","v":0},{"$f":"'Main calculation'!AQ36","v":0},{"$f":"'Main calculation'!AR36","v":0},{"$f":"'Main calculation'!AS36","v":0},{"$f":"'Main calculation'!AT36","v":0},{"$f":"'Main calculation'!AU36","v":0},{"$f":"'Main calculation'!AV36","v":0},{"$f":"'Main calculation'!AW36","v":0},{"$f":"'Main calculation'!AX36","v":0},{"$f":"'Main calculation'!AY36","v":0},{"$f":"'Main calculation'!AZ36","v":0},{"$f":"'Main calculation'!BA36","v":0},{"$f":"'Main calculation'!BB36","v":0}]
[null,0,"Residual value at lifetime end (£)",0,{"$f":"IF($B$14=0,0,'Main calculation'!E37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!F37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!G37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!H37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!I37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!J37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!K37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!L37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!M37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!N37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!O37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!P37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!Q37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!R37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!S37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!T37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!U37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!V37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!W37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!X37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!Y37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!Z37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AA37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AB37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AC37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AD37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AE37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AF37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AG37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AH37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AI37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AJ37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AK37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AL37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AM37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AN37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AO37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AP37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AQ37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AR37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AS37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AT37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AU37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AV37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AW37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AX37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AY37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AZ37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!BA37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!BB37)","v":0}]
[null,{"$f":"IF(Input!F107=\"No\",0,1)","v":1},"Income from FiT (£)",6336.4476757071325,{"$f":"IF($B$15=0,0,'Main calculation'!E38+'Main calculation'!E39)","v":289.1221875},{"$f":"IF($B$15=0,0,'Main calculation'!F38+'Main calculation'!F39)","v":290.95624394843747},{"$f":"IF($B$15=0,0,'Main calculation'!G38+'Main calculation'!G39)","v":293.55011786055616},{"$f":"IF($B$15=0,0,'Main calculation'!H38+'Main calculation'!H39)","v":296.31488978166226},{"$f":"IF($B$15=0,0,'Main calculation'!I38+'Main calculation'!I39)","v":299.26030842340208},{"$f":"IF($B$15=0,0,'Main calculation'!J38+'Main calculation'!J39)","v":302.06053833772359},{"$f":"IF($B$15=0,0,'Main calculation'!K38+'Main calculation'!K39)","v":304.93035396541603},{"$f":"IF($B$15=0,0,'Main calculation'!L38+'Main calculation'!L39)","v":307.87148451145663},{"$f":"IF($B$15=0,0,'Main calculation'!M38+'Main calculation'!M39)","v":310.88570215156631},{"$f":"IF($B$15=0,0,'Main calculation'!N38+'Main calculation'!N39)","v":313.97482310003272},{"$f":"IF($B$15=0,0,'Main calculation'!O38+'Main calculation'!O39)","v":317.14070870406852},{"$f":"IF($B$15=0,0,'Main calculation'!P38+'Main calculation'!P39)","v":320.38526656536465},{"$f":"IF($B$15=0,0,'Main calculation'!Q38+'Main calculation'!Q39)","v":323.710451689514},{"$f":"IF($B$15=0,0,'Main calculation'!R38+'Main calculation'!R39)","v":327.11826766399838},{"$f":"IF($B$15=0,0,'Main calculation'!S38+'Main calculation'!S39)","v":330.61076786544879},{"$f":"IF($B$15=0,0,'Main calculation'!T38+'Main calculation'!T39)","v":334.19005669690517},{"$f":"IF($B$15=0,0,'Main calculation'!U38+'Main calculation'!U39)","v":337.85829085582327},{"$f":"IF($B$15=0,0,'Main calculation'!V38+'Main calculation'!V39)","v":341.61768063359045},{"$f":"IF($B$15=0,0,'Main calculation'!W38+'Main calculation'!W39)","v":345.47049124733519},{"$f":"IF($B$15=0,0,'Main calculation'!X38+'Main calculation'!X39)","v":349.41904420483149},{"$f":"IF($B$15=0,0,'Main calculation'!Y38+'Main calculation'!Y39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!Z38+'Main calculation'!Z39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AA38+'Main calculation'!AA39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AB38+'Main calculation'!AB39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AC38+'Main calculation'!AC39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AD38+'Main calculation'!AD39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AE38+'Main calculation'!AE39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AF38+'Main calculation'!AF39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AG38+'Main calculation'!AG39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AH38+'Main calculation'!AH39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AI38+'Main calculation'!AI39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AJ38+'Main calculation'!AJ39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AK38+'Main calculation'!AK39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AL38+'Main calculation'!AL39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AM38+'Main calculation'!AM39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AN38+'Main calculation'!AN39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AO38+'Main calculation'!AO39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AP38+'Main calculation'!AP39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AQ38+'Main calculation'!AQ39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AR38+'Main calculation'!AR39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AS38+'Main calculation'!AS39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AT38+'Main calculation'!AT39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AU38+'Main calculation'!AU39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AV38+'Main calculation'!AV39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AW38+'Main calculation'!AW39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AX38+'Main calculation'!AX39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AY38+'Main calculation'!AY39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AZ38+'Main calculation'!AZ39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!BA38+'Main calculation'!BA39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!BB38+'Main calculation'!BB39)","v":0}]
[null,null,"Income from ASHP (RHI)",0]
[null,null,"Income from GSHP (RHI)",0]
[null,null,"Income from solar thermal (RHI)",0]
[null,"Total revenue",null,{"$f":"SUM(D9:D18)","v":44387.824233017185},{"$f":"SUM(E9:E15)","v":1239.5221875},{"$f":"SUM(F9:F15)","v":1252.7610439484374},1271.7055994605562,1292.0771700504624,1313.9420720173093,1337.0359372035089,1360.6052608085172,1384.6598894914198,1409.2098752311285,1434.2654796411862,1459.8371783760449,1485.9356656307807,1512.5718587362383,1539.7569028516573,1567.5021757568611,1595.8192927461455,1624.7201116260483,1654.21673781922,1684.3215295766772,1715.0471033007607,1392.9406202778478,1420.7994326834046,1449.2154213370727,1478.1997297638143,1507.7637243590907,1537.9189988462724,1568.6773788231978,1600.0509263996619,1632.0519449276551,1664.6929838262081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Foregone investment cost"]
[null,null,"Management cost before renovation",{"$f":"SUM(E22:BB22)","v":40162.398413116003},{"$f":"'Main calculation'!E16","v":990},{"$f":"'Main calculation'!F16","v":1009.8},{"$f":"'Main calculation'!G16","v":1029.9959999999999},{"$f":"'Main calculation'!H16","v":1050.5959199999998},{"$f":"'Main calculation'!I16","v":1071.6078383999998},{"$f":"'Main calculation'!J16","v":1093.0399951679997},{"$f":"'Main calculation'!K16","v":1114.9007950713597},{"$f":"'Main calculation'!L16","v":1137.1988109727868},{"$f":"'Main calculation'!M16","v":1159.9427871922426},{"$f":"'Main calculation'!N16","v":1183.1416429360875},{"$f":"'Main calculation'!O16","v":1206.8044757948092},{"$f":"'Main calculation'!P16","v":1230.9405653107053},{"$f":"'Main calculation'!Q16","v":1255.5593766169195},{"$f":"'Main calculation'!R16","v":1280.6705641492579},{"$f":"'Main calculation'!S16","v":1306.2839754322431},{"$f":"'Main calculation'!T16","v":1332.409654940888},{"$f":"'Main calculation'!U16","v":1359.0578480397057},{"$f":"'Main calculation'!V16","v":1386.2390050004999},{"$f":"'Main calculation'!W16","v":1413.96378510051},{"$f":"'Main calculation'!X16","v":1442.2430608025202},{"$f":"'Main calculation'!Y16","v":1471.0879220185707},{"$f":"'Main calculation'!Z16","v":1500.5096804589421},{"$f":"'Main calculation'!AA16","v":1530.519874068121},{"$f":"'Main calculation'!AB16","v":1561.1302715494835},{"$f":"'Main calculation'!AC16","v":1592.3528769804732},{"$f":"'Main calculation'!AD16","v":1624.1999345200827},{"$f":"'Main calculation'!AE16","v":1656.6839332104844},{"$f":"'Main calculation'!AF16","v":1689.817611874694},{"$f":"'Main calculation'!AG16","v":1723.6139641121879},{"$f":"'Main calculation'!AH16","v":1758.0862433944317},{"$f":"'Main calculation'!AI16","v":0},{"$f":"'Main calculation'!AJ16","v":0},{"$f":"'Main calculation'!AK16","v":0},{"$f":"'Main calculation'!AL16","v":0},{"$f":"'Main calculation'!AM16","v":0},{"$f":"'Main calculation'!AN16","v":0},{"$f":"'Main calculation'!AO16","v":0},{"$f":"'Main calculation'!AP16","v":0},{"$f":"'Main calculation'!AQ16","v":0},{"$f":"'Main calculation'!AR16","v":0},{"$f":"'Main calculation'!AS16","v":0},{"$f":"'Main calculation'!AT16","v":0},{"$f":"'Main calculation'!AU16","v":0},{"$f":"'Main calculation'!AV16","v":0},{"$f":"'Main calculation'!AW16","v":0},{"$f":"'Main calculation'!AX16","v":0},{"$f":"'Main calculation'!AY16","v":0},{"$f":"'Main calculation'!AZ16","v":0},{"$f":"'Main calculation'!BA16","v":0},{"$f":"'Main calculation'!BB16","v":0}]
[null,null,"Planned & routine maintenance (offset against energiesprong)",{"$f":"SUM(E23:BB23)","v":29883.950368704114},{"$f":"'Main calculation'!E18","v":1015},{"$f":"'Main calculation'!F18","v":1006.6364000000001},{"$f":"'Main calculation'!G18","v":1003.274234424},{"$f":"'Main calculation'!H18","v":1000.9065072307594},{"$f":"'Main calculation'!I18","v":999.52525625078101},{"$f":"'Main calculation'!J18","v":999.12544614828073},{"$f":"'Main calculation'!K18","v":998.72579596982143},{"$f":"'Main calculation'!L18","v":998.32630565143347},{"$f":"'Main calculation'!M18","v":997.92697512917289},{"$f":"'Main calculation'!N18","v":997.52780433912119},{"$f":"'Main calculation'!O18","v":997.12879321738558},{"$f":"'Main calculation'!P18","v":996.72994170009861},{"$f":"'Main calculation'!Q18","v":996.33124972341864},{"$f":"'Main calculation'!R18","v":995.93271722352927},{"$f":"'Main calculation'!S18","v":995.53434413663979},{"$f":"'Main calculation'!T18","v":995.13613039898519},{"$f":"'Main calculation'!U18","v":994.73807594682557},{"$f":"'Main calculation'!V18","v":994.34018071644675},{"$f":"'Main calculation'!W18","v":993.9424446441601},{"$f":"'Main calculation'!X18","v":993.54486766630248},{"$f":"'Main calculation'!Y18","v":993.14744971923596},{"$f":"'Main calculation'!Z18","v":992.75019073934823},{"$f":"'Main calculation'!AA18","v":992.35309066305251},{"$f":"'Main calculation'!AB18","v":991.95614942678731},{"$f":"'Main calculation'!AC18","v":991.55936696701656},{"$f":"'Main calculation'!AD18","v":991.1627432202298},{"$f":"'Main calculation'!AE18","v":990.76627812294169},{"$f":"'Main calculation'!AF18","v":990.36997161169245},{"$f":"'Main calculation'!AG18","v":989.97382362304779},{"$f":"'Main calculation'!AH18","v":989.57783409359865},{"$f":"'Main calculation'!AI18","v":0},{"$f":"'Main calculation'!AJ18","v":0},{"$f":"'Main calculation'!AK18","v":0},{"$f":"'Main calculation'!AL18","v":0},{"$f":"'Main calculation'!AM18","v":0},{"$f":"'Main calculation'!AN18","v":0},{"$f":"'Main calculation'!AO18","v":0},{"$f":"'Main calculation'!AP18","v":0},{"$f":"'Main calculation'!AQ18","v":0},{"$f":"'Main calculation'!AR18","v":0},{"$f":"'Main calculation'!AS18","v":0},{"$f":"'Main calculation'!AT18","v":0},{"$f":"'Main calculation'!AU18","v":0},{"$f":"'Main calculation'!AV18","v":0},{"$f":"'Main calculation'!AW18","v":0},{"$f":"'Main calculation'!AX18","v":0},{"$f":"'Main calculation'!AY18","v":0},{"$f":"'Main calculation'!AZ18","v":0},{"$f":"'Main calculation'!BA18","v":0},{"$f":"'Main calculation'!BB18","v":0}]
[null,null,"Major repairs (offset against energiesprong)",{"$f":"SUM(E24:BB24)","v":23267.46635070636},{"$f":"'Main calculation'!E19","v":913},{"$f":"'Main calculation'!F19","v":896.23732000000007},{"$f":"'Main calculation'!G19","v":884.1291538068001},{"$f":"'Main calculation'!H19","v":873.04217421806277},{"$f":"'Main calculation'!I19","v":862.94107626235984},{"$f":"'Main calculation'!J19","v":853.79390085397881},{"$f":"'Main calculation'!K19","v":844.74368550492659},{"$f":"'Main calculation'!L19","v":835.78940243857437},{"$f":"'Main calculation'!M19","v":826.93003477272555},{"$f":"'Main calculation'!N19","v":818.16457640413466},{"$f":"'Main calculation'!O19","v":809.49203189425089},{"$f":"'Main calculation'!P19","v":800.9114163561718},{"$f":"'Main calculation'!Q19","v":792.42175534279647},{"$f":"'Main calculation'!R19","v":784.02208473616281},{"$f":"'Main calculation'!S19","v":775.7114506379595},{"$f":"'Main calculation'!T19","v":767.48890926119714},{"$f":"'Main calculation'!U19","v":759.35352682302846},{"$f":"'Main calculation'!V19","v":751.30437943870436},{"$f":"'Main calculation'!W19","v":743.3405530166541},{"$f":"'Main calculation'!X19","v":735.46114315467753},{"$f":"'Main calculation'!Y19","v":727.66525503723801},{"$f":"'Main calculation'!Z19","v":719.95200333384321},{"$f":"'Main calculation'!AA19","v":712.32051209850442},{"$f":"'Main calculation'!AB19","v":704.76991467026039},{"$f":"'Main calculation'!AC19","v":697.29935357475563},{"$f":"'Main calculation'!AD19","v":689.90798042686322},{"$f":"'Main calculation'!AE19","v":682.59495583433852},{"$f":"'Main calculation'!AF19","v":675.35944930249457},{"$f":"'Main calculation'!AG19","v":668.20063913988815},{"$f":"'Main calculation'!AH19","v":661.11771236500533},{"$f":"'Main calculation'!AI19","v":0},{"$f":"'Main calculation'!AJ19","v":0},{"$f":"'Main calculation'!AK19","v":0},{"$f":"'Main calculation'!AL19","v":0},{"$f":"'Main calculation'!AM19","v":0},{"$f":"'Main calculation'!AN19","v":0},{"$f":"'Main calculation'!AO19","v":0},{"$f":"'Main calculation'!AP19","v":0},{"$f":"'Main calculation'!AQ19","v":0},{"$f":"'Main calculation'!AR19","v":0},{"$f":"'Main calculation'!AS19","v":0},{"$f":"'Main calculation'!AT19","v":0},{"$f":"'Main calculation'!AU19","v":0},{"$f":"'Main calculation'!AV19","v":0},{"$f":"'Main calculation'!AW19","v":0},{"$f":"'Main calculation'!AX19","v":0},{"$f":"'Main calculation'!AY19","v":0},{"$f":"'Main calculation'!AZ19","v":0},{"$f":"'Main calculation'!BA19","v":0},{"$f":"'Main calculation'!BB19","v":0}]
[null,"Total savings",null,{"$f":"SUM(D22:D24)","v":93313.815132526477},{"$f":"SUM(E22:E24)","v":2918},{"$f":"SUM(F22:F24)","v":2912.6737200000002},2917.3993882308,2924.544601448822,2934.0741709131403,2945.9593421702593,2958.3702765461076,2971.3145190627947,2984.7997970941415,2998.8340236793433,3013.4253009064455,3028.5819233669754,3044.3123816831348,3060.6253661089499,3077.5297702068424,3095.03469460107,3113.1494508095598,3131.883565155651,3151.2467827613241,3171.2490716234997,3191.9006267750447,3213.2118745321332,3235.1934768296778,3257.8563356465311,3281.211597522245,3305.2706581671755,3330.0451671677647,3355.5470327888806,3381.7884268751241,3408.7817898530357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure"]
[null,null,"Management cost after renovation",{"$f":"SUM(E28:BB28)","v":36146.158571804401},{"$f":"'Main calculation'!E46","v":891},{"$f":"'Main calculation'!F46","v":908.82},{"$f":"'Main calculation'!G46","v":926.99639999999999},{"$f":"'Main calculation'!H46","v":945.53632800000003},{"$f":"'Main calculation'!I46","v":964.44705455999997},{"$f":"'Main calculation'!J46","v":983.73599565119991},{"$f":"'Main calculation'!K46","v":1003.4107155642239},{"$f":"'Main calculation'!L46","v":1023.4789298755084},{"$f":"'Main calculation'!M46","v":1043.9485084730186},{"$f":"'Main calculation'!N46","v":1064.827478642479},{"$f":"'Main calculation'!O46","v":1086.1240282153285},{"$f":"'Main calculation'!P46","v":1107.8465087796351},{"$f":"'Main calculation'!Q46","v":1130.0034389552277},{"$f":"'Main calculation'!R46","v":1152.6035077343322},{"$f":"'Main calculation'!S46","v":1175.6555778890188},{"$f":"'Main calculation'!T46","v":1199.1686894467991},{"$f":"'Main calculation'!U46","v":1223.1520632357351},{"$f":"'Main calculation'!V46","v":1247.6151045004499},{"$f":"'Main calculation'!W46","v":1272.5674065904589},{"$f":"'Main calculation'!X46","v":1298.0187547222681},{"$f":"'Main calculation'!Y46","v":1323.9791298167136},{"$f":"'Main calculation'!Z46","v":1350.4587124130478},{"$f":"'Main calculation'!AA46","v":1377.4678866613087},{"$f":"'Main calculation'!AB46","v":1405.0172443945348},{"$f":"'Main calculation'!AC46","v":1433.1175892824256},{"$f":"'Main calculation'!AD46","v":1461.7799410680741},{"$f":"'Main calculation'!AE46","v":1491.0155398894356},{"$f":"'Main calculation'!AF46","v":1520.8358506872244},{"$f":"'Main calculation'!AG46","v":1551.2525677009689},{"$f":"'Main calculation'!AH46","v":1582.2776190549882},{"$f":"'Main calculation'!AI46","v":0},{"$f":"'Main calculation'!AJ46","v":0},{"$f":"'Main calculation'!AK46","v":0},{"$f":"'Main calculation'!AL46","v":0},{"$f":"'Main calculation'!AM46","v":0},{"$f":"'Main calculation'!AN46","v":0},{"$f":"'Main calculation'!AO46","v":0},{"$f":"'Main calculation'!AP46","v":0},{"$f":"'Main calculation'!AQ46","v":0},{"$f":"'Main calculation'!AR46","v":0},{"$f":"'Main calculation'!AS46","v":0},{"$f":"'Main calculation'!AT46","v":0},{"$f":"'Main calculation'!AU46","v":0},{"$f":"'Main calculation'!AV46","v":0},{"$f":"'Main calculation'!AW46","v":0},{"$f":"'Main calculation'!AX46","v":0},{"$f":"'Main calculation'!AY46","v":0},{"$f":"'Main calculation'!AZ46","v":0},{"$f":"'Main calculation'!BA46","v":0},{"$f":"'Main calculation'!BB46","v":0}]
[null,null,"Energiesprong maintenance cost",{"$f":"SUM(E29:BB29)","v":17128.125},{"$f":"'Main calculation'!E48","v":570.9375},{"$f":"'Main calculation'!F48","v":570.9375},{"$f":"'Main calculation'!G48","v":570.9375},{"$f":"'Main calculation'!H48","v":570.9375},{"$f":"'Main calculation'!I48","v":570.9375},{"$f":"'Main calculation'!J48","v":570.9375},{"$f":"'Main calculation'!K48","v":570.9375},{"$f":"'Main calculation'!L48","v":570.9375},{"$f":"'Main calculation'!M48","v":570.9375},{"$f":"'Main calculation'!N48","v":570.9375},{"$f":"'Main calculation'!O48","v":570.9375},{"$f":"'Main calculation'!P48","v":570.9375},{"$f":"'Main calculation'!Q48","v":570.9375},{"$f":"'Main calculation'!R48","v":570.9375},{"$f":"'Main calculation'!S48","v":570.9375},{"$f":"'Main calculation'!T48","v":570.9375},{"$f":"'Main calculation'!U48","v":570.9375},{"$f":"'Main calculation'!V48","v":570.9375},{"$f":"'Main calculation'!W48","v":570.9375},{"$f":"'Main calculation'!X48","v":570.9375},{"$f":"'Main calculation'!Y48","v":570.9375},{"$f":"'Main calculation'!Z48","v":570.9375},{"$f":"'Main calculation'!AA48","v":570.9375},{"$f":"'Main calculation'!AB48","v":570.9375},{"$f":"'Main calculation'!AC48","v":570.9375},{"$f":"'Main calculation'!AD48","v":570.9375},{"$f":"'Main calculation'!AE48","v":570.9375},{"$f":"'Main calculation'!AF48","v":570.9375},{"$f":"'Main calculation'!AG48","v":570.9375},{"$f":"'Main calculation'!AH48","v":570.9375},{"$f":"'Main calculation'!AI48","v":0},{"$f":"'Main calculation'!AJ48","v":0},{"$f":"'Main calculation'!AK48","v":0},{"$f":"'Main calculation'!AL48","v":0},{"$f":"'Main calculation'!AM48","v":0},{"$f":"'Main calculation'!AN48","v":0},{"$f":"'Main calculation'!AO48","v":0},{"$f":"'Main calculation'!AP48","v":0},{"$f":"'Main calculation'!AQ48","v":0},{"$f":"'Main calculation'!AR48","v":0},{"$f":"'Main calculation'!AS48","v":0},{"$f":"'Main calculation'!AT48","v":0},{"$f":"'Main calculation'!AU48","v":0},{"$f":"'Main calculation'!AV48","v":0},{"$f":"'Main calculation'!AW48","v":0},{"$f":"'Main calculation'!AX48","v":0},{"$f":"'Main calculation'!AY48","v":0},{"$f":"'Main calculation'!AZ48","v":0},{"$f":"'Main calculation'!BA48","v":0},{"$f":"'Main calculation'!BB48","v":0}]
[null,null,"Planned & routine maintenance (for non Energiesprong related work)",{"$f":"SUM(E30:BB30)","v":5603.2406941320223},{"$f":"'Main calculation'!E49","v":190.3125},{"$f":"'Main calculation'!F49","v":188.744325},{"$f":"'Main calculation'!G49","v":188.11391895450001},{"$f":"'Main calculation'!H49","v":187.66997010576739},{"$f":"'Main calculation'!I49","v":187.41098554702143},{"$f":"'Main calculation'!J49","v":187.33602115280263},{"$f":"'Main calculation'!K49","v":187.26108674434153},{"$f":"'Main calculation'!L49","v":187.18618230964378},{"$f":"'Main calculation'!M49","v":187.11130783671993},{"$f":"'Main calculation'!N49","v":187.03646331358524},{"$f":"'Main calculation'!O49","v":186.9616487282598},{"$f":"'Main calculation'!P49","v":186.88686406876849},{"$f":"'Main calculation'!Q49","v":186.81210932314099},{"$f":"'Main calculation'!R49","v":186.73738447941173},{"$f":"'Main calculation'!S49","v":186.66268952561998},{"$f":"'Main calculation'!T49","v":186.58802444980972},{"$f":"'Main calculation'!U49","v":186.5133892400298},{"$f":"'Main calculation'!V49","v":186.43878388433379},{"$f":"'Main calculation'!W49","v":186.36420837078003},{"$f":"'Main calculation'!X49","v":186.28966268743173},{"$f":"'Main calculation'!Y49","v":186.21514682235676},{"$f":"'Main calculation'!Z49","v":186.14066076362781},{"$f":"'Main calculation'!AA49","v":186.06620449932234},{"$f":"'Main calculation'!AB49","v":185.99177801752262},{"$f":"'Main calculation'!AC49","v":185.9173813063156},{"$f":"'Main calculation'!AD49","v":185.84301435379308},{"$f":"'Main calculation'!AE49","v":185.76867714805155},{"$f":"'Main calculation'!AF49","v":185.69436967719233},{"$f":"'Main calculation'!AG49","v":185.62009192932146},{"$f":"'Main calculation'!AH49","v":185.54584389254973},{"$f":"'Main calculation'!AI49","v":0},{"$f":"'Main calculation'!AJ49","v":0},{"$f":"'Main calculation'!AK49","v":0},{"$f":"'Main calculation'!AL49","v":0},{"$f":"'Main calculation'!AM49","v":0},{"$f":"'Main calculation'!AN49","v":0},{"$f":"'Main calculation'!AO49","v":0},{"$f":"'Main calculation'!AP49","v":0},{"$f":"'Main calculation'!AQ49","v":0},{"$f":"'Main calculation'!AR49","v":0},{"$f":"'Main calculation'!AS49","v":0},{"$f":"'Main calculation'!AT49","v":0},{"$f":"'Main calculation'!AU49","v":0},{"$f":"'Main calculation'!AV49","v":0},{"$f":"'Main calculation'!AW49","v":0},{"$f":"'Main calculation'!AX49","v":0},{"$f":"'Main calculation'!AY49","v":0},{"$f":"'Main calculation'!AZ49","v":0},{"$f":"'Main calculation'!BA49","v":0},{"$f":"'Main calculation'!BB49","v":0}]
[null,null,"Major repairs (post energiesprong)",{"$f":"SUM(E31:BB31)","v":11633.73317535318},{"$f":"'Main calculation'!E50","v":456.5},{"$f":"'Main calculation'!F50","v":448.11866000000003},{"$f":"'Main calculation'!G50","v":442.06457690340005},{"$f":"'Main calculation'!H50","v":436.52108710903138},{"$f":"'Main calculation'!I50","v":431.47053813117992},{"$f":"'Main calculation'!J50","v":426.89695042698941},{"$f":"'Main calculation'!K50","v":422.37184275246329},{"$f":"'Main calculation'!L50","v":417.89470121928719},{"$f":"'Main calculation'!M50","v":413.46501738636277},{"$f":"'Main calculation'!N50","v":409.08228820206733},{"$f":"'Main calculation'!O50","v":404.74601594712544},{"$f":"'Main calculation'!P50","v":400.4557081780859},{"$f":"'Main calculation'!Q50","v":396.21087767139824},{"$f":"'Main calculation'!R50","v":392.01104236808141},{"$f":"'Main calculation'!S50","v":387.85572531897975},{"$f":"'Main calculation'!T50","v":383.74445463059857},{"$f":"'Main calculation'!U50","v":379.67676341151423},{"$f":"'Main calculation'!V50","v":375.65218971935218},{"$f":"'Main calculation'!W50","v":371.67027650832705},{"$f":"'Main calculation'!X50","v":367.73057157733876},{"$f":"'Main calculation'!Y50","v":363.83262751861901},{"$f":"'Main calculation'!Z50","v":359.9760016669216},{"$f":"'Main calculation'!AA50","v":356.16025604925221},{"$f":"'Main calculation'!AB50","v":352.3849573351302},{"$f":"'Main calculation'!AC50","v":348.64967678737781},{"$f":"'Main calculation'!AD50","v":344.95399021343161},{"$f":"'Main calculation'!AE50","v":341.29747791716926},{"$f":"'Main calculation'!AF50","v":337.67972465124728},{"$f":"'Main calculation'!AG50","v":334.10031956994408},{"$f":"'Main calculation'!AH50","v":330.55885618250267},{"$f":"'Main calculation'!AI50","v":0},{"$f":"'Main calculation'!AJ50","v":0},{"$f":"'Main calculation'!AK50","v":0},{"$f":"'Main calculation'!AL50","v":0},{"$f":"'Main calculation'!AM50","v":0},{"$f":"'Main calculation'!AN50","v":0},{"$f":"'Main calculation'!AO50","v":0},{"$f":"'Main calculation'!AP50","v":0},{"$f":"'Main calculation'!AQ50","v":0},{"$f":"'Main calculation'!AR50","v":0},{"$f":"'Main calculation'!AS50","v":0},{"$f":"'Main calculation'!AT50","v":0},{"$f":"'Main calculation'!AU50","v":0},{"$f":"'Main calculation'!AV50","v":0},{"$f":"'Main calculation'!AW50","v":0},{"$f":"'Main calculation'!AX50","v":0},{"$f":"'Main calculation'!AY50","v":0},{"$f":"'Main calculation'!AZ50","v":0},{"$f":"'Main calculation'!BA50","v":0},{"$f":"'Main calculation'!BB50","v":0}]
[null,null,"Electricity bundle (as per energy plan)",{"$f":"SUM(E32:BB32)","v":21736.018646511217},{"$f":"'Main calculation'!E51","v":542.895264},{"$f":"'Main calculation'!F51","v":549.41000716799999},{"$f":"'Main calculation'!G51","v":558.74997728985602},{"$f":"'Main calculation'!H51","v":568.8074768810734},{"$f":"'Main calculation'!I51","v":579.61481894181384},{"$f":"'Main calculation'!J51","v":591.20711532065013},{"$f":"'Main calculation'!K51","v":603.03125762706316},{"$f":"'Main calculation'!L51","v":615.09188277960448},{"$f":"'Main calculation'!M51","v":627.39372043519654},{"$f":"'Main calculation'!N51","v":639.94159484390048},{"$f":"'Main calculation'!O51","v":652.7404267407785},{"$f":"'Main calculation'!P51","v":665.79523527559411},{"$f":"'Main calculation'!Q51","v":679.11113998110602},{"$f":"'Main calculation'!R51","v":692.69336278072819},{"$f":"'Main calculation'!S51","v":706.54723003634274},{"$f":"'Main calculation'!T51","v":720.67817463706956},{"$f":"'Main calculation'!U51","v":735.09173812981101},{"$f":"'Main calculation'!V51","v":749.79357289240727},{"$f":"'Main calculation'!W51","v":764.78944435025539},{"$f":"'Main calculation'!X51","v":780.08523323726047},{"$f":"'Main calculation'!Y51","v":795.68693790200564},{"$f":"'Main calculation'!Z51","v":811.60067666004579},{"$f":"'Main calculation'!AA51","v":827.83269019324666},{"$f":"'Main calculation'!AB51","v":844.38934399711161},{"$f":"'Main calculation'!AC51","v":861.27713087705388},{"$f":"'Main calculation'!AD51","v":878.502673494595},{"$f":"'Main calculation'!AE51","v":896.07272696448695},{"$f":"'Main calculation'!AF51","v":913.99418150377664},{"$f":"'Main calculation'!AG51","v":932.27406513385222},{"$f":"'Main calculation'!AH51","v":950.91954643652923},{"$f":"'Main calculation'!AI51","v":0},{"$f":"'Main calculation'!AJ51","v":0},{"$f":"'Main calculation'!AK51","v":0},{"$f":"'Main calculation'!AL51","v":0},{"$f":"'Main calculation'!AM51","v":0},{"$f":"'Main calculation'!AN51","v":0},{"$f":"'Main calculation'!AO51","v":0},{"$f":"'Main calculation'!AP51","v":0},{"$f":"'Main calculation'!AQ51","v":0},{"$f":"'Main calculation'!AR51","v":0},{"$f":"'Main calculation'!AS51","v":0},{"$f":"'Main calculation'!AT51","v":0},{"$f":"'Main calculation'!AU51","v":0},{"$f":"'Main calculation'!AV51","v":0},{"$f":"'Main calculation'!AW51","v":0},{"$f":"'Main calculation'!AX51","v":0},{"$f":"'Main calculation'!AY51","v":0},{"$f":"'Main calculation'!AZ51","v":0},{"$f":"'Main calculation'!BA51","v":0},{"$f":"'Main calculation'!BB51","v":0}]
[null,"Total expenditure",null,{"$f":"SUM(D28:D32)","v":92247.276087800827},{"$f":"SUM(E28:E32)","v":2651.6452639999998},2666.0304921680004,2686.862373147756,2709.4723620958721,2733.8808971800154,2760.1135825516426,2787.0124026880917,2814.5891961840439,2842.8560541312977,2871.8253250020321,2901.5096196314926,2931.9218163020837,2963.0750659308728,2994.9827973625534,3027.6587227699611,3061.1168431642773,3095.3714540170899,3130.4371509965431,3166.3288358198215,3203.061722224299,3240.6513420596948,3279.1135515036431,3318.4645374031297,3358.7208237442997,3399.8992782531727,3442.0171191298937,3485.0919219191437,3529.1416265194412,3574.1845443340867,3620.2393655665701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual result",null,{"$f":"D19+D25-D33","v":45454.363277742843},1505.8769235,1499.4042717804373,1502.2426145436007,1507.1494094034124,1514.1353457504338,1522.8816968221258,1531.9631346665333,1541.3852123701704,1551.1536181939723,1561.274178318497,1571.7528596509974,1582.5957726956726,1593.8091744885,1605.3994715980543,1617.373223193742,1629.7371441829382,1642.4981084185179,1655.6631519783277,1669.2394765181798,1683.2344526999614,1344.1899049931981,1354.8977557118951,1365.9443607636204,1377.3352416660459,1389.076043628163,1401.172537883554,1413.6306240718186,1426.4563326691014,1439.6558274686927,1453.2354081126732,0,{"$f":"AJ19+AJ25-AJ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net present value (NPV)",null,null,{"$f":"NPV(Input!F96,NPV!E35:BB35)","v":28039.926838640677},{"$f":"Input!F96","v":3.5000000000000003E-2},"Discount rate applied as per input table."]
[null,null,null,null,"The default presents a net present value calculation (NPV) for energiesprong without considering rental income and service charge income."]
[]
[null,"Rental income used to refinance Energiesprong",null,{"$f":"D9+D10","v":0},{"$f":"E9+E10","v":0},{"$f":"F9+F10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Cashflow","index":8,"n_rows":38,"n_cols":54,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["POST ENERGIESPRONG",null,null,"TOTAL",1,{"$f":"E6+1","v":2},{"$f":"F6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"AT6+1","v":43},{"$f":"AU6+1","v":44},{"$f":"AV6+1","v":45},{"$f":"AW6+1","v":46},47,{"$f":"AY6+1","v":48},{"$f":"AZ6+1","v":49},50]
[]
[null,"Income"]
[null,{"$f":"IF(Input!F104=\"No\",0,Input!F105)","v":0},"Rental income (£/y)",{"$f":"SUM(E9:BB9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!E32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!F32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!G32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!H32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!I32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!J32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!K32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!L32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!M32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!N32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!O32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!P32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!Q32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!R32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!S32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!T32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!U32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!V32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!W32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!X32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!Y32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!Z32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AA32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AB32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AC32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AD32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AE32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AF32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AG32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AH32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AI32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AJ32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AK32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AL32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AM32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AN32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AO32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AP32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AQ32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AR32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AS32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AT32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AU32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AV32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AW32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AX32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AY32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!AZ32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!BA32*$B$9)","v":0},{"$f":"IF($B$9=0,0,'Main calculation'!BB32*$B$9)","v":0}]
[null,{"$f":"IF(Input!F104=\"No\",0,Input!F105)","v":0},"Bad debt (£)",0,{"$f":"IF($B$10=0,0,'Main calculation'!E33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!F33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!G33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!H33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!I33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!J33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!K33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!L33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!M33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!N33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!O33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!P33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!Q33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!R33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!S33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!T33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!U33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!V33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!W33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!X33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!Y33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!Z33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AA33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AB33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AC33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AD33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AE33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AF33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AG33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AH33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AI33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AJ33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AK33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AL33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AM33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AN33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AO33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AP33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AQ33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AR33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AS33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AT33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AU33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AV33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AW33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AX33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AY33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!AZ33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!BA33*$B$10)","v":0},{"$f":"IF($B$10=0,0,'Main calculation'!BB33*$B$10)","v":0}]
[null,0,"Service charge (£)",0,{"$f":"IF($B$11=0,0,'Main calculation'!E34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!F34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!G34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!H34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!I34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!J34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!K34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!L34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!M34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!N34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!O34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!P34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!Q34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!R34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!S34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!T34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!U34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!V34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!W34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!X34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!Y34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!Z34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AA34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AB34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AC34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AD34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AE34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AF34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AG34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AH34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AI34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AJ34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AK34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AL34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AM34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AN34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AO34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AP34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AQ34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AR34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AS34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AT34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AU34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AV34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AW34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AX34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AY34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!AZ34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!BA34)","v":0},{"$f":"IF($B$11=0,0,'Main calculation'!BB34)","v":0}]
[null,{"$f":"IF(Input!F106=\"No\",0,1)","v":1},"Energy plan (£)",{"$f":"SUM(E12:BB12)","v":38435.733896272781},{"$f":"IF($B$12=0,0,'Main calculation'!E35)","v":960},{"$f":"IF($B$12=0,0,'Main calculation'!F35)","v":971.52},{"$f":"IF($B$12=0,0,'Main calculation'!G35)","v":988.03584000000001},{"$f":"IF($B$12=0,0,'Main calculation'!H35)","v":1005.8204851200001},{"$f":"IF($B$12=0,0,'Main calculation'!I35)","v":1024.9310743372801},{"$f":"IF($B$12=0,0,'Main calculation'!J35)","v":1045.4296958240257},{"$f":"IF($B$12=0,0,'Main calculation'!K35)","v":1066.3382897405061},{"$f":"IF($B$12=0,0,'Main calculation'!L35)","v":1087.6650555353162},{"$f":"IF($B$12=0,0,'Main calculation'!M35)","v":1109.4183566460226},{"$f":"IF($B$12=0,0,'Main calculation'!N35)","v":1131.606723778943},{"$f":"IF($B$12=0,0,'Main calculation'!O35)","v":1154.2388582545218},{"$f":"IF($B$12=0,0,'Main calculation'!P35)","v":1177.3236354196122},{"$f":"IF($B$12=0,0,'Main calculation'!Q35)","v":1200.8701081280044},{"$f":"IF($B$12=0,0,'Main calculation'!R35)","v":1224.8875102905645},{"$f":"IF($B$12=0,0,'Main calculation'!S35)","v":1249.3852604963758},{"$f":"IF($B$12=0,0,'Main calculation'!T35)","v":1274.3729657063034},{"$f":"IF($B$12=0,0,'Main calculation'!U35)","v":1299.8604250204294},{"$f":"IF($B$12=0,0,'Main calculation'!V35)","v":1325.8576335208379},{"$f":"IF($B$12=0,0,'Main calculation'!W35)","v":1352.3747861912548},{"$f":"IF($B$12=0,0,'Main calculation'!X35)","v":1379.4222819150798},{"$f":"IF($B$12=0,0,'Main calculation'!Y35)","v":1407.0107275533815},{"$f":"IF($B$12=0,0,'Main calculation'!Z35)","v":1435.1509421044491},{"$f":"IF($B$12=0,0,'Main calculation'!AA35)","v":1463.8539609465381},{"$f":"IF($B$12=0,0,'Main calculation'!AB35)","v":1493.1310401654689},{"$f":"IF($B$12=0,0,'Main calculation'!AC35)","v":1522.9936609687784},{"$f":"IF($B$12=0,0,'Main calculation'!AD35)","v":1553.453534188154},{"$f":"IF($B$12=0,0,'Main calculation'!AE35)","v":1584.5226048719171},{"$f":"IF($B$12=0,0,'Main calculation'!AF35)","v":1616.2130569693554},{"$f":"IF($B$12=0,0,'Main calculation'!AG35)","v":1648.5373181087425},{"$f":"IF($B$12=0,0,'Main calculation'!AH35)","v":1681.5080644709174},{"$f":"IF($B$12=0,0,'Main calculation'!AI35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AJ35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AK35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AL35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AM35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AN35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AO35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AP35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AQ35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AR35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AS35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AT35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AU35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AV35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AW35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AX35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AY35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!AZ35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!BA35)","v":0},{"$f":"IF($B$12=0,0,'Main calculation'!BB35)","v":0}]
[null,{"$f":"IF(Input!F106=\"No\",0,1)","v":1},"Bad debt on energy plan (£)",{"$f":"SUM(E13:BB13)","v":-384.35733896272779},{"$f":"IF($B$13=0,0,'Main calculation'!E36)","v":-9.6},{"$f":"IF($B$13=0,0,'Main calculation'!F36)","v":-9.7151999999999994},{"$f":"IF($B$13=0,0,'Main calculation'!G36)","v":-9.8803584000000004},{"$f":"IF($B$13=0,0,'Main calculation'!H36)","v":-10.058204851200001},{"$f":"IF($B$13=0,0,'Main calculation'!I36)","v":-10.249310743372801},{"$f":"IF($B$13=0,0,'Main calculation'!J36)","v":-10.454296958240256},{"$f":"IF($B$13=0,0,'Main calculation'!K36)","v":-10.663382897405061},{"$f":"IF($B$13=0,0,'Main calculation'!L36)","v":-10.876650555353162},{"$f":"IF($B$13=0,0,'Main calculation'!M36)","v":-11.094183566460227},{"$f":"IF($B$13=0,0,'Main calculation'!N36)","v":-11.316067237789429},{"$f":"IF($B$13=0,0,'Main calculation'!O36)","v":-11.542388582545218},{"$f":"IF($B$13=0,0,'Main calculation'!P36)","v":-11.773236354196122},{"$f":"IF($B$13=0,0,'Main calculation'!Q36)","v":-12.008701081280044},{"$f":"IF($B$13=0,0,'Main calculation'!R36)","v":-12.248875102905645},{"$f":"IF($B$13=0,0,'Main calculation'!S36)","v":-12.493852604963759},{"$f":"IF($B$13=0,0,'Main calculation'!T36)","v":-12.743729657063033},{"$f":"IF($B$13=0,0,'Main calculation'!U36)","v":-12.998604250204295},{"$f":"IF($B$13=0,0,'Main calculation'!V36)","v":-13.25857633520838},{"$f":"IF($B$13=0,0,'Main calculation'!W36)","v":-13.523747861912549},{"$f":"IF($B$13=0,0,'Main calculation'!X36)","v":-13.794222819150798},{"$f":"IF($B$13=0,0,'Main calculation'!Y36)","v":-14.070107275533815},{"$f":"IF($B$13=0,0,'Main calculation'!Z36)","v":-14.351509421044492},{"$f":"IF($B$13=0,0,'Main calculation'!AA36)","v":-14.638539609465381},{"$f":"IF($B$13=0,0,'Main calculation'!AB36)","v":-14.93131040165469},{"$f":"IF($B$13=0,0,'Main calculation'!AC36)","v":-15.229936609687783},{"$f":"IF($B$13=0,0,'Main calculation'!AD36)","v":-15.53453534188154},{"$f":"IF($B$13=0,0,'Main calculation'!AE36)","v":-15.845226048719171},{"$f":"IF($B$13=0,0,'Main calculation'!AF36)","v":-16.162130569693556},{"$f":"IF($B$13=0,0,'Main calculation'!AG36)","v":-16.485373181087425},{"$f":"IF($B$13=0,0,'Main calculation'!AH36)","v":-16.815080644709173},{"$f":"IF($B$13=0,0,'Main calculation'!AI36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AJ36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AK36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AL36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AM36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AN36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AO36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AP36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AQ36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AR36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AS36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AT36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AU36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AV36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AW36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AX36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AY36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!AZ36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!BA36)","v":0},{"$f":"IF($B$13=0,0,'Main calculation'!BB36)","v":0}]
[null,0,"Residual value at lifetime end (£)",null,{"$f":"IF($B$14=0,0,'Main calculation'!E37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!F37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!G37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!H37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!I37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!J37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!K37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!L37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!M37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!N37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!O37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!P37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!Q37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!R37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!S37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!T37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!U37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!V37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!W37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!X37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!Y37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!Z37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AA37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AB37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AC37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AD37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AE37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AF37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AG37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AH37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AI37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AJ37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AK37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AL37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AM37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AN37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AO37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AP37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AQ37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AR37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AS37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AT37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AU37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AV37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AW37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AX37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AY37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!AZ37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!BA37)","v":0},{"$f":"IF($B$14=0,0,'Main calculation'!BB37)","v":0}]
[null,{"$f":"IF(Input!F107=\"No\",0,1)","v":1},"Income from FiT (£)",{"$f":"SUM(E15:BB15)","v":6336.4476757071325},{"$f":"IF($B$15=0,0,'Main calculation'!E38+'Main calculation'!E39)","v":289.1221875},{"$f":"IF($B$15=0,0,'Main calculation'!F38+'Main calculation'!F39)","v":290.95624394843747},{"$f":"IF($B$15=0,0,'Main calculation'!G38+'Main calculation'!G39)","v":293.55011786055616},{"$f":"IF($B$15=0,0,'Main calculation'!H38+'Main calculation'!H39)","v":296.31488978166226},{"$f":"IF($B$15=0,0,'Main calculation'!I38+'Main calculation'!I39)","v":299.26030842340208},{"$f":"IF($B$15=0,0,'Main calculation'!J38+'Main calculation'!J39)","v":302.06053833772359},{"$f":"IF($B$15=0,0,'Main calculation'!K38+'Main calculation'!K39)","v":304.93035396541603},{"$f":"IF($B$15=0,0,'Main calculation'!L38+'Main calculation'!L39)","v":307.87148451145663},{"$f":"IF($B$15=0,0,'Main calculation'!M38+'Main calculation'!M39)","v":310.88570215156631},{"$f":"IF($B$15=0,0,'Main calculation'!N38+'Main calculation'!N39)","v":313.97482310003272},{"$f":"IF($B$15=0,0,'Main calculation'!O38+'Main calculation'!O39)","v":317.14070870406852},{"$f":"IF($B$15=0,0,'Main calculation'!P38+'Main calculation'!P39)","v":320.38526656536465},{"$f":"IF($B$15=0,0,'Main calculation'!Q38+'Main calculation'!Q39)","v":323.710451689514},{"$f":"IF($B$15=0,0,'Main calculation'!R38+'Main calculation'!R39)","v":327.11826766399838},{"$f":"IF($B$15=0,0,'Main calculation'!S38+'Main calculation'!S39)","v":330.61076786544879},{"$f":"IF($B$15=0,0,'Main calculation'!T38+'Main calculation'!T39)","v":334.19005669690517},{"$f":"IF($B$15=0,0,'Main calculation'!U38+'Main calculation'!U39)","v":337.85829085582327},{"$f":"IF($B$15=0,0,'Main calculation'!V38+'Main calculation'!V39)","v":341.61768063359045},{"$f":"IF($B$15=0,0,'Main calculation'!W38+'Main calculation'!W39)","v":345.47049124733519},{"$f":"IF($B$15=0,0,'Main calculation'!X38+'Main calculation'!X39)","v":349.41904420483149},{"$f":"IF($B$15=0,0,'Main calculation'!Y38+'Main calculation'!Y39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!Z38+'Main calculation'!Z39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AA38+'Main calculation'!AA39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AB38+'Main calculation'!AB39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AC38+'Main calculation'!AC39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AD38+'Main calculation'!AD39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AE38+'Main calculation'!AE39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AF38+'Main calculation'!AF39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AG38+'Main calculation'!AG39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AH38+'Main calculation'!AH39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AI38+'Main calculation'!AI39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AJ38+'Main calculation'!AJ39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AK38+'Main calculation'!AK39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AL38+'Main calculation'!AL39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AM38+'Main calculation'!AM39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AN38+'Main calculation'!AN39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AO38+'Main calculation'!AO39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AP38+'Main calculation'!AP39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AQ38+'Main calculation'!AQ39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AR38+'Main calculation'!AR39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AS38+'Main calculation'!AS39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AT38+'Main calculation'!AT39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AU38+'Main calculation'!AU39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AV38+'Main calculation'!AV39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AW38+'Main calculation'!AW39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AX38+'Main calculation'!AX39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AY38+'Main calculation'!AY39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!AZ38+'Main calculation'!AZ39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!BA38+'Main calculation'!BA39)","v":0},{"$f":"IF($B$15=0,0,'Main calculation'!BB38+'Main calculation'!BB39)","v":0}]
[null,null,"Income from ASHP (RHI)"]
[null,null,"Income from GSHP (RHI)"]
[null,null,"Income from solar thermal (RHI)"]
[null,"Total revenue",null,{"$f":"SUM(D9:D18)","v":44387.824233017185},{"$f":"SUM(E9:E15)","v":1239.5221875},{"$f":"SUM(F9:F15)","v":1252.7610439484374},1271.7055994605562,1292.0771700504624,1313.9420720173093,1337.0359372035089,1360.6052608085172,1384.6598894914198,1409.2098752311285,1434.2654796411862,1459.8371783760449,1485.9356656307807,1512.5718587362383,1539.7569028516573,1567.5021757568611,1595.8192927461455,1624.7201116260483,1654.21673781922,1684.3215295766772,1715.0471033007607,1392.9406202778478,1420.7994326834046,1449.2154213370727,1478.1997297638143,1507.7637243590907,1537.9189988462724,1568.6773788231978,1600.0509263996619,1632.0519449276551,1664.6929838262081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Foregone investment cost"]
[null,null,"Management cost before renovation",{"$f":"SUM(E22:BB22)","v":40162.398413116003},{"$f":"'Main calculation'!E16","v":990},{"$f":"'Main calculation'!F16","v":1009.8},{"$f":"'Main calculation'!G16","v":1029.9959999999999},{"$f":"'Main calculation'!H16","v":1050.5959199999998},{"$f":"'Main calculation'!I16","v":1071.6078383999998},{"$f":"'Main calculation'!J16","v":1093.0399951679997},{"$f":"'Main calculation'!K16","v":1114.9007950713597},{"$f":"'Main calculation'!L16","v":1137.1988109727868},{"$f":"'Main calculation'!M16","v":1159.9427871922426},{"$f":"'Main calculation'!N16","v":1183.1416429360875},{"$f":"'Main calculation'!O16","v":1206.8044757948092},{"$f":"'Main calculation'!P16","v":1230.9405653107053},{"$f":"'Main calculation'!Q16","v":1255.5593766169195},{"$f":"'Main calculation'!R16","v":1280.6705641492579},{"$f":"'Main calculation'!S16","v":1306.2839754322431},{"$f":"'Main calculation'!T16","v":1332.409654940888},{"$f":"'Main calculation'!U16","v":1359.0578480397057},{"$f":"'Main calculation'!V16","v":1386.2390050004999},{"$f":"'Main calculation'!W16","v":1413.96378510051},{"$f":"'Main calculation'!X16","v":1442.2430608025202},{"$f":"'Main calculation'!Y16","v":1471.0879220185707},{"$f":"'Main calculation'!Z16","v":1500.5096804589421},{"$f":"'Main calculation'!AA16","v":1530.519874068121},{"$f":"'Main calculation'!AB16","v":1561.1302715494835},{"$f":"'Main calculation'!AC16","v":1592.3528769804732},{"$f":"'Main calculation'!AD16","v":1624.1999345200827},{"$f":"'Main calculation'!AE16","v":1656.6839332104844},{"$f":"'Main calculation'!AF16","v":1689.817611874694},{"$f":"'Main calculation'!AG16","v":1723.6139641121879},{"$f":"'Main calculation'!AH16","v":1758.0862433944317},{"$f":"'Main calculation'!AI16","v":0},{"$f":"'Main calculation'!AJ16","v":0},{"$f":"'Main calculation'!AK16","v":0},{"$f":"'Main calculation'!AL16","v":0},{"$f":"'Main calculation'!AM16","v":0},{"$f":"'Main calculation'!AN16","v":0},{"$f":"'Main calculation'!AO16","v":0},{"$f":"'Main calculation'!AP16","v":0},{"$f":"'Main calculation'!AQ16","v":0},{"$f":"'Main calculation'!AR16","v":0},{"$f":"'Main calculation'!AS16","v":0},{"$f":"'Main calculation'!AT16","v":0},{"$f":"'Main calculation'!AU16","v":0},{"$f":"'Main calculation'!AV16","v":0},{"$f":"'Main calculation'!AW16","v":0},{"$f":"'Main calculation'!AX16","v":0},{"$f":"'Main calculation'!AY16","v":0},{"$f":"'Main calculation'!AZ16","v":0},{"$f":"'Main calculation'!BA16","v":0},{"$f":"'Main calculation'!BB16","v":0}]
[null,null,"Planned & routine maintenance (offset against energiesprong)",{"$f":"SUM(E23:BB23)","v":29883.950368704114},{"$f":"'Main calculation'!E18","v":1015},{"$f":"'Main calculation'!F18","v":1006.6364000000001},{"$f":"'Main calculation'!G18","v":1003.274234424},{"$f":"'Main calculation'!H18","v":1000.9065072307594},{"$f":"'Main calculation'!I18","v":999.52525625078101},{"$f":"'Main calculation'!J18","v":999.12544614828073},{"$f":"'Main calculation'!K18","v":998.72579596982143},{"$f":"'Main calculation'!L18","v":998.32630565143347},{"$f":"'Main calculation'!M18","v":997.92697512917289},{"$f":"'Main calculation'!N18","v":997.52780433912119},{"$f":"'Main calculation'!O18","v":997.12879321738558},{"$f":"'Main calculation'!P18","v":996.72994170009861},{"$f":"'Main calculation'!Q18","v":996.33124972341864},{"$f":"'Main calculation'!R18","v":995.93271722352927},{"$f":"'Main calculation'!S18","v":995.53434413663979},{"$f":"'Main calculation'!T18","v":995.13613039898519},{"$f":"'Main calculation'!U18","v":994.73807594682557},{"$f":"'Main calculation'!V18","v":994.34018071644675},{"$f":"'Main calculation'!W18","v":993.9424446441601},{"$f":"'Main calculation'!X18","v":993.54486766630248},{"$f":"'Main calculation'!Y18","v":993.14744971923596},{"$f":"'Main calculation'!Z18","v":992.75019073934823},{"$f":"'Main calculation'!AA18","v":992.35309066305251},{"$f":"'Main calculation'!AB18","v":991.95614942678731},{"$f":"'Main calculation'!AC18","v":991.55936696701656},{"$f":"'Main calculation'!AD18","v":991.1627432202298},{"$f":"'Main calculation'!AE18","v":990.76627812294169},{"$f":"'Main calculation'!AF18","v":990.36997161169245},{"$f":"'Main calculation'!AG18","v":989.97382362304779},{"$f":"'Main calculation'!AH18","v":989.57783409359865},{"$f":"'Main calculation'!AI18","v":0},{"$f":"'Main calculation'!AJ18","v":0},{"$f":"'Main calculation'!AK18","v":0},{"$f":"'Main calculation'!AL18","v":0},{"$f":"'Main calculation'!AM18","v":0},{"$f":"'Main calculation'!AN18","v":0},{"$f":"'Main calculation'!AO18","v":0},{"$f":"'Main calculation'!AP18","v":0},{"$f":"'Main calculation'!AQ18","v":0},{"$f":"'Main calculation'!AR18","v":0},{"$f":"'Main calculation'!AS18","v":0},{"$f":"'Main calculation'!AT18","v":0},{"$f":"'Main calculation'!AU18","v":0},{"$f":"'Main calculation'!AV18","v":0},{"$f":"'Main calculation'!AW18","v":0},{"$f":"'Main calculation'!AX18","v":0},{"$f":"'Main calculation'!AY18","v":0},{"$f":"'Main calculation'!AZ18","v":0},{"$f":"'Main calculation'!BA18","v":0},{"$f":"'Main calculation'!BB18","v":0}]
[null,null,"Major repairs (offset against energiesprong)",{"$f":"SUM(E24:BB24)","v":23267.46635070636},{"$f":"'Main calculation'!E19","v":913},{"$f":"'Main calculation'!F19","v":896.23732000000007},{"$f":"'Main calculation'!G19","v":884.1291538068001},{"$f":"'Main calculation'!H19","v":873.04217421806277},{"$f":"'Main calculation'!I19","v":862.94107626235984},{"$f":"'Main calculation'!J19","v":853.79390085397881},{"$f":"'Main calculation'!K19","v":844.74368550492659},{"$f":"'Main calculation'!L19","v":835.78940243857437},{"$f":"'Main calculation'!M19","v":826.93003477272555},{"$f":"'Main calculation'!N19","v":818.16457640413466},{"$f":"'Main calculation'!O19","v":809.49203189425089},{"$f":"'Main calculation'!P19","v":800.9114163561718},{"$f":"'Main calculation'!Q19","v":792.42175534279647},{"$f":"'Main calculation'!R19","v":784.02208473616281},{"$f":"'Main calculation'!S19","v":775.7114506379595},{"$f":"'Main calculation'!T19","v":767.48890926119714},{"$f":"'Main calculation'!U19","v":759.35352682302846},{"$f":"'Main calculation'!V19","v":751.30437943870436},{"$f":"'Main calculation'!W19","v":743.3405530166541},{"$f":"'Main calculation'!X19","v":735.46114315467753},{"$f":"'Main calculation'!Y19","v":727.66525503723801},{"$f":"'Main calculation'!Z19","v":719.95200333384321},{"$f":"'Main calculation'!AA19","v":712.32051209850442},{"$f":"'Main calculation'!AB19","v":704.76991467026039},{"$f":"'Main calculation'!AC19","v":697.29935357475563},{"$f":"'Main calculation'!AD19","v":689.90798042686322},{"$f":"'Main calculation'!AE19","v":682.59495583433852},{"$f":"'Main calculation'!AF19","v":675.35944930249457},{"$f":"'Main calculation'!AG19","v":668.20063913988815},{"$f":"'Main calculation'!AH19","v":661.11771236500533},{"$f":"'Main calculation'!AI19","v":0},{"$f":"'Main calculation'!AJ19","v":0},{"$f":"'Main calculation'!AK19","v":0},{"$f":"'Main calculation'!AL19","v":0},{"$f":"'Main calculation'!AM19","v":0},{"$f":"'Main calculation'!AN19","v":0},{"$f":"'Main calculation'!AO19","v":0},{"$f":"'Main calculation'!AP19","v":0},{"$f":"'Main calculation'!AQ19","v":0},{"$f":"'Main calculation'!AR19","v":0},{"$f":"'Main calculation'!AS19","v":0},{"$f":"'Main calculation'!AT19","v":0},{"$f":"'Main calculation'!AU19","v":0},{"$f":"'Main calculation'!AV19","v":0},{"$f":"'Main calculation'!AW19","v":0},{"$f":"'Main calculation'!AX19","v":0},{"$f":"'Main calculation'!AY19","v":0},{"$f":"'Main calculation'!AZ19","v":0},{"$f":"'Main calculation'!BA19","v":0},{"$f":"'Main calculation'!BB19","v":0}]
[null,"Total savings",null,{"$f":"SUM(D22:D24)","v":93313.815132526477},{"$f":"SUM(E22:E24)","v":2918},{"$f":"SUM(F22:F24)","v":2912.6737200000002},2917.3993882308,2924.544601448822,2934.0741709131403,2945.9593421702593,2958.3702765461076,2971.3145190627947,2984.7997970941415,2998.8340236793433,3013.4253009064455,3028.5819233669754,3044.3123816831348,3060.6253661089499,3077.5297702068424,3095.03469460107,3113.1494508095598,3131.883565155651,3151.2467827613241,3171.2490716234997,3191.9006267750447,3213.2118745321332,3235.1934768296778,3257.8563356465311,3281.211597522245,3305.2706581671755,3330.0451671677647,3355.5470327888806,3381.7884268751241,3408.7817898530357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure"]
[null,null,"Repayment of debt finance",{"$f":"SUM(E28:BB28)","v":45454.363277742821},{"$f":"-Financing!D17","v":1515.1454425914276},{"$f":"-Financing!E17","v":1515.1454425914276},{"$f":"-Financing!F17","v":1515.1454425914276},{"$f":"-Financing!G17","v":1515.1454425914276},{"$f":"-Financing!H17","v":1515.1454425914276},{"$f":"-Financing!I17","v":1515.1454425914276},{"$f":"-Financing!J17","v":1515.1454425914276},{"$f":"-Financing!K17","v":1515.1454425914276},{"$f":"-Financing!L17","v":1515.1454425914276},{"$f":"-Financing!M17","v":1515.1454425914276},{"$f":"-Financing!N17","v":1515.1454425914276},{"$f":"-Financing!O17","v":1515.1454425914276},{"$f":"-Financing!P17","v":1515.1454425914276},{"$f":"-Financing!Q17","v":1515.1454425914276},{"$f":"-Financing!R17","v":1515.1454425914276},{"$f":"-Financing!S17","v":1515.1454425914276},{"$f":"-Financing!T17","v":1515.1454425914276},{"$f":"-Financing!U17","v":1515.1454425914276},{"$f":"-Financing!V17","v":1515.1454425914276},{"$f":"-Financing!W17","v":1515.1454425914276},{"$f":"-Financing!X17","v":1515.1454425914276},{"$f":"-Financing!Y17","v":1515.1454425914276},{"$f":"-Financing!Z17","v":1515.1454425914276},{"$f":"-Financing!AA17","v":1515.1454425914276},{"$f":"-Financing!AB17","v":1515.1454425914276},{"$f":"-Financing!AC17","v":1515.1454425914276},{"$f":"-Financing!AD17","v":1515.1454425914276},{"$f":"-Financing!AE17","v":1515.1454425914276},{"$f":"-Financing!AF17","v":1515.1454425914276},{"$f":"-Financing!AG17","v":1515.1454425914276},{"$f":"-Financing!AH17","v":0},{"$f":"-Financing!AI17","v":0},{"$f":"-Financing!AJ17","v":0},{"$f":"-Financing!AK17","v":0},{"$f":"-Financing!AL17","v":0},{"$f":"-Financing!AM17","v":0},{"$f":"-Financing!AN17","v":0},{"$f":"-Financing!AO17","v":0},{"$f":"-Financing!AP17","v":0},{"$f":"-Financing!AQ17","v":0},{"$f":"-Financing!AR17","v":0},{"$f":"-Financing!AS17","v":0},{"$f":"-Financing!AT17","v":0},{"$f":"-Financing!AU17","v":0},{"$f":"-Financing!AV17","v":0},{"$f":"-Financing!AW17","v":0},{"$f":"-Financing!AX17","v":0},{"$f":"-Financing!AY17","v":0},{"$f":"-Financing!AZ17","v":0},{"$f":"-Financing!BA17","v":0}]
[null,null,"Management cost post renovation",36146.158571804401,{"$f":"'Main calculation'!E46","v":891},{"$f":"'Main calculation'!F46","v":908.82},{"$f":"'Main calculation'!G46","v":926.99639999999999},{"$f":"'Main calculation'!H46","v":945.53632800000003},{"$f":"'Main calculation'!I46","v":964.44705455999997},{"$f":"'Main calculation'!J46","v":983.73599565119991},{"$f":"'Main calculation'!K46","v":1003.4107155642239},{"$f":"'Main calculation'!L46","v":1023.4789298755084},{"$f":"'Main calculation'!M46","v":1043.9485084730186},{"$f":"'Main calculation'!N46","v":1064.827478642479},{"$f":"'Main calculation'!O46","v":1086.1240282153285},{"$f":"'Main calculation'!P46","v":1107.8465087796351},{"$f":"'Main calculation'!Q46","v":1130.0034389552277},{"$f":"'Main calculation'!R46","v":1152.6035077343322},{"$f":"'Main calculation'!S46","v":1175.6555778890188},{"$f":"'Main calculation'!T46","v":1199.1686894467991},{"$f":"'Main calculation'!U46","v":1223.1520632357351},{"$f":"'Main calculation'!V46","v":1247.6151045004499},{"$f":"'Main calculation'!W46","v":1272.5674065904589},{"$f":"'Main calculation'!X46","v":1298.0187547222681},{"$f":"'Main calculation'!Y46","v":1323.9791298167136},{"$f":"'Main calculation'!Z46","v":1350.4587124130478},{"$f":"'Main calculation'!AA46","v":1377.4678866613087},{"$f":"'Main calculation'!AB46","v":1405.0172443945348},{"$f":"'Main calculation'!AC46","v":1433.1175892824256},{"$f":"'Main calculation'!AD46","v":1461.7799410680741},{"$f":"'Main calculation'!AE46","v":1491.0155398894356},{"$f":"'Main calculation'!AF46","v":1520.8358506872244},{"$f":"'Main calculation'!AG46","v":1551.2525677009689},{"$f":"'Main calculation'!AH46","v":1582.2776190549882},{"$f":"'Main calculation'!AI46","v":0},{"$f":"'Main calculation'!AJ46","v":0},{"$f":"'Main calculation'!AK46","v":0},{"$f":"'Main calculation'!AL46","v":0},{"$f":"'Main calculation'!AM46","v":0},{"$f":"'Main calculation'!AN46","v":0},{"$f":"'Main calculation'!AO46","v":0},{"$f":"'Main calculation'!AP46","v":0},{"$f":"'Main calculation'!AQ46","v":0},{"$f":"'Main calculation'!AR46","v":0},{"$f":"'Main calculation'!AS46","v":0},{"$f":"'Main calculation'!AT46","v":0},{"$f":"'Main calculation'!AU46","v":0},{"$f":"'Main calculation'!AV46","v":0},{"$f":"'Main calculation'!AW46","v":0},{"$f":"'Main calculation'!AX46","v":0},{"$f":"'Main calculation'!AY46","v":0},{"$f":"'Main calculation'!AZ46","v":0},{"$f":"'Main calculation'!BA46","v":0},{"$f":"'Main calculation'!BB46","v":0}]
[null,null,"Energiesprong maintenance cost",17128.125,{"$f":"'Main calculation'!E48","v":570.9375},{"$f":"'Main calculation'!F48","v":570.9375},{"$f":"'Main calculation'!G48","v":570.9375},{"$f":"'Main calculation'!H48","v":570.9375},{"$f":"'Main calculation'!I48","v":570.9375},{"$f":"'Main calculation'!J48","v":570.9375},{"$f":"'Main calculation'!K48","v":570.9375},{"$f":"'Main calculation'!L48","v":570.9375},{"$f":"'Main calculation'!M48","v":570.9375},{"$f":"'Main calculation'!N48","v":570.9375},{"$f":"'Main calculation'!O48","v":570.9375},{"$f":"'Main calculation'!P48","v":570.9375},{"$f":"'Main calculation'!Q48","v":570.9375},{"$f":"'Main calculation'!R48","v":570.9375},{"$f":"'Main calculation'!S48","v":570.9375},{"$f":"'Main calculation'!T48","v":570.9375},{"$f":"'Main calculation'!U48","v":570.9375},{"$f":"'Main calculation'!V48","v":570.9375},{"$f":"'Main calculation'!W48","v":570.9375},{"$f":"'Main calculation'!X48","v":570.9375},{"$f":"'Main calculation'!Y48","v":570.9375},{"$f":"'Main calculation'!Z48","v":570.9375},{"$f":"'Main calculation'!AA48","v":570.9375},{"$f":"'Main calculation'!AB48","v":570.9375},{"$f":"'Main calculation'!AC48","v":570.9375},{"$f":"'Main calculation'!AD48","v":570.9375},{"$f":"'Main calculation'!AE48","v":570.9375},{"$f":"'Main calculation'!AF48","v":570.9375},{"$f":"'Main calculation'!AG48","v":570.9375},{"$f":"'Main calculation'!AH48","v":570.9375},{"$f":"'Main calculation'!AI48","v":0},{"$f":"'Main calculation'!AJ48","v":0},{"$f":"'Main calculation'!AK48","v":0},{"$f":"'Main calculation'!AL48","v":0},{"$f":"'Main calculation'!AM48","v":0},{"$f":"'Main calculation'!AN48","v":0},{"$f":"'Main calculation'!AO48","v":0},{"$f":"'Main calculation'!AP48","v":0},{"$f":"'Main calculation'!AQ48","v":0},{"$f":"'Main calculation'!AR48","v":0},{"$f":"'Main calculation'!AS48","v":0},{"$f":"'Main calculation'!AT48","v":0},{"$f":"'Main calculation'!AU48","v":0},{"$f":"'Main calculation'!AV48","v":0},{"$f":"'Main calculation'!AW48","v":0},{"$f":"'Main calculation'!AX48","v":0},{"$f":"'Main calculation'!AY48","v":0},{"$f":"'Main calculation'!AZ48","v":0},{"$f":"'Main calculation'!BA48","v":0},{"$f":"'Main calculation'!BB48","v":0}]
[null,null,"Planned & routine maintenance (for non Energiesprong related work)",5603.2406941320223,{"$f":"'Main calculation'!E49","v":190.3125},{"$f":"'Main calculation'!F49","v":188.744325},{"$f":"'Main calculation'!G49","v":188.11391895450001},{"$f":"'Main calculation'!H49","v":187.66997010576739},{"$f":"'Main calculation'!I49","v":187.41098554702143},{"$f":"'Main calculation'!J49","v":187.33602115280263},{"$f":"'Main calculation'!K49","v":187.26108674434153},{"$f":"'Main calculation'!L49","v":187.18618230964378},{"$f":"'Main calculation'!M49","v":187.11130783671993},{"$f":"'Main calculation'!N49","v":187.03646331358524},{"$f":"'Main calculation'!O49","v":186.9616487282598},{"$f":"'Main calculation'!P49","v":186.88686406876849},{"$f":"'Main calculation'!Q49","v":186.81210932314099},{"$f":"'Main calculation'!R49","v":186.73738447941173},{"$f":"'Main calculation'!S49","v":186.66268952561998},{"$f":"'Main calculation'!T49","v":186.58802444980972},{"$f":"'Main calculation'!U49","v":186.5133892400298},{"$f":"'Main calculation'!V49","v":186.43878388433379},{"$f":"'Main calculation'!W49","v":186.36420837078003},{"$f":"'Main calculation'!X49","v":186.28966268743173},{"$f":"'Main calculation'!Y49","v":186.21514682235676},{"$f":"'Main calculation'!Z49","v":186.14066076362781},{"$f":"'Main calculation'!AA49","v":186.06620449932234},{"$f":"'Main calculation'!AB49","v":185.99177801752262},{"$f":"'Main calculation'!AC49","v":185.9173813063156},{"$f":"'Main calculation'!AD49","v":185.84301435379308},{"$f":"'Main calculation'!AE49","v":185.76867714805155},{"$f":"'Main calculation'!AF49","v":185.69436967719233},{"$f":"'Main calculation'!AG49","v":185.62009192932146},{"$f":"'Main calculation'!AH49","v":185.54584389254973},{"$f":"'Main calculation'!AI49","v":0},{"$f":"'Main calculation'!AJ49","v":0},{"$f":"'Main calculation'!AK49","v":0},{"$f":"'Main calculation'!AL49","v":0},{"$f":"'Main calculation'!AM49","v":0},{"$f":"'Main calculation'!AN49","v":0},{"$f":"'Main calculation'!AO49","v":0},{"$f":"'Main calculation'!AP49","v":0},{"$f":"'Main calculation'!AQ49","v":0},{"$f":"'Main calculation'!AR49","v":0},{"$f":"'Main calculation'!AS49","v":0},{"$f":"'Main calculation'!AT49","v":0},{"$f":"'Main calculation'!AU49","v":0},{"$f":"'Main calculation'!AV49","v":0},{"$f":"'Main calculation'!AW49","v":0},{"$f":"'Main calculation'!AX49","v":0},{"$f":"'Main calculation'!AY49","v":0},{"$f":"'Main calculation'!AZ49","v":0},{"$f":"'Main calculation'!BA49","v":0},{"$f":"'Main calculation'!BB49","v":0}]
[null,null,"Major repairs (post energiesprong)",11633.73317535318,{"$f":"'Main calculation'!E50","v":456.5},{"$f":"'Main calculation'!F50","v":448.11866000000003},{"$f":"'Main calculation'!G50","v":442.06457690340005},{"$f":"'Main calculation'!H50","v":436.52108710903138},{"$f":"'Main calculation'!I50","v":431.47053813117992},{"$f":"'Main calculation'!J50","v":426.89695042698941},{"$f":"'Main calculation'!K50","v":422.37184275246329},{"$f":"'Main calculation'!L50","v":417.89470121928719},{"$f":"'Main calculation'!M50","v":413.46501738636277},{"$f":"'Main calculation'!N50","v":409.08228820206733},{"$f":"'Main calculation'!O50","v":404.74601594712544},{"$f":"'Main calculation'!P50","v":400.4557081780859},{"$f":"'Main calculation'!Q50","v":396.21087767139824},{"$f":"'Main calculation'!R50","v":392.01104236808141},{"$f":"'Main calculation'!S50","v":387.85572531897975},{"$f":"'Main calculation'!T50","v":383.74445463059857},{"$f":"'Main calculation'!U50","v":379.67676341151423},{"$f":"'Main calculation'!V50","v":375.65218971935218},{"$f":"'Main calculation'!W50","v":371.67027650832705},{"$f":"'Main calculation'!X50","v":367.73057157733876},{"$f":"'Main calculation'!Y50","v":363.83262751861901},{"$f":"'Main calculation'!Z50","v":359.9760016669216},{"$f":"'Main calculation'!AA50","v":356.16025604925221},{"$f":"'Main calculation'!AB50","v":352.3849573351302},{"$f":"'Main calculation'!AC50","v":348.64967678737781},{"$f":"'Main calculation'!AD50","v":344.95399021343161},{"$f":"'Main calculation'!AE50","v":341.29747791716926},{"$f":"'Main calculation'!AF50","v":337.67972465124728},{"$f":"'Main calculation'!AG50","v":334.10031956994408},{"$f":"'Main calculation'!AH50","v":330.55885618250267},{"$f":"'Main calculation'!AI50","v":0},{"$f":"'Main calculation'!AJ50","v":0},{"$f":"'Main calculation'!AK50","v":0},{"$f":"'Main calculation'!AL50","v":0},{"$f":"'Main calculation'!AM50","v":0},{"$f":"'Main calculation'!AN50","v":0},{"$f":"'Main calculation'!AO50","v":0},{"$f":"'Main calculation'!AP50","v":0},{"$f":"'Main calculation'!AQ50","v":0},{"$f":"'Main calculation'!AR50","v":0},{"$f":"'Main calculation'!AS50","v":0},{"$f":"'Main calculation'!AT50","v":0},{"$f":"'Main calculation'!AU50","v":0},{"$f":"'Main calculation'!AV50","v":0},{"$f":"'Main calculation'!AW50","v":0},{"$f":"'Main calculation'!AX50","v":0},{"$f":"'Main calculation'!AY50","v":0},{"$f":"'Main calculation'!AZ50","v":0},{"$f":"'Main calculation'!BA50","v":0},{"$f":"'Main calculation'!BB50","v":0}]
[null,null,"Electricity bundle (as per energy plan)",21736.018646511217,{"$f":"'Main calculation'!E51","v":542.895264},{"$f":"'Main calculation'!F51","v":549.41000716799999},{"$f":"'Main calculation'!G51","v":558.74997728985602},{"$f":"'Main calculation'!H51","v":568.8074768810734},{"$f":"'Main calculation'!I51","v":579.61481894181384},{"$f":"'Main calculation'!J51","v":591.20711532065013},{"$f":"'Main calculation'!K51","v":603.03125762706316},{"$f":"'Main calculation'!L51","v":615.09188277960448},{"$f":"'Main calculation'!M51","v":627.39372043519654},{"$f":"'Main calculation'!N51","v":639.94159484390048},{"$f":"'Main calculation'!O51","v":652.7404267407785},{"$f":"'Main calculation'!P51","v":665.79523527559411},{"$f":"'Main calculation'!Q51","v":679.11113998110602},{"$f":"'Main calculation'!R51","v":692.69336278072819},{"$f":"'Main calculation'!S51","v":706.54723003634274},{"$f":"'Main calculation'!T51","v":720.67817463706956},{"$f":"'Main calculation'!U51","v":735.09173812981101},{"$f":"'Main calculation'!V51","v":749.79357289240727},{"$f":"'Main calculation'!W51","v":764.78944435025539},{"$f":"'Main calculation'!X51","v":780.08523323726047},{"$f":"'Main calculation'!Y51","v":795.68693790200564},{"$f":"'Main calculation'!Z51","v":811.60067666004579},{"$f":"'Main calculation'!AA51","v":827.83269019324666},{"$f":"'Main calculation'!AB51","v":844.38934399711161},{"$f":"'Main calculation'!AC51","v":861.27713087705388},{"$f":"'Main calculation'!AD51","v":878.502673494595},{"$f":"'Main calculation'!AE51","v":896.07272696448695},{"$f":"'Main calculation'!AF51","v":913.99418150377664},{"$f":"'Main calculation'!AG51","v":932.27406513385222},{"$f":"'Main calculation'!AH51","v":950.91954643652923},{"$f":"'Main calculation'!AI51","v":0},{"$f":"'Main calculation'!AJ51","v":0},{"$f":"'Main calculation'!AK51","v":0},{"$f":"'Main calculation'!AL51","v":0},{"$f":"'Main calculation'!AM51","v":0},{"$f":"'Main calculation'!AN51","v":0},{"$f":"'Main calculation'!AO51","v":0},{"$f":"'Main calculation'!AP51","v":0},{"$f":"'Main calculation'!AQ51","v":0},{"$f":"'Main calculation'!AR51","v":0},{"$f":"'Main calculation'!AS51","v":0},{"$f":"'Main calculation'!AT51","v":0},{"$f":"'Main calculation'!AU51","v":0},{"$f":"'Main calculation'!AV51","v":0},{"$f":"'Main calculation'!AW51","v":0},{"$f":"'Main calculation'!AX51","v":0},{"$f":"'Main calculation'!AY51","v":0},{"$f":"'Main calculation'!AZ51","v":0},{"$f":"'Main calculation'!BA51","v":0},{"$f":"'Main calculation'!BB51","v":0}]
[null,"Total expenditure",null,{"$f":"SUM(D28:D33)","v":137701.63936554364},4166.7907065914278,4181.1759347594279,4202.0078157391836,4224.6178046872992,4249.0263397714434,4275.2590251430693,4302.1578452795193,4329.7346387754715,4358.0014967227253,4386.9707675934596,4416.6550622229197,4447.0672588935113,4478.2205085223004,4510.1282399539805,4542.8041653613891,4576.2622857557044,4610.5168966085184,4645.5825935879702,4681.4742784112486,4718.2071648157262,4755.7967846511228,4794.2589940950711,4833.6099799945578,4873.8662663357263,4915.0447208446003,4957.1625617213213,5000.2373645105708,5044.2870691108674,5089.3299869255134,5135.3848081579972,0,{"$f":"SUM(AJ28:AJ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual result",null,{"$f":"D19+D25-D34","v":0},-9.2685190914280611,-15.741170810990297,-12.902828047826915,-7.9960331880147351,-1.0100968409942652,7.73625423069916,16.817692075105697,26.239769778742811,36.008175602544725,46.128735727069397,56.607417059570253,67.45033010424504,78.663731897072466,90.254029006627206,102.22778060231394,114.59170159151108,127.35266582708937,140.51770938690061,154.09403392675267,168.08901010853424,-170.95553759822997,-160.24768687953292,-149.20108182780768,-137.81020092538074,-126.06939896326458,-113.97290470787357,-101.51481851960853,-88.68910992232486,-75.489615122733994,-61.910034478753914,0,{"$f":"AJ19+AJ25-AJ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"The default cashflow calculation is set to achieve a break even at the end of loan period to identify the maximum energiesprong investment envelope based on debt finance."]

{"sheet":"Financing","index":9,"n_rows":19,"n_cols":53,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Total investment",1,{"$f":"D8*C7/C8","v":30480.208013088508}]
[null,"Debt",{"$f":"Input!F100","v":1},{"$f":"Results!C17","v":30480.208013088508}]
[null,"Own investment",{"$f":"Input!F99","v":0},{"$f":"C9*D7","v":0}]
[null,"Grant",{"$f":"Input!F98","v":0},{"$f":"D7*C10","v":0}]
[]
[null,"Cost of borrowing",{"$f":"Input!F97","v":2.8000000000000001E-2}]
[null,"Loan period",{"$f":"Input!F101","v":30}]
[null,null,{"$f":"C13*12","v":360}]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Repayment of debt finance",{"$f":"SUM(C18:C19)","v":45454.363277742828},{"$f":"IF(D16>$C$13,0,PMT($C$12,$C$13,$D$8))","v":-1515.1454425914276},-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,-1515.1454425914276,0,0,{"$f":"IF(AJ16>$C$13,0,PMT($C$12,$C$13,$D$8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repayment of loan (principal)",{"$f":"-SUM(D18:AQ18)","v":30480.208013088508},{"$f":"IF(D16>$C$13,0,PPMT($C$12,D16,$C$13,$D$8))","v":-661.69961822494952},-680.22720753524811,-699.27356934623504,-718.85322928792948,-738.98111970799164,-759.67259105981532,-780.94342360949031,-802.80983947055586,-825.28851497573157,-848.39659339505204,-872.15169801011336,-896.57194555439662,-921.67596002991979,-947.48288691075754,-974.01240774425878,-1001.2847551610978,-1029.3207283056088,-1058.1417086981658,-1087.7696765417143,-1118.2272274848824,-1149.5375898544589,-1181.7246423703839,-1214.8129323567546,-1248.8276944627439,-1283.7948699077006,-1319.7411262651162,-1356.6938778005394,-1394.6813063789546,-1433.7323829575653,-1473.876889680377,0,0,{"$f":"IF(AJ16>$C$13,0,PPMT($C$12,AJ16,$C$13,$D$8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repayment of loan (interest)",{"$f":"-SUM(D19:AQ19)","v":14974.15526465432},{"$f":"IF(D16>$C$13,0,IPMT($C$12,D16,$C$13,$D$8))","v":-853.44582436647829},-834.91823505617958,-815.87187324519255,-796.2922133034981,-776.16432288343606,-755.47285153161226,-734.20201898193739,-712.33560312087161,-689.85692761569612,-666.74884919637566,-642.99374458131422,-618.57349703703107,-593.46948256150802,-567.66255568067015,-541.13303484716903,-513.86068743032979,-485.82471428581903,-457.00373389326188,-427.37576604971326,-396.91821510654529,-365.6078527369686,-333.42080022104381,-300.33251023467301,-266.31774812868383,-231.35057268372705,-195.40431632631146,-158.4515647908882,-120.46413621247309,-81.413059633862375,-41.268552911050556,0,0,{"$f":"IF(AJ16>$C$13,0,IPMT($C$12,AJ16,$C$13,$D$8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Cost of living","index":10,"n_rows":30,"n_cols":54,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["PRE ENERGIESPRONG",null,null,null,1,{"$f":"E6+1","v":2},{"$f":"F6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"AT6+1","v":43},44,{"$f":"AV6+1","v":45},46,47,{"$f":"AY6+1","v":48},49,50]
[]
[null,"Cost to tenant"]
[null,null,"Rent (£)",null,{"$f":"'Main calculation'!E9","v":4700.28},{"$f":"'Main calculation'!F32","v":4653.2771999999995},{"$f":"'Main calculation'!G32","v":4606.744428},{"$f":"'Main calculation'!H32","v":4560.67698372},{"$f":"'Main calculation'!I32","v":4515.0702138828001},{"$f":"'Main calculation'!J32","v":4600.8565479465733},{"$f":"'Main calculation'!K32","v":4692.8736789055047},{"$f":"'Main calculation'!L32","v":4786.731152483615},{"$f":"'Main calculation'!M32","v":4882.4657755332873},{"$f":"'Main calculation'!N32","v":4980.1150910439528},{"$f":"'Main calculation'!O32","v":5079.7173928648317},{"$f":"'Main calculation'!P32","v":5181.311740722128},{"$f":"'Main calculation'!Q32","v":5284.9379755365708},{"$f":"'Main calculation'!R32","v":5390.636735047302},{"$f":"'Main calculation'!S32","v":5498.4494697482478},{"$f":"'Main calculation'!T32","v":5608.4184591432131},{"$f":"'Main calculation'!U32","v":5720.586828326077},{"$f":"'Main calculation'!V32","v":5834.9985648925986},{"$f":"'Main calculation'!W32","v":5951.6985361904508},{"$f":"'Main calculation'!X32","v":6070.7325069142598},{"$f":"'Main calculation'!Y32","v":6192.1471570525446},{"$f":"'Main calculation'!Z32","v":6315.990100193595},{"$f":"'Main calculation'!AA32","v":6442.3099021974667},{"$f":"'Main calculation'!AB32","v":6571.1561002414164},{"$f":"'Main calculation'!AC32","v":6702.5792222462451},{"$f":"'Main calculation'!AD32","v":6836.6308066911697},{"$f":"'Main calculation'!AE32","v":6973.363422824993},{"$f":"'Main calculation'!AF32","v":7112.8306912814933},{"$f":"'Main calculation'!AG32","v":7255.087305107123},{"$f":"'Main calculation'!AH32","v":7400.1890512092659},{"$f":"'Main calculation'!AI32","v":0},{"$f":"'Main calculation'!AJ32","v":0},{"$f":"'Main calculation'!AK32","v":0},{"$f":"'Main calculation'!AL32","v":0},{"$f":"'Main calculation'!AM32","v":0},{"$f":"'Main calculation'!AN32","v":0},{"$f":"'Main calculation'!AO32","v":0},{"$f":"'Main calculation'!AP32","v":0},{"$f":"'Main calculation'!AQ32","v":0},{"$f":"'Main calculation'!AR32","v":0},{"$f":"'Main calculation'!AS32","v":0},{"$f":"'Main calculation'!AT32","v":0},{"$f":"'Main calculation'!AU32","v":0},{"$f":"'Main calculation'!AV32","v":0},{"$f":"'Main calculation'!AW32","v":0},{"$f":"'Main calculation'!AX32","v":0},{"$f":"'Main calculation'!AY32","v":0},{"$f":"'Main calculation'!AZ32","v":0},{"$f":"'Main calculation'!BA32","v":0},{"$f":"'Main calculation'!BB32","v":0}]
[null,null,"Service charge (£)",null,{"$f":"'Main calculation'!E11","v":416},{"$f":"'Main calculation'!F11","v":420.99200000000002},{"$f":"'Main calculation'!G11","v":428.148864},{"$f":"'Main calculation'!H11","v":435.85554355200003},{"$f":"'Main calculation'!I11","v":444.13679887948803},{"$f":"'Main calculation'!J11","v":453.01953485707782},{"$f":"'Main calculation'!K11","v":462.07992555421936},{"$f":"'Main calculation'!L11","v":471.32152406530372},{"$f":"'Main calculation'!M11","v":480.74795454660978},{"$f":"'Main calculation'!N11","v":490.36291363754196},{"$f":"'Main calculation'!O11","v":500.17017191029282},{"$f":"'Main calculation'!P11","v":510.17357534849867},{"$f":"'Main calculation'!Q11","v":520.37704685546862},{"$f":"'Main calculation'!R11","v":530.78458779257801},{"$f":"'Main calculation'!S11","v":541.40027954842958},{"$f":"'Main calculation'!T11","v":552.22828513939817},{"$f":"'Main calculation'!U11","v":563.27285084218613},{"$f":"'Main calculation'!V11","v":574.53830785902983},{"$f":"'Main calculation'!W11","v":586.02907401621042},{"$f":"'Main calculation'!X11","v":597.74965549653461},{"$f":"'Main calculation'!Y11","v":609.7046486064653},{"$f":"'Main calculation'!Z11","v":621.89874157859458},{"$f":"'Main calculation'!AA11","v":634.33671641016645},{"$f":"'Main calculation'!AB11","v":647.02345073836977},{"$f":"'Main calculation'!AC11","v":659.96391975313713},{"$f":"'Main calculation'!AD11","v":673.16319814819985},{"$f":"'Main calculation'!AE11","v":686.62646211116385},{"$f":"'Main calculation'!AF11","v":700.35899135338707},{"$f":"'Main calculation'!AG11","v":714.36617118045478},{"$f":"'Main calculation'!AH11","v":728.65349460406389},{"$f":"'Main calculation'!AI11","v":0},{"$f":"'Main calculation'!AJ11","v":0},{"$f":"'Main calculation'!AK11","v":0},{"$f":"'Main calculation'!AL11","v":0},{"$f":"'Main calculation'!AM11","v":0},{"$f":"'Main calculation'!AN11","v":0},{"$f":"'Main calculation'!AO11","v":0},{"$f":"'Main calculation'!AP11","v":0},{"$f":"'Main calculation'!AQ11","v":0},{"$f":"'Main calculation'!AR11","v":0},{"$f":"'Main calculation'!AS11","v":0},{"$f":"'Main calculation'!AT11","v":0},{"$f":"'Main calculation'!AU11","v":0},{"$f":"'Main calculation'!AV11","v":0},{"$f":"'Main calculation'!AW11","v":0},{"$f":"'Main calculation'!AX11","v":0},{"$f":"'Main calculation'!AY11","v":0},{"$f":"'Main calculation'!AZ11","v":0},{"$f":"'Main calculation'!BA11","v":0},{"$f":"'Main calculation'!BB11","v":0}]
[null,null,"Electricity bill (£)",null,{"$f":"'Main calculation'!E72*'Main calculation'!E87","v":700.91303347872383},{"$f":"'Main calculation'!F72*'Main calculation'!F87","v":709.3239898804685},{"$f":"'Main calculation'!G72*'Main calculation'!G87","v":721.38249770843652},{"$f":"'Main calculation'!H72*'Main calculation'!H87","v":734.36738266718839},{"$f":"'Main calculation'!I72*'Main calculation'!I87","v":748.32036293786496},{"$f":"'Main calculation'!J72*'Main calculation'!J87","v":763.28677019662223},{"$f":"'Main calculation'!K72*'Main calculation'!K87","v":778.5525056005547},{"$f":"'Main calculation'!L72*'Main calculation'!L87","v":794.1235557125658},{"$f":"'Main calculation'!M72*'Main calculation'!M87","v":810.00602682681711},{"$f":"'Main calculation'!N72*'Main calculation'!N87","v":826.20614736335347},{"$f":"'Main calculation'!O72*'Main calculation'!O87","v":842.73027031062054},{"$f":"'Main calculation'!P72*'Main calculation'!P87","v":859.58487571683293},{"$f":"'Main calculation'!Q72*'Main calculation'!Q87","v":876.77657323116955},{"$f":"'Main calculation'!R72*'Main calculation'!R87","v":894.31210469579298},{"$f":"'Main calculation'!S72*'Main calculation'!S87","v":912.19834678970881},{"$f":"'Main calculation'!T72*'Main calculation'!T87","v":930.44231372550303},{"$f":"'Main calculation'!U72*'Main calculation'!U87","v":949.05116000001306},{"$f":"'Main calculation'!V72*'Main calculation'!V87","v":968.03218320001326},{"$f":"'Main calculation'!W72*'Main calculation'!W87","v":987.3928268640135},{"$f":"'Main calculation'!X72*'Main calculation'!X87","v":1007.1406834012938},{"$f":"'Main calculation'!Y72*'Main calculation'!Y87","v":1027.2834970693198},{"$f":"'Main calculation'!Z72*'Main calculation'!Z87","v":1047.8291670107062},{"$f":"'Main calculation'!AA72*'Main calculation'!AA87","v":1068.7857503509204},{"$f":"'Main calculation'!AB72*'Main calculation'!AB87","v":1090.1614653579388},{"$f":"'Main calculation'!AC72*'Main calculation'!AC87","v":1111.9646946650976},{"$f":"'Main calculation'!AD72*'Main calculation'!AD87","v":1134.2039885583995},{"$f":"'Main calculation'!AE72*'Main calculation'!AE87","v":1156.8880683295674},{"$f":"'Main calculation'!AF72*'Main calculation'!AF87","v":1180.0258296961588},{"$f":"'Main calculation'!AG72*'Main calculation'!AG87","v":1203.626346290082},{"$f":"'Main calculation'!AH72*'Main calculation'!AH87","v":1227.6988732158836},{"$f":"'Main calculation'!AI72*'Main calculation'!AI87","v":0},{"$f":"'Main calculation'!AJ72*'Main calculation'!AJ87","v":0},{"$f":"'Main calculation'!AK72*'Main calculation'!AK87","v":0},{"$f":"'Main calculation'!AL72*'Main calculation'!AL87","v":0},{"$f":"'Main calculation'!AM72*'Main calculation'!AM87","v":0},{"$f":"'Main calculation'!AN72*'Main calculation'!AN87","v":0},{"$f":"'Main calculation'!AO72*'Main calculation'!AO87","v":0},{"$f":"'Main calculation'!AP72*'Main calculation'!AP87","v":0},{"$f":"'Main calculation'!AQ72*'Main calculation'!AQ87","v":0},{"$f":"'Main calculation'!AR72*'Main calculation'!AR87","v":0},{"$f":"'Main calculation'!AS72*'Main calculation'!AS87","v":0},{"$f":"'Main calculation'!AT72*'Main calculation'!AT87","v":0},{"$f":"'Main calculation'!AU72*'Main calculation'!AU87","v":0},{"$f":"'Main calculation'!AV72*'Main calculation'!AV87","v":0},{"$f":"'Main calculation'!AW72*'Main calculation'!AW87","v":0},{"$f":"'Main calculation'!AX72*'Main calculation'!AX87","v":0},{"$f":"'Main calculation'!AY72*'Main calculation'!AY87","v":0},{"$f":"'Main calculation'!AZ72*'Main calculation'!AZ87","v":0},{"$f":"'Main calculation'!BA72*'Main calculation'!BA87","v":0},{"$f":"'Main calculation'!BB72*'Main calculation'!BB87","v":0}]
[null,null,"Gas bill (£)",null,{"$f":"'Main calculation'!E74*'Main calculation'!E87","v":958.82136603533718},{"$f":"'Main calculation'!F74*'Main calculation'!F87","v":970.32722242776117},{"$f":"'Main calculation'!G74*'Main calculation'!G87","v":986.8227852090331},{"$f":"'Main calculation'!H74*'Main calculation'!H87","v":1004.5855953427957},{"$f":"'Main calculation'!I74*'Main calculation'!I87","v":1023.6727216543088},{"$f":"'Main calculation'!J74*'Main calculation'!J87","v":1044.1461760873949},{"$f":"'Main calculation'!K74*'Main calculation'!K87","v":1065.0290996091428},{"$f":"'Main calculation'!L74*'Main calculation'!L87","v":1086.3296816013258},{"$f":"'Main calculation'!M74*'Main calculation'!M87","v":1108.0562752333524},{"$f":"'Main calculation'!N74*'Main calculation'!N87","v":1130.2174007380195},{"$f":"'Main calculation'!O74*'Main calculation'!O87","v":1152.82174875278},{"$f":"'Main calculation'!P74*'Main calculation'!P87","v":1175.8781837278357},{"$f":"'Main calculation'!Q74*'Main calculation'!Q87","v":1199.3957474023923},{"$f":"'Main calculation'!R74*'Main calculation'!R87","v":1223.3836623504401},{"$f":"'Main calculation'!S74*'Main calculation'!S87","v":1247.851335597449},{"$f":"'Main calculation'!T74*'Main calculation'!T87","v":1272.808362309398},{"$f":"'Main calculation'!U74*'Main calculation'!U87","v":1298.264529555586},{"$f":"'Main calculation'!V74*'Main calculation'!V87","v":1324.2298201466976},{"$f":"'Main calculation'!W74*'Main calculation'!W87","v":1350.7144165496316},{"$f":"'Main calculation'!X74*'Main calculation'!X87","v":1377.7287048806243},{"$f":"'Main calculation'!Y74*'Main calculation'!Y87","v":1405.2832789782367},{"$f":"'Main calculation'!Z74*'Main calculation'!Z87","v":1433.3889445578013},{"$f":"'Main calculation'!AA74*'Main calculation'!AA87","v":1462.0567234489574},{"$f":"'Main calculation'!AB74*'Main calculation'!AB87","v":1491.2978579179367},{"$f":"'Main calculation'!AC74*'Main calculation'!AC87","v":1521.1238150762954},{"$f":"'Main calculation'!AD74*'Main calculation'!AD87","v":1551.5462913778213},{"$f":"'Main calculation'!AE74*'Main calculation'!AE87","v":1582.5772172053778},{"$f":"'Main calculation'!AF74*'Main calculation'!AF87","v":1614.2287615494854},{"$f":"'Main calculation'!AG74*'Main calculation'!AG87","v":1646.5133367804751},{"$f":"'Main calculation'!AH74*'Main calculation'!AH87","v":1679.4436035160845},{"$f":"'Main calculation'!AI74*'Main calculation'!AI87","v":0},{"$f":"'Main calculation'!AJ74*'Main calculation'!AJ87","v":0},{"$f":"'Main calculation'!AK74*'Main calculation'!AK87","v":0},{"$f":"'Main calculation'!AL74*'Main calculation'!AL87","v":0},{"$f":"'Main calculation'!AM74*'Main calculation'!AM87","v":0},{"$f":"'Main calculation'!AN74*'Main calculation'!AN87","v":0},{"$f":"'Main calculation'!AO74*'Main calculation'!AO87","v":0},{"$f":"'Main calculation'!AP74*'Main calculation'!AP87","v":0},{"$f":"'Main calculation'!AQ74*'Main calculation'!AQ87","v":0},{"$f":"'Main calculation'!AR74*'Main calculation'!AR87","v":0},{"$f":"'Main calculation'!AS74*'Main calculation'!AS87","v":0},{"$f":"'Main calculation'!AT74*'Main calculation'!AT87","v":0},{"$f":"'Main calculation'!AU74*'Main calculation'!AU87","v":0},{"$f":"'Main calculation'!AV74*'Main calculation'!AV87","v":0},{"$f":"'Main calculation'!AW74*'Main calculation'!AW87","v":0},{"$f":"'Main calculation'!AX74*'Main calculation'!AX87","v":0},{"$f":"'Main calculation'!AY74*'Main calculation'!AY87","v":0},{"$f":"'Main calculation'!AZ74*'Main calculation'!AZ87","v":0},{"$f":"'Main calculation'!BA74*'Main calculation'!BA87","v":0},{"$f":"'Main calculation'!BB74*'Main calculation'!BB87","v":0}]
[null,null,"Water and sewage bill (£)",null,{"$f":"'Main calculation'!E75*'Main calculation'!E87","v":393},{"$f":"'Main calculation'!F75*'Main calculation'!F87","v":397.71600000000001},{"$f":"'Main calculation'!G75*'Main calculation'!G87","v":404.477172},{"$f":"'Main calculation'!H75*'Main calculation'!H87","v":411.75776109599997},{"$f":"'Main calculation'!I75*'Main calculation'!I87","v":419.58115855682399},{"$f":"'Main calculation'!J75*'Main calculation'!J87","v":427.97278172796047},{"$f":"'Main calculation'!K75*'Main calculation'!K87","v":436.53223736251965},{"$f":"'Main calculation'!L75*'Main calculation'!L87","v":445.26288210977003},{"$f":"'Main calculation'!M75*'Main calculation'!M87","v":454.16813975196544},{"$f":"'Main calculation'!N75*'Main calculation'!N87","v":463.25150254700475},{"$f":"'Main calculation'!O75*'Main calculation'!O87","v":472.51653259794483},{"$f":"'Main calculation'!P75*'Main calculation'!P87","v":481.96686324990372},{"$f":"'Main calculation'!Q75*'Main calculation'!Q87","v":491.60620051490179},{"$f":"'Main calculation'!R75*'Main calculation'!R87","v":501.43832452519985},{"$f":"'Main calculation'!S75*'Main calculation'!S87","v":511.46709101570383},{"$f":"'Main calculation'!T75*'Main calculation'!T87","v":521.69643283601795},{"$f":"'Main calculation'!U75*'Main calculation'!U87","v":532.1303614927383},{"$f":"'Main calculation'!V75*'Main calculation'!V87","v":542.77296872259308},{"$f":"'Main calculation'!W75*'Main calculation'!W87","v":553.62842809704489},{"$f":"'Main calculation'!X75*'Main calculation'!X87","v":564.70099665898579},{"$f":"'Main calculation'!Y75*'Main calculation'!Y87","v":575.99501659216548},{"$f":"'Main calculation'!Z75*'Main calculation'!Z87","v":587.51491692400884},{"$f":"'Main calculation'!AA75*'Main calculation'!AA87","v":599.26521526248905},{"$f":"'Main calculation'!AB75*'Main calculation'!AB87","v":611.25051956773882},{"$f":"'Main calculation'!AC75*'Main calculation'!AC87","v":623.47552995909359},{"$f":"'Main calculation'!AD75*'Main calculation'!AD87","v":635.94504055827542},{"$f":"'Main calculation'!AE75*'Main calculation'!AE87","v":648.66394136944098},{"$f":"'Main calculation'!AF75*'Main calculation'!AF87","v":661.63722019682984},{"$f":"'Main calculation'!AG75*'Main calculation'!AG87","v":674.86996460076648},{"$f":"'Main calculation'!AH75*'Main calculation'!AH87","v":688.36736389278178},{"$f":"'Main calculation'!AI75*'Main calculation'!AI87","v":0},{"$f":"'Main calculation'!AJ75*'Main calculation'!AJ87","v":0},{"$f":"'Main calculation'!AK75*'Main calculation'!AK87","v":0},{"$f":"'Main calculation'!AL75*'Main calculation'!AL87","v":0},{"$f":"'Main calculation'!AM75*'Main calculation'!AM87","v":0},{"$f":"'Main calculation'!AN75*'Main calculation'!AN87","v":0},{"$f":"'Main calculation'!AO75*'Main calculation'!AO87","v":0},{"$f":"'Main calculation'!AP75*'Main calculation'!AP87","v":0},{"$f":"'Main calculation'!AQ75*'Main calculation'!AQ87","v":0},{"$f":"'Main calculation'!AR75*'Main calculation'!AR87","v":0},{"$f":"'Main calculation'!AS75*'Main calculation'!AS87","v":0},{"$f":"'Main calculation'!AT75*'Main calculation'!AT87","v":0},{"$f":"'Main calculation'!AU75*'Main calculation'!AU87","v":0},{"$f":"'Main calculation'!AV75*'Main calculation'!AV87","v":0},{"$f":"'Main calculation'!AW75*'Main calculation'!AW87","v":0},{"$f":"'Main calculation'!AX75*'Main calculation'!AX87","v":0},{"$f":"'Main calculation'!AY75*'Main calculation'!AY87","v":0},{"$f":"'Main calculation'!AZ75*'Main calculation'!AZ87","v":0},{"$f":"'Main calculation'!BA75*'Main calculation'!BA87","v":0},{"$f":"'Main calculation'!BB75*'Main calculation'!BB87","v":0}]
[null,"Total cost of living",null,null,{"$f":"SUM(E9:E13)","v":7169.0143995140606},{"$f":"SUM(F9:F13)","v":7151.6364123082294},7147.5757469174696,7147.2432663779837,7150.7812559112863,7289.2818108156289,7435.0674470319409,7583.768795972579,7735.4441718920316,7890.1530553298735,8047.9561164364704,8208.9152387651993,8373.0935435405027,8540.5554144113139,8711.3665226995381,8885.5938531535303,9063.3057302165998,9244.5718448209336,9429.4632817173515,9618.0525473516973,9810.4135982987318,10006.621870264706,10206.75430767,10410.8893938234,10619.107181699868,10831.489325333865,11048.119111840544,11269.081494077354,11494.463123958902,11724.35238643808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total cost of living per month",null,{"$f":"E14/12","v":597.41786662617176},{"$f":"F14/12","v":595.96970102568582},595.63131224312247,595.6036055314986,595.89843799260723,607.44015090130245,619.58895391932845,631.98073299771488,644.6203476576693,657.51275461082275,670.66300970303917,684.07626989709991,697.75779529504189,711.71295120094283,725.94721022496151,740.46615442946086,755.27547751805002,770.38098706841117,785.78860680977925,801.50437894597474,817.53446652489436,833.8851558553921,850.56285897250007,867.57411615194997,884.92559847498899,902.62411044448879,920.67659265337863,939.09012450644616,957.8719269965751,977.0293655365067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["POST ENERGIESPRONG",null,null,null,1,{"$f":"E18+1","v":2},{"$f":"F18+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"AT18+1","v":43},{"$f":"AU18+1","v":44},{"$f":"AV18+1","v":45},{"$f":"AW18+1","v":46},47,{"$f":"AY18+1","v":48},{"$f":"AZ18+1","v":49},50]
[]
[null,"Cost to tenant"]
[null,null,"Rent (£)",null,{"$f":"'Main calculation'!E32","v":4700.28},{"$f":"'Main calculation'!F32","v":4653.2771999999995},{"$f":"'Main calculation'!G32","v":4606.744428},{"$f":"'Main calculation'!H32","v":4560.67698372},{"$f":"'Main calculation'!I32","v":4515.0702138828001},{"$f":"'Main calculation'!J32","v":4600.8565479465733},{"$f":"'Main calculation'!K32","v":4692.8736789055047},{"$f":"'Main calculation'!L32","v":4786.731152483615},{"$f":"'Main calculation'!M32","v":4882.4657755332873},{"$f":"'Main calculation'!N32","v":4980.1150910439528},{"$f":"'Main calculation'!O32","v":5079.7173928648317},{"$f":"'Main calculation'!P32","v":5181.311740722128},{"$f":"'Main calculation'!Q32","v":5284.9379755365708},{"$f":"'Main calculation'!R32","v":5390.636735047302},{"$f":"'Main calculation'!S32","v":5498.4494697482478},{"$f":"'Main calculation'!T32","v":5608.4184591432131},{"$f":"'Main calculation'!U32","v":5720.586828326077},{"$f":"'Main calculation'!V32","v":5834.9985648925986},{"$f":"'Main calculation'!W32","v":5951.6985361904508},{"$f":"'Main calculation'!X32","v":6070.7325069142598},{"$f":"'Main calculation'!Y32","v":6192.1471570525446},{"$f":"'Main calculation'!Z32","v":6315.990100193595},{"$f":"'Main calculation'!AA32","v":6442.3099021974667},{"$f":"'Main calculation'!AB32","v":6571.1561002414164},{"$f":"'Main calculation'!AC32","v":6702.5792222462451},{"$f":"'Main calculation'!AD32","v":6836.6308066911697},{"$f":"'Main calculation'!AE32","v":6973.363422824993},{"$f":"'Main calculation'!AF32","v":7112.8306912814933},{"$f":"'Main calculation'!AG32","v":7255.087305107123},{"$f":"'Main calculation'!AH32","v":7400.1890512092659},{"$f":"'Main calculation'!AI32","v":0},{"$f":"'Main calculation'!AJ32","v":0},{"$f":"'Main calculation'!AK32","v":0},{"$f":"'Main calculation'!AL32","v":0},{"$f":"'Main calculation'!AM32","v":0},{"$f":"'Main calculation'!AN32","v":0},{"$f":"'Main calculation'!AO32","v":0},{"$f":"'Main calculation'!AP32","v":0},{"$f":"'Main calculation'!AQ32","v":0},{"$f":"'Main calculation'!AR32","v":0},{"$f":"'Main calculation'!AS32","v":0},{"$f":"'Main calculation'!AT32","v":0},{"$f":"'Main calculation'!AU32","v":0},{"$f":"'Main calculation'!AV32","v":0},{"$f":"'Main calculation'!AW32","v":0},{"$f":"'Main calculation'!AX32","v":0},{"$f":"'Main calculation'!AY32","v":0},{"$f":"'Main calculation'!AZ32","v":0},{"$f":"'Main calculation'!BA32","v":0},{"$f":"'Main calculation'!BB32","v":0}]
[null,null,"Service charge (£)",null,{"$f":"'Main calculation'!E34","v":416},{"$f":"'Main calculation'!F34","v":420.99200000000002},{"$f":"'Main calculation'!G34","v":428.148864},{"$f":"'Main calculation'!H34","v":435.85554355200003},{"$f":"'Main calculation'!I34","v":444.13679887948803},{"$f":"'Main calculation'!J34","v":453.01953485707782},{"$f":"'Main calculation'!K34","v":462.07992555421936},{"$f":"'Main calculation'!L34","v":471.32152406530372},{"$f":"'Main calculation'!M34","v":480.74795454660978},{"$f":"'Main calculation'!N34","v":490.36291363754196},{"$f":"'Main calculation'!O34","v":500.17017191029282},{"$f":"'Main calculation'!P34","v":510.17357534849867},{"$f":"'Main calculation'!Q34","v":520.37704685546862},{"$f":"'Main calculation'!R34","v":530.78458779257801},{"$f":"'Main calculation'!S34","v":541.40027954842958},{"$f":"'Main calculation'!T34","v":552.22828513939817},{"$f":"'Main calculation'!U34","v":563.27285084218613},{"$f":"'Main calculation'!V34","v":574.53830785902983},{"$f":"'Main calculation'!W34","v":586.02907401621042},{"$f":"'Main calculation'!X34","v":597.74965549653461},{"$f":"'Main calculation'!Y34","v":609.7046486064653},{"$f":"'Main calculation'!Z34","v":621.89874157859458},{"$f":"'Main calculation'!AA34","v":634.33671641016645},{"$f":"'Main calculation'!AB34","v":647.02345073836977},{"$f":"'Main calculation'!AC34","v":659.96391975313713},{"$f":"'Main calculation'!AD34","v":673.16319814819985},{"$f":"'Main calculation'!AE34","v":686.62646211116385},{"$f":"'Main calculation'!AF34","v":700.35899135338707},{"$f":"'Main calculation'!AG34","v":714.36617118045478},{"$f":"'Main calculation'!AH34","v":728.65349460406389},{"$f":"'Main calculation'!AI34","v":0},{"$f":"'Main calculation'!AJ34","v":0},{"$f":"'Main calculation'!AK34","v":0},{"$f":"'Main calculation'!AL34","v":0},{"$f":"'Main calculation'!AM34","v":0},{"$f":"'Main calculation'!AN34","v":0},{"$f":"'Main calculation'!AO34","v":0},{"$f":"'Main calculation'!AP34","v":0},{"$f":"'Main calculation'!AQ34","v":0},{"$f":"'Main calculation'!AR34","v":0},{"$f":"'Main calculation'!AS34","v":0},{"$f":"'Main calculation'!AT34","v":0},{"$f":"'Main calculation'!AU34","v":0},{"$f":"'Main calculation'!AV34","v":0},{"$f":"'Main calculation'!AW34","v":0},{"$f":"'Main calculation'!AX34","v":0},{"$f":"'Main calculation'!AY34","v":0},{"$f":"'Main calculation'!AZ34","v":0},{"$f":"'Main calculation'!BA34","v":0},{"$f":"'Main calculation'!BB34","v":0}]
[null,null,"Electricity bill (£) - standing charge only",null,{"$f":"'Main calculation'!E73*'Main calculation'!E88","v":54},{"$f":"'Main calculation'!F73*'Main calculation'!F88","v":54.648000000000003},{"$f":"'Main calculation'!G73*'Main calculation'!G88","v":55.577016},{"$f":"'Main calculation'!H73*'Main calculation'!H88","v":56.577402288000002},{"$f":"'Main calculation'!I73*'Main calculation'!I88","v":57.652372931472001},{"$f":"'Main calculation'!J73*'Main calculation'!J88","v":58.805420390101439},{"$f":"'Main calculation'!K73*'Main calculation'!K88","v":59.981528797903465},{"$f":"'Main calculation'!L73*'Main calculation'!L88","v":61.181159373861533},{"$f":"'Main calculation'!M73*'Main calculation'!M88","v":62.404782561338763},{"$f":"'Main calculation'!N73*'Main calculation'!N88","v":63.65287821256554},{"$f":"'Main calculation'!O73*'Main calculation'!O88","v":64.925935776816857},{"$f":"'Main calculation'!P73*'Main calculation'!P88","v":66.224454492353189},{"$f":"'Main calculation'!Q73*'Main calculation'!Q88","v":67.548943582200252},{"$f":"'Main calculation'!R73*'Main calculation'!R88","v":68.899922453844255},{"$f":"'Main calculation'!S73*'Main calculation'!S88","v":70.277920902921139},{"$f":"'Main calculation'!T73*'Main calculation'!T88","v":71.683479320979558},{"$f":"'Main calculation'!U73*'Main calculation'!U88","v":73.117148907399155},{"$f":"'Main calculation'!V73*'Main calculation'!V88","v":74.579491885547142},{"$f":"'Main calculation'!W73*'Main calculation'!W88","v":76.071081723258089},{"$f":"'Main calculation'!X73*'Main calculation'!X88","v":77.592503357723245},{"$f":"'Main calculation'!Y73*'Main calculation'!Y88","v":79.144353424877707},{"$f":"'Main calculation'!Z73*'Main calculation'!Z88","v":80.727240493375263},{"$f":"'Main calculation'!AA73*'Main calculation'!AA88","v":82.341785303242773},{"$f":"'Main calculation'!AB73*'Main calculation'!AB88","v":83.988621009307622},{"$f":"'Main calculation'!AC73*'Main calculation'!AC88","v":85.668393429493776},{"$f":"'Main calculation'!AD73*'Main calculation'!AD88","v":87.381761298083646},{"$f":"'Main calculation'!AE73*'Main calculation'!AE88","v":89.129396524045319},{"$f":"'Main calculation'!AF73*'Main calculation'!AF88","v":90.91198445452622},{"$f":"'Main calculation'!AG73*'Main calculation'!AG88","v":92.730224143616738},{"$f":"'Main calculation'!AH73*'Main calculation'!AH88","v":94.58482862648907},{"$f":"'Main calculation'!AI73*'Main calculation'!AI88","v":0},{"$f":"'Main calculation'!AJ73*'Main calculation'!AJ88","v":0},{"$f":"'Main calculation'!AK73*'Main calculation'!AK88","v":0},{"$f":"'Main calculation'!AL73*'Main calculation'!AL88","v":0},{"$f":"'Main calculation'!AM73*'Main calculation'!AM88","v":0},{"$f":"'Main calculation'!AN73*'Main calculation'!AN88","v":0},{"$f":"'Main calculation'!AO73*'Main calculation'!AO88","v":0},{"$f":"'Main calculation'!AP73*'Main calculation'!AP88","v":0},{"$f":"'Main calculation'!AQ73*'Main calculation'!AQ88","v":0},{"$f":"'Main calculation'!AR73*'Main calculation'!AR88","v":0},{"$f":"'Main calculation'!AS73*'Main calculation'!AS88","v":0},{"$f":"'Main calculation'!AT73*'Main calculation'!AT88","v":0},{"$f":"'Main calculation'!AU73*'Main calculation'!AU88","v":0},{"$f":"'Main calculation'!AV73*'Main calculation'!AV88","v":0},{"$f":"'Main calculation'!AW73*'Main calculation'!AW88","v":0},{"$f":"'Main calculation'!AX73*'Main calculation'!AX88","v":0},{"$f":"'Main calculation'!AY73*'Main calculation'!AY88","v":0},{"$f":"'Main calculation'!AZ73*'Main calculation'!AZ88","v":0},{"$f":"'Main calculation'!BA73*'Main calculation'!BA88","v":0},{"$f":"'Main calculation'!BB73*'Main calculation'!BB88","v":0}]
[null,null,"Water and sewage bill (£)",null,{"$f":"'Main calculation'!E75*'Main calculation'!E88","v":393},{"$f":"'Main calculation'!F75*'Main calculation'!F88","v":397.71600000000001},{"$f":"'Main calculation'!G75*'Main calculation'!G88","v":404.477172},{"$f":"'Main calculation'!H75*'Main calculation'!H88","v":411.75776109599997},{"$f":"'Main calculation'!I75*'Main calculation'!I88","v":419.58115855682399},{"$f":"'Main calculation'!J75*'Main calculation'!J88","v":427.97278172796047},{"$f":"'Main calculation'!K75*'Main calculation'!K88","v":436.53223736251965},{"$f":"'Main calculation'!L75*'Main calculation'!L88","v":445.26288210977003},{"$f":"'Main calculation'!M75*'Main calculation'!M88","v":454.16813975196544},{"$f":"'Main calculation'!N75*'Main calculation'!N88","v":463.25150254700475},{"$f":"'Main calculation'!O75*'Main calculation'!O88","v":472.51653259794483},{"$f":"'Main calculation'!P75*'Main calculation'!P88","v":481.96686324990372},{"$f":"'Main calculation'!Q75*'Main calculation'!Q88","v":491.60620051490179},{"$f":"'Main calculation'!R75*'Main calculation'!R88","v":501.43832452519985},{"$f":"'Main calculation'!S75*'Main calculation'!S88","v":511.46709101570383},{"$f":"'Main calculation'!T75*'Main calculation'!T88","v":521.69643283601795},{"$f":"'Main calculation'!U75*'Main calculation'!U88","v":532.1303614927383},{"$f":"'Main calculation'!V75*'Main calculation'!V88","v":542.77296872259308},{"$f":"'Main calculation'!W75*'Main calculation'!W88","v":553.62842809704489},{"$f":"'Main calculation'!X75*'Main calculation'!X88","v":564.70099665898579},{"$f":"'Main calculation'!Y75*'Main calculation'!Y88","v":575.99501659216548},{"$f":"'Main calculation'!Z75*'Main calculation'!Z88","v":587.51491692400884},{"$f":"'Main calculation'!AA75*'Main calculation'!AA88","v":599.26521526248905},{"$f":"'Main calculation'!AB75*'Main calculation'!AB88","v":611.25051956773882},{"$f":"'Main calculation'!AC75*'Main calculation'!AC88","v":623.47552995909359},{"$f":"'Main calculation'!AD75*'Main calculation'!AD88","v":635.94504055827542},{"$f":"'Main calculation'!AE75*'Main calculation'!AE88","v":648.66394136944098},{"$f":"'Main calculation'!AF75*'Main calculation'!AF88","v":661.63722019682984},{"$f":"'Main calculation'!AG75*'Main calculation'!AG88","v":674.86996460076648},{"$f":"'Main calculation'!AH75*'Main calculation'!AH88","v":688.36736389278178},{"$f":"'Main calculation'!AI75*'Main calculation'!AI88","v":0},{"$f":"'Main calculation'!AJ75*'Main calculation'!AJ88","v":0},{"$f":"'Main calculation'!AK75*'Main calculation'!AK88","v":0},{"$f":"'Main calculation'!AL75*'Main calculation'!AL88","v":0},{"$f":"'Main calculation'!AM75*'Main calculation'!AM88","v":0},{"$f":"'Main calculation'!AN75*'Main calculation'!AN88","v":0},{"$f":"'Main calculation'!AO75*'Main calculation'!AO88","v":0},{"$f":"'Main calculation'!AP75*'Main calculation'!AP88","v":0},{"$f":"'Main calculation'!AQ75*'Main calculation'!AQ88","v":0},{"$f":"'Main calculation'!AR75*'Main calculation'!AR88","v":0},{"$f":"'Main calculation'!AS75*'Main calculation'!AS88","v":0},{"$f":"'Main calculation'!AT75*'Main calculation'!AT88","v":0},{"$f":"'Main calculation'!AU75*'Main calculation'!AU88","v":0},{"$f":"'Main calculation'!AV75*'Main calculation'!AV88","v":0},{"$f":"'Main calculation'!AW75*'Main calculation'!AW88","v":0},{"$f":"'Main calculation'!AX75*'Main calculation'!AX88","v":0},{"$f":"'Main calculation'!AY75*'Main calculation'!AY88","v":0},{"$f":"'Main calculation'!AZ75*'Main calculation'!AZ88","v":0},{"$f":"'Main calculation'!BA75*'Main calculation'!BA88","v":0},{"$f":"'Main calculation'!BB75*'Main calculation'!BB88","v":0}]
[null,null,"Energy plan (£)",null,{"$f":"'Main calculation'!E35","v":960},{"$f":"'Main calculation'!F35","v":971.52},{"$f":"'Main calculation'!G35","v":988.03584000000001},{"$f":"'Main calculation'!H35","v":1005.8204851200001},{"$f":"'Main calculation'!I35","v":1024.9310743372801},{"$f":"'Main calculation'!J35","v":1045.4296958240257},{"$f":"'Main calculation'!K35","v":1066.3382897405061},{"$f":"'Main calculation'!L35","v":1087.6650555353162},{"$f":"'Main calculation'!M35","v":1109.4183566460226},{"$f":"'Main calculation'!N35","v":1131.606723778943},{"$f":"'Main calculation'!O35","v":1154.2388582545218},{"$f":"'Main calculation'!P35","v":1177.3236354196122},{"$f":"'Main calculation'!Q35","v":1200.8701081280044},{"$f":"'Main calculation'!R35","v":1224.8875102905645},{"$f":"'Main calculation'!S35","v":1249.3852604963758},{"$f":"'Main calculation'!T35","v":1274.3729657063034},{"$f":"'Main calculation'!U35","v":1299.8604250204294},{"$f":"'Main calculation'!V35","v":1325.8576335208379},{"$f":"'Main calculation'!W35","v":1352.3747861912548},{"$f":"'Main calculation'!X35","v":1379.4222819150798},{"$f":"'Main calculation'!Y35","v":1407.0107275533815},{"$f":"'Main calculation'!Z35","v":1435.1509421044491},{"$f":"'Main calculation'!AA35","v":1463.8539609465381},{"$f":"'Main calculation'!AB35","v":1493.1310401654689},{"$f":"'Main calculation'!AC35","v":1522.9936609687784},{"$f":"'Main calculation'!AD35","v":1553.453534188154},{"$f":"'Main calculation'!AE35","v":1584.5226048719171},{"$f":"'Main calculation'!AF35","v":1616.2130569693554},{"$f":"'Main calculation'!AG35","v":1648.5373181087425},{"$f":"'Main calculation'!AH35","v":1681.5080644709174},{"$f":"'Main calculation'!AI35","v":0},{"$f":"'Main calculation'!AJ35","v":0},{"$f":"'Main calculation'!AK35","v":0},{"$f":"'Main calculation'!AL35","v":0},{"$f":"'Main calculation'!AM35","v":0},{"$f":"'Main calculation'!AN35","v":0},{"$f":"'Main calculation'!AO35","v":0},{"$f":"'Main calculation'!AP35","v":0},{"$f":"'Main calculation'!AQ35","v":0},{"$f":"'Main calculation'!AR35","v":0},{"$f":"'Main calculation'!AS35","v":0},{"$f":"'Main calculation'!AT35","v":0},{"$f":"'Main calculation'!AU35","v":0},{"$f":"'Main calculation'!AV35","v":0},{"$f":"'Main calculation'!AW35","v":0},{"$f":"'Main calculation'!AX35","v":0},{"$f":"'Main calculation'!AY35","v":0},{"$f":"'Main calculation'!AZ35","v":0},{"$f":"'Main calculation'!BA35","v":0},{"$f":"'Main calculation'!BB35","v":0}]
[null,"Total cost of living",null,null,{"$f":"SUM(E21:E25)","v":6523.28},6498.1532000000007,6482.9833199999994,6470.6881757759993,6461.3716185878648,6586.0839807457387,6717.8056603606537,6852.1617735678656,6989.2050090392231,7128.9891092200078,7271.5688914044085,7417.0002692324961,7565.340274617145,7716.6470801094893,7870.9800217116781,8028.399622145912,8188.9676145888297,8352.7469668806061,8519.8019062182193,8690.1979443425826,8864.0019032294349,9041.2819412940225,9222.1075801199022,9406.5497317223017,9594.6807263567462,9786.5743408838825,9982.3058277015607,10181.951944255594,10385.590983140704,10593.302802803519,0,0,{"$f":"SUM(AK21:AK25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total cost of living per month",null,{"$f":"E26/12","v":543.60666666666668},{"$f":"F26/12","v":541.51276666666672},540.24860999999999,539.22401464799998,538.44763488232206,548.84033172881152,559.81713836338781,571.01348113065546,582.43375075326855,594.08242576833402,605.96407428370071,618.08335576937463,630.44502288476212,643.05392334245744,655.91500180930655,669.0333018454927,682.41396788240252,696.06224724005051,709.98349218485157,724.18316202854851,738.66682526911961,753.44016177450192,768.50896500999181,783.8791443101918,799.55672719639551,815.54786174032358,831.85881897513002,848.49599535463278,865.4659152617254,882.77523356695986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Savings to tenant",null,{"$f":"SUM(E29:BB29)","v":25853.412028533287},{"$f":"E14-E26","v":645.7343995140609},{"$f":"F14-F26","v":653.48321230822876},664.59242691747022,676.55509060198438,689.40963732342152,703.19783006989019,717.26178667128715,731.60702240471346,746.23916285280848,761.16394610986572,776.38722503206191,791.91496953270325,807.75326892335761,823.90833430182465,840.38650098786002,857.19423100761833,874.33811562777009,891.8248779403275,909.66137549913219,927.85460300911473,946.41169506929691,965.3399289706831,984.64672755009815,1004.3396621010979,1024.4264553431221,1044.9149844499825,1065.8132841389834,1087.1295498217605,1108.8721408181973,1131.0495836345617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Monthly savings to tenant",null,{"$f":"E15-E27","v":53.811199959505075},{"$f":"F15-F27","v":54.456934359019101},55.38270224312248,56.379590883498622,57.450803110285165,58.599819172490925,59.771815555940634,60.967251867059417,62.186596904400744,63.430328842488734,64.698935419338454,65.992914127725271,67.312772410279763,68.659027858485388,70.032208415654964,71.432852583968156,72.861509635647508,74.318739828360663,75.805114624927683,77.321216917426227,78.867641255774743,80.444994080890183,82.053893962508255,83.694971841758161,85.368871278593474,87.076248704165209,88.817773678248614,90.594129151813377,92.406011734849699,94.254131969546847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Parameters","index":11,"n_rows":90,"n_cols":71,"rows_kept":90,"cut":false,"hidden":false,"merged":[[6,22,6,33],[6,34,6,47],[6,48,6,61],[6,62,6,70],[6,1,6,21]]}
[]
[null,"Workbook Parameters"]
[null,"This sheet contains all the background data lookup tables, assumptions and source information used throughout the finance model."]
[]
[null,"Archetypes"]
[]
[null,"Overview",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Performance",null,null,null,null,null,null,null,null,null,null,null,"Energy Consumption (kWh/year)",null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions (kgCO2/year)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Breakdown (£/year)"]
[null,"Archetype Ref","Archetype Description","Created on","Created by","Region","SAP Age band","Built Form","Dwelling Type","TFA (m2)","Number of Storeys","Habitable rooms","Conservation Status","SAP 2009 Rating","SAP 2009 Rating Band","Total Energy (kWh/yr)","Total Energy (kWh/m2.yr)","Total CO2 (kgCO2/year)","Total CO2 (kgCO2/m2.yr)","Total Energy Cost (£/yr)","Gas Spend (£/yr)","Electricity Spend (£/yr)","Assumed Occupancy Level","Dwelling Heat Loss (W/oC)","Mean Internal Temp (oC)","Infiltration rate (ACH)","Window 1 U-Value (W/m2K)","Wall U-Value (W/m2K)","Roof U-Value (W/m2K)","Floor U-Value (W/m2K)","Main Heating System","Secondary Heating System","DHW System ","DHW System Type","Gas","Oil","Solid","Biomass","Electricity","Renewable","Space Heating - main","Space Heating - secondary","Water Heating","Space Cooling","Lighting","Electrical Appliances","Cooking","Pumps and fans","Gas","Oil","Solid","Biomass","Electricity","Renewable","Space Heating - main","Space Heating - secondary","Water Heating","Space Cooling","Lighting","Electrical Appliances","Cooking","Pumps and fans","Space Heating - main","Space Heating - secondary","Water Heating","Space Cooling","Lighting","Electrical Appliances","Cooking","Pumps and fans","Additional Standing Charges"]
[null,"ESUK1_HS_3049_E_GENERIC","House_Semi-detached_1930-1949","2014-09-14","Luke Smith","East Midlands","1930 - 1949","House","Semi-detached",85.64,2,5,"None",47,"E",17386.492813485907,{"$f":"P9/J9","v":203.0183654073553},8988.8167845722146,{"$f":"R9/J9","v":104.96049491560269},1437.5065791181885,0,1437.5065791181885,2.5612204590631378,248.33468054689655,18.506273706437199,1.1781755601304769,2.3550724637681162,0.65,0.13,0.65,"Electric storage","No secondary system","Other electric","Single Immersion",0,0,0,0,17390.709082870191,0,11369.056545693706,0,2413.1775471788878,4.21626938428233,459.13996901334917,2635.4818321068665,509.63691949309805,0,0,0,0,0,8990.9965958438897,0,5877.8022341236456,0,1247.6127918914851,2.1798112716739646,237.37536397990152,1362.54410719925,263.4822873779317,0,726.25533213891401,0,251.1635191103787,0.50662692921536479,55.170258676644039,316.67949694596109,61.237972246290667,0,27]
[null,"ESUK2_HS_3049_G_GENERIC","House_Semi-detached_1930-1949","2014-09-14","Luke Smith","East Midlands","1930 - 1949","House","Semi-detached",85.64,2,5,"None",64,"D",21169.384380761727,{"$f":"P10/J10","v":247.19038277395757},5330.8414065945863,62.247097227867656,1060.8269528363244,651.53492121014403,409.2920316261804,2.5612204590631378,249.61928054689656,17.741704064472007,1.1781755601304769,2.3550724637681162,0.65,0.16,0.65,"Gas Standard","No secondary system","Gas Standard",0,17597.900684198197,0,0,0,3582.0437832197786,0,12199.092964650608,0,5029.0800299277635,10.560086656250142,550.96796281601917,2635.4818321068665,579.76159126046628,175,3484.3843354712426,0,0,0,1851.9166359246256,0,2415.4204070008204,0,995.75784592569721,5.4595648012813234,284.85043677588192,1362.54410719925,181.79360969293737,90.475000000000009,378.17188190416886,0,155.90148092776067,1.2101859308062666,63.140928538715798,302.02621795944691,35.531443506232193,20.055000000000003,106]
[null,"ESUK3_HM_0029_G_GENERIC","House_Mid-terrace_1900-1929","2014-09-14","Luke Smith","East Midlands","1900 - 1929","House","Mid-terrace",68,2,4,"None",63,"D",18004.933599709348,264.77843528984334,4531.0987530540588,66.633805191971447,917.34350856920423,570.26648732873332,347.0770212404708,2.1966067163552454,273.92461038286746,16.917927094376033,1.0591176470588235,2.7580071174377228,2.1,0.16,0.6,"Gas - combi","No secondary system","Gas - combi (instantaneous)",0,14976.33830092688,0,0,0,3028.5952987824676,0,12398.641477290719,0,2226.1998211517316,0,454.81177578956948,2198.8777808719187,551.40274460540797,175,2965.3149835835229,0,0,0,1565.7837694705358,0,2454.9310125035627,0,440.78756458804287,0,235.13768808320742,1136.8198127107821,172.94767516846309,90.475000000000009,384.35788579601234,0,69.012194455703693,0,52.12142950548467,251.99139368792191,33.805605124081495,20.055000000000003,106]
[null,"ESUK4_BS_5066_G_GENERIC","Bungalow_Semi-detached_1950-1966","2014-09-14","Luke Smith","East Midlands","1950 - 1966","Bungalow","Semi-detached",47.33,1,4,"None",63,"D",13933.80113917159,294.39681257493322,3490.0293370682384,73.73820699489201,729.55607695201616,466.89693231469488,262.65914463732122,1.6118748278067776,173.71865183370696,17.714252863841018,1.3796257313538751,2.3550724637681162,0.65,0.16,0.72,"Gas - combi","No secondary system","Gas - combi (instantaneous)",0,11641.83652628048,0,0,0,2291.9646128911099,0,9345.6071296087248,0,1973.9689886147492,0,331.34875182479561,1601.9526714050151,505.9235977183049,175,2305.0836322035348,0,0,0,1184.9457048647039,0,1850.4302116625277,0,390.84585974572036,0,171.30730469341933,828.20953111639278,158.76142985017887,90.475000000000009,289.71382101787049,0,61.193038647057229,0,37.972566959121586,183.58377614301475,31.037874184952084,20.055000000000003,106]
[null,"ESUK5_FE_5066_E_GENERIC","Flat_Enclosed mid-terrace_1950-1966","2014-09-14","Luke Smith","East Midlands","1950 - 1966","Flat","Flat – purpose built",48.9,1,4,"None",61,"D",8955.6433220075724,183.14199022510374,4630.0675974779142,94.68440894637861,815.88359353976466,0,815.88359353976466,1.6577668661738103,112.83975541557508,19.297921662322299,0.94543230737236172,2.7580071174377228,2,0,0.36,"Electric storage","No secondary system","Other electric","Single Immersion",0,0,0,0,8964.577300601788,0,4515.8253496033503,0,2056.9563032953101,8.933978594215688,284.99691991239962,1648.4580692293687,449.40667996714291,0,0,0,0,0,4634.6864644111238,0,2334.6817057449316,0,1063.4464088036755,4.6188669332095111,147.34340759471061,852.25282179158364,232.34325354301288,0,288.47092333266198,0,214.0880120469759,1.0735068678809569,34.245229896673941,198.07872159860094,54.000706664851897,0,27]
[null,"GLA1_SD_3049_Gas","House_Semi-detached_1930-1949_Gas","27/112015","Luke Smith","London","1930-1949 ","House","Semi-detached house",121,2,null,null,null,"E",29008.634141399474,239.74077802809484,7751.9502599407206,64.065704627609264,1659.7343995140609,958.82136603533718,700.91303347872383,null,null,null,null,null,null,null,null,null,null,null,null,24104.062242394746,null,null,null,4904.5718990047299,null,null,null,null,0,null,null,null,null,5206.4774443572651,null,null,null,2545.472815583455]
[null,"GLA2_ET_3049_Gas","House_End-Terrace_1930-1949_Gas","27/112016","Luke Smith","London","1930-1949 ","House","End terrace house",77,2,null,null,null,"D",20373.790183062076,264.59467770210483,5557.2981356364089,{"$f":"R15/J15","v":72.172703060213109},1253.6413082280669,696.17532717549091,557.4659810525759,null,null,null,null,null,null,null,null,null,null,null,null,16556.762275157784,null,null,null,3817.0279079042907,null,null,null,null,0,null,null,null,null,3576.2606514340814,null,null,null,1981.0374842023271]
[null,"GLA3_MT_Pre30_Gas","House_Mid-Terrace_Pre 1930_Gas","27/112017","Luke Smith","London","before 1930","House","Mid terrace house",77,2,null,null,null,"D",18738.934574556115,243.36278668254695,5111.7593721202456,66.386485352210983,1167.134450719192,649.89577223824551,517.23867848094653,null,null,null,null,null,null,null,null,null,null,null,null,15226.890006846135,null,null,null,3512.0445677099815,null,null,null,null,0,null,null,null,null,3289.0082414787653,null,null,null,1822.7511306414804]
[null,"GLA4_MT_3049_Gas","House_Mid-Terrace_1930-1949_Gas","27/112018","Luke Smith","London","1930-1949 ","House","Mid terrace house",77,2,null,null,null,"D",18697.78796294432,242.82841510317297,5140.1380188412295,66.755039205730256,1177.6449881397509,644.183778550017,533.46120958973393,null,null,null,null,null,null,null,null,null,null,null,null,15062.752257184395,null,null,null,3635.0357057599235,null,null,null,null,0,null,null,null,null,3253.5544875518294,null,null,null,1886.5835312894003]
[null,"GLA5_Flat_Pre30_Gas","Flat_Enclosed Mid-Terrace_Pre 1930_Gas","27/112019","Luke Smith","London","before 1930","Flat","Flat – converted",42,1,null,null,null,"D",15874.427626375138,377.9625625327414,4409.2086583621622,104.98115853243243,1040.5893733530504,559.83746182997834,480.75191152307212,null,null,null,null,null,null,null,null,null,null,null,null,12639.007523849952,null,null,null,3235.4201025251868,null,null,null,null,0,null,null,null,null,2730.0256251515898,null,null,null,1679.1830332105719]
[null,"GLA6_Flat_6782_Gas","Flat_Enclosed Mid-Terrace_1967-1982_Gas","27/112020","Luke Smith","London","1967-1982","Flat","Flat – purpose built",42,1,null,null,null,"C",9347.736782738004,222.56516149376199,2642.7778206451421,62.923281443931955,699.1627390432742,373.67219611200227,325.49054293127193,null,null,null,null,null,null,null,null,null,null,null,null,7289.4309227586864,null,null,null,2058.3058599793171,null,null,null,null,0,null,null,null,null,1574.5170793158763,null,null,null,1068.2607413292656]
[null,"GLA7_Flat_Pre30_Elec","Flat_Enclosed Mid-Terrace_Pre 1930_Electric","27/112021","Luke Smith","London","before 1930","Flat","Flat – converted",42,1,null,null,null,"E",6064.2025368742252,144.38577468748156,3147.3211166377228,74.936217062802925,853.86831461371025,0,853.86831461371025,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,6064.2025368742252,null,null,null,null,0,null,null,null,null,0,null,null,null,3147.3211166377228]
[null,"GLA8_Flat_6782_Elec","Flat_Enclosed Mid-Terrace_1967-1982_Electric","27/112022","Luke Smith","London","1967-1982","Flat","Flat – purpose built",42,1,null,null,null,"D",5706.9388354916891,135.87949608313545,2961.9012556201869,{"$f":"R21/J21","v":70.521458467147312},806.74523240135375,0,806.74523240135375,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,5706.9388354916891,null,null,null,null,0,null,null,null,null,0,null,null,null,2961.9012556201869]
[null,"User1"]
[null,"User2"]
[null,"User3"]
[null,"User4"]
[null,"User5"]
[null,"User6"]
[null,"User7"]
[null,"User8"]
[null,"User9"]
[null,"User10"]
[null,"User11"]
[null,"User12"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(J9:J33)","v":65.808461538461543},{"$f":"AVERAGE(K9:K33)","v":1.5384615384615385},{"$f":"AVERAGE(L9:L33)","v":4.4000000000000004},null,{"$f":"AVERAGE(N9:N33)","v":59.6},null,{"$f":"AVERAGE(P9:P33)","v":15635.592915275165},{"$f":"AVERAGE(Q9:Q33)","v":235.68043373724868},{"$f":"AVERAGE(R9:R33)","v":4899.477578197756},{"$f":"AVERAGE(S9:S33)","v":75.76969700221467},{"$f":"AVERAGE(T9:T33)","v":1047.6644243867661},{"$f":"AVERAGE(U9:U33)","v":428.56032636881872},619.10409801794731,{"$f":"AVERAGE(W9:W33)","v":2.1177378656924217},211.68739574518855,18.035615878289711,1.1481053612092027,2.5162463252359588,1.2100000000000002,0.12200000000000003,0.59599999999999997,null,null,null,null,{"$f":"AVERAGE(AI9:AI33)","v":10391.921595353635},0,0,0,5245.4951918165152,0,9965.6446933694206,0,2739.8765380336886,1.8238718949806279,416.2530758712266,2144.050437144007,519.22630660888399,105,2183.4328061959773,0,0,0,2716.9877137714839,0,2986.6531142070976,0,827.69009419092413,2.4516486012329599,215.20284022542418,1108.4740760034515,201.86565112650479,54.285000000000004,413.39396883792551,0,150.27164903757526,0.55806394558051764,48.530082715328014,250.47192126698911,43.122720345281664,12.033000000000001,74.400000000000006]
[]
[null,"Data source: DCLG (last updated 11 December 2014)","https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/385119/LT_702.xlsx"]
[null,"T702 and T704","https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/385120/LT_704.xlsx"]
[null,"Rents, Lettings and Tenancies"]
[null,"Average weekly rents by district (£)",null,"LA","HA"]
[null,null,"Barking and Dagenham",90.39,120.92]
[null,null,"Barnet",98.62,123.29]
[null,null,"Bexley","LSVT",106.35]
[null,null,"Brent",112.81,118.15]
[null,null,"Bromley","LSVT",111.69]
[null,null,"Camden",103.96,127.14]
[null,null,"City of London",95.18,115.56]
[null,null,"Croydon",104.99,118.44]
[null,null,"Ealing",91.95,120.94]
[null,null,"Enfield",96.1,120.11]
[null,null,"Greenwich",97.46,111.15]
[null,null,"Hackney",99.45,115.58]
[null,null,"Hammersmith and Fulham",99.31,121.13]
[null,null,"Haringey",98.28,113.88]
[null,null,"Harrow",108.79,125.88]
[null,null,"Havering",85.72,110.47]
[null,null,"Hillingdon",104.53,119.76]
[null,null,"Hounslow",95.92,118.07]
[null,null,"Islington",105.84,118.8]
[null,null,"Kensington and Chelsea",111.87,118.05]
[null,null,"Kingston upon Thames",107.6,124.45]
[null,null,"Lambeth",102.12,111.51]
[null,null,"Lewisham",95.91,103.94]
[null,null,"Merton","LSVT",109.76]
[null,null,"Newham",100.04125176803394,128.88999999999999]
[null,null,"Redbridge",102.82,124.95]
[null,null,"Richmond upon Thames","LSVT",114.08]
[null,null,"Southwark",96.46,116.32]
[null,null,"Sutton",99.41,114.68]
[null,null,"Tower Hamlets",103.56,115.73]
[null,null,"Waltham Forest",96.47,117.86]
[null,null,"Wandsworth",130.83000000000001,121.88]
[null,null,"Westminster",117.92,122.03]
[null,null,"LSVT: all or most of the local authority's stock has been transferred to the Private Registered Provider sector"]
[]
[null,null,"Cost of borrowing","LAs","RPs"]
[null,null,null,2.8000000000000001E-2,4.2000000000000003E-2]
[]
[]
[]
[null,"Dropdown Selections"]
[]
[null,"Yes"]
[null,"No"]
[]
[null,"Prepaid"]
[null,"Consumption"]
[]
[null,"Metered"]
[null,"Unmetered"]