{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Introduction","Data Centre Detail","ICT Requirements","Data Centre Report","Options Report","Summary Report","Assumptions Report","Scenario Report","Decision","ICT Provision Report","Defaults","Look Up Tables","Graphs","Scenario History"],"not_rendered":{"charts":16,"images":5,"macros":1,"external_links":0,"defined_names":91,"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":"Introduction","index":0,"n_rows":44,"n_cols":15,"rows_kept":44,"cut":false,"hidden":false,"merged":[[43,0,43,15],[10,4,10,14],[11,4,11,14],[26,9,26,14],[24,1,25,7],[29,2,29,7],[30,2,30,7],[31,2,31,7],[32,2,32,7],[33,2,33,7],[29,9,29,14],[34,2,34,7],[28,11,28,12],[0,0,0,15],[4,4,4,8],[5,4,5,8],[6,4,6,8],[7,4,7,8]]}
["Scottish Public Sector Data Hosting and Data Centre Efficiency Assessment Tool"]
[]
["Step 1:","Enter information about your organisation:"]
[]
[null,"Organisation name",null,null,null,null,null,null,null,null,"Utility costs",null,"Tariff",null,"Real Escalation"]
[null,"User name",null,null,null,null,null,null,null,null,"  Electricity",null,null,"p/kWh",0.04]
[null,"User email",null,null,null,null,null,null,null,null,"  Natural Gas",null,null,"p/kWh",0.04]
[null,"No of ICT users",null,null,null,null,null,null,null,null,"  Generator Fuel",null,null,"p/kWh",0.04]
[null,"No of data centres",null,null,1,null,null,null,null,null,"  Water",null,null,"£/m3",0.02]
[]
[null,"Scenario Description"]
[null,"Review Date"]
[]
["Step 2:","Enter information about your existing data centres"]
[]
["Step 3:","Enter information about your ICT requirements"]
[]
["Step 4:","Review Results"]
[]
[]
[]
[]
["Step 5:","Save the Results"]
[]
[null,"The results of the analysis can be saved for future reference.  Up to six scenarios can be saved"]
[]
[null,"Current Saved Scenarios",null,null,null,null,null,null,null,"Select position to save scenario in:"]
[]
[null,"Position","Description",null,null,null,null,null,null,null,null,1]
[null,1,{"$f":"'Look Up Tables'!A121","v":0},null,null,null,null,null,null,"Note that any existing data in this position will be overwritten"]
[null,2,{"$f":"'Look Up Tables'!A122","v":0}]
[null,3,{"$f":"'Look Up Tables'!A123","v":0}]
[null,4,{"$f":"'Look Up Tables'!A124","v":0}]
[null,5,{"$f":"'Look Up Tables'!A125","v":0}]
[null,6,{"$f":"'Look Up Tables'!A126","v":0}]
[]
["Optional: "]
[]
[null,"Clear data from Data Centre Input sheet and ICT Requirements input sheet."]
[]
[]
[]
[]
["IMPORTANT NOTICE IN RELATION TO THE LIABILITY OF ZWS IN RESPECT OF THIS TOOL\nThis Tool has been prepared by or on behalf of Zero Waste Scotland Limited (“Zero Waste Scotland”) and is provided for general information purposes only by users (“Recipients”).\n\nWhilst reasonable steps have been taken by Zero Waste Scotland to procure that the content and information contained in this Tool is correct in all material respects, such content and information may be incomplete, inaccurate and/or out of date.  Accordingly, reliance should not be placed on this Tool by the Recipient (or any other person) and the Recipient is recommended to seek its own advice in connection with the purposes for which it intends to use the Tool.\nThe entire liability of Zero Waste Scotland to the Recipient in respect of any loss or damage arising from or in connection with this Tool (including any negligence and any delictual act or omission in respect of it) shall in no event exceed the greater of (a) the amount paid (if any) by the Recipient to Zero Waste Scotland specifically for the preparation of this Tool and (b) £500.  ZWS shall not be liable in respect of (a) any loss of profits, damage to goodwill, loss of business, loss of revenue, loss of contracts, loss of anticipated savings or increased costs or expenses or (b) any type of special, indirect or consequential loss or damage howsowever caused.  No warranties, representations, guarantees or undertakings are given in respect of this Tool and all warranties, conditions or other terms implied by statute or common law are excluded to the fullest extent permitted by law.\n\nNothing presented within this Tool is intended to be or should be interpreted as an endorsement or recommendation of any supplier, service or product.\nNotwithstanding any of the above, the liability of Zero Waste Scotland to the Recipient for any death or personal injury caused by negligence, for fraudulent misrepresentation or for any other matter for which liability cannot be limited or excluded by law shall not be limited or excluded in any way. "]

{"sheet":"Data Centre Detail","index":1,"n_rows":220,"n_cols":15,"rows_kept":220,"cut":false,"hidden":false,"merged":[[4,3,4,5],[4,12,4,14],[4,9,4,11],[4,6,4,8],[71,4,75,5],[71,7,75,8],[71,10,75,11],[71,13,75,14]]}
[null,"Data Centre/Server Room Information"]
[]
[null,"Number of Data Centres/Server Rooms",null,{"$f":"Introduction!E9","v":1}]
[]
[null,"Data Centre",null,1,null,null,2,null,null,3,null,null,4]
[null,"Name"]
[null,"Location (Select closest town/city)"]
[null,"Detail"]
[null,"Standalone or integrated"]
[null,"Ownership"]
[null,"Data room floor area (must be entered unless leased rackspace only)","m2"]
[null,"Office floor area","m2"]
[null,"Ancilliary floor area","m2"]
[null,"Total floor area","m3",{"$f":"SUM(D11:D13)","v":0},null,null,{"$f":"SUM(G11:G13)","v":0},null,null,{"$f":"SUM(J11:J13)","v":0},null,null,{"$f":"SUM(M11:M13)","v":0}]
[]
[null,"Rating and Recovery"]
[null,"Tier Rating"]
[null,"Actual Availability"]
[null,"Stated PUE (Not required for owned data centres)"]
[null,"Data Centre Disaster Recovery"]
[null,"    Type"]
[null,"    Time to bring back service","Mins"]
[null,"    Full or partial recovery"]
[]
[null,"Racks and Servers",null,"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"No of racks (42u equivalent)"]
[null,"Rack utilisation"]
[null,"No of devices"]
[null,"    Servers",null,{"$f":"SUM(D30:D33)","v":0},{"$f":"SUM(E30:E33)","v":0},0,{"$f":"SUM(G30:G33)","v":0},0,0,{"$f":"SUM(J30:J33)","v":0},0,0,{"$f":"SUM(M30:M33)","v":0},0,0]
[null,"      Small"]
[null,"      Medium"]
[null,"      Large"]
[null,"      Extra Large"]
[null,"    Storage"]
[null,"    Network devices"]
[null,"    Ancilliary devices"]
[null,"    Other"]
[null,"Total storage capacity","TB"]
[]
[null,"Power Consumption"]
[null,"ICT Power"]
[null,"Is the total ICT power seperately metered?"]
[]
[null,"Metering Point(s)"]
[]
[null,null,null,"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"Total kWh/year measured","kWh"]
[null,"Estimated PDU Losses","%"]
[]
[null,"Estimation of ICT Load"]
[null,"    Average small server consumption","W"]
[null,"    Average medium server consumption","W"]
[null,"    Average large server consumption","W"]
[null,"    Average extra large server consumption","W"]
[null,"    Average storage device consumption","W"]
[null,"    Average network device consumption","W"]
[null,"    Average ancilliary device consumption","W"]
[null,"    Other","W"]
[null,"      Total","kWh",{"$f":"(D30*D51+D31*D52+D32*D53+D33*D54+D34*D55+D35*D56+D36*D57+D37*D58)*8760/1000","v":0},{"$f":"(E30*E51+E31*E52+E32*E53+E33*E54+E34*E55+E35*E56+E36*E57+E37*E58)*8760/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"  Total ICT Load","kWh",{"$f":"IF($D$42=\"Yes\",D47*(1-D48),D59)","v":0},{"$f":"IF($D$42=\"Yes\",E47*(1-E48),E59)","v":0},{"$f":"IF($D$42=\"Yes\",F47*(1-F48),F59)","v":0},{"$f":"IF($G$42=\"Yes\",G47*(1-G48),G59)","v":0},{"$f":"IF($G$42=\"Yes\",H47*(1-H48),H59)","v":0},{"$f":"IF($G$42=\"Yes\",I47*(1-I48),I59)","v":0},{"$f":"IF($J$42=\"Yes\",J47*(1-J48),J59)","v":0},{"$f":"IF($J$42=\"Yes\",K47*(1-K48),K59)","v":0},{"$f":"IF($J$42=\"Yes\",L47*(1-L48),L59)","v":0},{"$f":"IF($M$42=\"Yes\",M47*(1-M48),M59)","v":0},{"$f":"IF($M$42=\"Yes\",N47*(1-N48),N59)","v":0},{"$f":"IF($M$42=\"Yes\",O47*(1-O48),O59)","v":0}]
[]
[null,"Total Utilities to Data Centre/Server Room"]
[null,"Is all non ICT power use or total power seperately metered?"]
[null,"is generator electricity included in this metered power?"]
[]
[null,null,null,"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"Total kWh/year measured excluding ICT Load","kWh"]
[]
[null,"Is some of the power seperately measured?"]
[null,"Measured Consumption (leave blank if unknown)"]
[null,"    Lighting","kWh",null,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",null,null,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",null,null,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",null,null,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios."]
[null,"    UPS Losses","kWh"]
[null,"    HVAC","kWh"]
[null,"    PDU Losses","kWh"]
[null,"    Other","kWh"]
[]
[null,"Other Utilty Usage"]
[null,"  Natural Gas","kWh"]
[null,"  Water","m3"]
[]
[null,"Equipment Types for Estimation of Power"]
[null,"  Lighting"]
[null,"    Lighting Type"]
[null,"    Lighting Controls"]
[null,"    Estimated kWh Electricity based on defaults","kWh",{"$f":"IFERROR(D$14*VLOOKUP(D84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(D85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(D$14*VLOOKUP(E84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(E85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(D$14*VLOOKUP(F84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(F85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(G$14*VLOOKUP(G84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(G85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(G$14*VLOOKUP(H84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(H85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(G$14*VLOOKUP(I84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(I85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(J$14*VLOOKUP(J84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(J85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(J$14*VLOOKUP(K84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(K85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(J$14*VLOOKUP(L84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(L85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(M$14*VLOOKUP(M84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(M85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(M$14*VLOOKUP(N84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(N85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0},{"$f":"IFERROR(M$14*VLOOKUP(O84,'Look Up Tables'!$A$7:$B$12,2,0)*8760*VLOOKUP(O85,'Look Up Tables'!$A$17:$B$20,2,0)/1000,0)","v":0}]
[null,"    Measured Consumption","kWh",{"$f":"IF(D72=\"\",\"\",D72)","v":""},null,null,{"$f":"IF(G72=\"\",\"\",G72)","v":""},null,null,{"$f":"IF(J72=\"\",\"\",J72)","v":""},null,null,{"$f":"IF(M72=\"\",\"\",M72)","v":""}]
[null,"    Or enter your own estimate","kWh"]
[null,"      Used","kWh",{"$f":"IF(D88<>\"\",D88,IF(D87<>\"\",D87,D86))","v":0},{"$f":"IF(E88<>\"\",E88,E86)","v":0},{"$f":"IF(F88<>\"\",F88,F86)","v":0},{"$f":"IF(G88<>\"\",G88,IF(G87<>\"\",G87,G86))","v":0},{"$f":"IF(H88<>\"\",H88,H86)","v":0},{"$f":"IF(I88<>\"\",I88,I86)","v":0},{"$f":"IF(J88<>\"\",J88,IF(J87<>\"\",J87,J86))","v":0},{"$f":"IF(K88<>\"\",K88,K86)","v":0},{"$f":"IF(L88<>\"\",L88,L86)","v":0},{"$f":"IF(M88<>\"\",M88,IF(M87<>\"\",M87,M86))","v":0},{"$f":"IF(N88<>\"\",N88,N86)","v":0},{"$f":"IF(O88<>\"\",O88,O86)","v":0}]
[null,"  UPS"]
[null,"    UPS Type"]
[null,"    Estimated kWh Electricity based on defaults","kWh",{"$f":"IFERROR((D61*(1+IF(D107<>\"\",D107,D106)))*(1-VLOOKUP(D91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((E61*(1+IF(E107<>\"\",E107,E106)))*(1-VLOOKUP(E91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((F61*(1+IF(F107<>\"\",F107,F106)))*(1-VLOOKUP(F91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((G61*(1+IF(G107<>\"\",G107,G106)))*(1-VLOOKUP(G91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((H61*(1+IF(H107<>\"\",H107,H106)))*(1-VLOOKUP(H91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((I61*(1+IF(I107<>\"\",I107,I106)))*(1-VLOOKUP(I91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((J61*(1+IF(J107<>\"\",J107,J106)))*(1-VLOOKUP(J91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((K61*(1+IF(K107<>\"\",K107,K106)))*(1-VLOOKUP(K91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((L61*(1+IF(L107<>\"\",L107,L106)))*(1-VLOOKUP(L91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((M61*(1+IF(M107<>\"\",M107,M106)))*(1-VLOOKUP(M91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((N61*(1+IF(N107<>\"\",N107,N106)))*(1-VLOOKUP(N91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0},{"$f":"IFERROR((O61*(1+IF(O107<>\"\",O107,O106)))*(1-VLOOKUP(O91,'Look Up Tables'!$A$25:$B$28,2,0)),0)","v":0}]
[null,"    Measured Consumption","kWh",{"$f":"IF(D73=\"\",\"\",D73)","v":""},null,null,{"$f":"IF(G73=\"\",\"\",G73)","v":""},null,null,{"$f":"IF(J73=\"\",\"\",J73)","v":""},null,null,{"$f":"IF(M73=\"\",\"\",M73)","v":""}]
[null,"    Or enter your own estimate","kWh"]
[null,"      Used","kWh",{"$f":"IF(D94<>\"\",D94,IF(D93<>\"\",D93,D92))","v":0},{"$f":"IF(E94<>\"\",E94,E92)","v":0},{"$f":"IF(F94<>\"\",F94,F92)","v":0},{"$f":"IF(G94<>\"\",G94,IF(G93<>\"\",G93,G92))","v":0},{"$f":"IF(H94<>\"\",H94,H92)","v":0},{"$f":"IF(I94<>\"\",I94,I92)","v":0},{"$f":"IF(J94<>\"\",J94,IF(J93<>\"\",J93,J92))","v":0},{"$f":"IF(K94<>\"\",K94,K92)","v":0},{"$f":"IF(L94<>\"\",L94,L92)","v":0},{"$f":"IF(M94<>\"\",M94,IF(M93<>\"\",M93,M92))","v":0},{"$f":"IF(N94<>\"\",N94,N92)","v":0},{"$f":"IF(O94<>\"\",O94,O92)","v":0}]
[null,"  HVAC"]
[null,"    HVAC Type"]
[null,"    Capacity Utilisation"]
[null,"    Perimeter or Close Coupled"]
[null,"    Airside Economiser"]
[null,"    Estimated kWh Electricity based on defaults","kWh",{"$f":"IF(D97<>\"\",(VLOOKUP(D97,'Look Up Tables'!$A$35:$M$41,IF(D98=0.5,1,IF(D98=0.75,5,9))+IF(D100<>\"Yes\",IF(D99=\"Perimeter\",0,1),IF(D99=\"Perimeter\",2,3))+1,0)-1)*D61,0)","v":0},{"$f":"IF(E97<>\"\",(VLOOKUP(E97,'Look Up Tables'!$A$35:$M$41,IF(E98=0.5,1,IF(E98=0.75,5,9))+IF(E100=\"No\",IF(E99=\"Perimeter\",0,1),IF(E99=\"Perimeter\",2,3))+1,0)-1)*E61,0)","v":0},{"$f":"IF(F97<>\"\",(VLOOKUP(F97,'Look Up Tables'!$A$35:$M$41,IF(F98=0.5,1,IF(F98=0.75,5,9))+IF(F100=\"No\",IF(F99=\"Perimeter\",0,1),IF(F99=\"Perimeter\",2,3))+1,0)-1)*F61,0)","v":0},{"$f":"IF(G97<>\"\",(VLOOKUP(G97,'Look Up Tables'!$A$35:$M$41,IF(G98=0.5,1,IF(G98=0.75,5,9))+IF(G100=\"No\",IF(G99=\"Perimeter\",0,1),IF(G99=\"Perimeter\",2,3))+1,0)-1)*G61,0)","v":0},{"$f":"IF(H97<>\"\",(VLOOKUP(H97,'Look Up Tables'!$A$35:$M$41,IF(H98=0.5,1,IF(H98=0.75,5,9))+IF(H100=\"No\",IF(H99=\"Perimeter\",0,1),IF(H99=\"Perimeter\",2,3))+1,0)-1)*H61,0)","v":0},{"$f":"IF(I97<>\"\",(VLOOKUP(I97,'Look Up Tables'!$A$35:$M$41,IF(I98=0.5,1,IF(I98=0.75,5,9))+IF(I100=\"No\",IF(I99=\"Perimeter\",0,1),IF(I99=\"Perimeter\",2,3))+1,0)-1)*I61,0)","v":0},{"$f":"IF(J97<>\"\",(VLOOKUP(J97,'Look Up Tables'!$A$35:$M$41,IF(J98=0.5,1,IF(J98=0.75,5,9))+IF(J100=\"No\",IF(J99=\"Perimeter\",0,1),IF(J99=\"Perimeter\",2,3))+1,0)-1)*J61,0)","v":0},{"$f":"IF(K97<>\"\",(VLOOKUP(K97,'Look Up Tables'!$A$35:$M$41,IF(K98=0.5,1,IF(K98=0.75,5,9))+IF(K100=\"No\",IF(K99=\"Perimeter\",0,1),IF(K99=\"Perimeter\",2,3))+1,0)-1)*K61,0)","v":0},{"$f":"IF(L97<>\"\",(VLOOKUP(L97,'Look Up Tables'!$A$35:$M$41,IF(L98=0.5,1,IF(L98=0.75,5,9))+IF(L100=\"No\",IF(L99=\"Perimeter\",0,1),IF(L99=\"Perimeter\",2,3))+1,0)-1)*L61,0)","v":0},{"$f":"IF(M97<>\"\",(VLOOKUP(M97,'Look Up Tables'!$A$35:$M$41,IF(M98=0.5,1,IF(M98=0.75,5,9))+IF(M100=\"No\",IF(M99=\"Perimeter\",0,1),IF(M99=\"Perimeter\",2,3))+1,0)-1)*M61,0)","v":0},{"$f":"IF(N97<>\"\",(VLOOKUP(N97,'Look Up Tables'!$A$35:$M$41,IF(N98=0.5,1,IF(N98=0.75,5,9))+IF(N100=\"No\",IF(N99=\"Perimeter\",0,1),IF(N99=\"Perimeter\",2,3))+1,0)-1)*N61,0)","v":0},{"$f":"IF(O97<>\"\",(VLOOKUP(O97,'Look Up Tables'!$A$35:$M$41,IF(O98=0.5,1,IF(O98=0.75,5,9))+IF(O100=\"No\",IF(O99=\"Perimeter\",0,1),IF(O99=\"Perimeter\",2,3))+1,0)-1)*O61,0)","v":0}]
[null,"    Measured Consumption","kWh",{"$f":"IF(D74=\"\",\"\",D74)","v":""},null,null,{"$f":"IF(G74=\"\",\"\",G74)","v":""},null,null,{"$f":"IF(J74=\"\",\"\",J74)","v":""},null,null,{"$f":"IF(M74=\"\",\"\",M74)","v":""}]
[null,"    Or enter your own estimate","kWh"]
[null,"      Used","kWh",{"$f":"IFERROR(IF(D103<>\"\",D103,IF(D102<>\"\",D102,D101)),0)","v":0},{"$f":"IFERROR(IF(E103<>\"\",E103,IF(E102<>\"\",E102,E101)),0)","v":0},0,{"$f":"IF(G103<>\"\",G103,IF(G102<>\"\",G102,G101))","v":0},{"$f":"IF(H103<>\"\",H103,H101)","v":0},{"$f":"IF(I103<>\"\",I103,I101)","v":0},{"$f":"IF(J103<>\"\",J103,IF(J102<>\"\",J102,J101))","v":0},{"$f":"IF(K103<>\"\",K103,K101)","v":0},{"$f":"IF(L103<>\"\",L103,L101)","v":0},{"$f":"IF(M103<>\"\",M103,IF(M102<>\"\",M102,M101))","v":0},{"$f":"IF(N103<>\"\",N103,N101)","v":0},{"$f":"IF(O103<>\"\",O103,O101)","v":0}]
[null,"  PDU"]
[null,"    PDU estimated losses","%",{"$f":"IF($D$64=\"Yes\",0,IF(D48>0,D48,0.1))","v":0.1},{"$f":"IF($D$64=\"Yes\",0,IF(E48>0,E48,0.1))","v":0.1},{"$f":"IF($D$64=\"Yes\",0,IF(F48>0,F48,0.1))","v":0.1},{"$f":"IF($G$64=\"Yes\",0,IF(G48>0,G48,0.1))","v":0.1},{"$f":"IF($G$64=\"Yes\",0,IF(H48>0,H48,0.1))","v":0.1},{"$f":"IF($G$64=\"Yes\",0,IF(I48>0,I48,0.1))","v":0.1},{"$f":"IF($J$64=\"Yes\",0,IF(J48>0,J48,0.1))","v":0.1},{"$f":"IF($J$64=\"Yes\",0,IF(K48>0,K48,0.1))","v":0.1},{"$f":"IF($J$64=\"Yes\",0,IF(L48>0,L48,0.1))","v":0.1},{"$f":"IF($M$64=\"Yes\",0,IF(M48>0,M48,0.1))","v":0.1},{"$f":"IF($M$64=\"Yes\",0,IF(N48>0,N48,0.1))","v":0.1},{"$f":"IF($M$64=\"Yes\",0,IF(O48>0,O48,0.1))","v":0.1}]
[null,"    Or enter your own estimate","%"]
[null,"    Measured Consumption","kWh",{"$f":"IF(D75=\"\",\"\",D75)","v":""},null,null,{"$f":"IF(G75=\"\",\"\",G75)","v":""},null,null,{"$f":"IF(J75=\"\",\"\",J75)","v":""},null,null,{"$f":"IF(M75=\"\",\"\",M75)","v":""}]
[null,"      Used","kWh",{"$f":"IF(D68>0,0,IF(D108<>\"\",D108,D61*IF(D107<>\"\",D107,D106)))","v":0},{"$f":"IF(E68>0,0,IF(E108<>0,E108,E61*IF(E107<>\"\",E107,E106)))","v":0},0,{"$f":"IF(G68>0,0,IF(G108<>\"\",G108,G61*IF(G107<>\"\",G107,G106)))","v":0},0,0,{"$f":"IF(J68>0,0,IF(J108<>\"\",J108,J61*IF(J107<>\"\",J107,J106)))","v":0},0,0,{"$f":"IF(M68>0,0,IF(M108<>\"\",M108,M61*IF(M107<>\"\",M107,M106)))","v":0},0,0]
[null,"  Generator"]
[null,"    Generator capacity","kW"]
[null,"    Generator annual hours at full load","Hours"]
[null,"    Generator Efficiency","%"]
[null,"    Electricity Generated","kWh",{"$f":"D118*D113","v":0},{"$f":"E118*E113","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"    Estimated kWh Generator Fuel","kWh",{"$f":"IF(D113>0,D111*D112/D113,0)","v":0},{"$f":"IF(E113>0,E111*E112/E113,0)","v":0},0,{"$f":"IF(G113>0,G111*G112/G113,0)","v":0},{"$f":"IF(H113>0,H111*H112/H113,0)","v":0},{"$f":"IF(I113>0,I111*I112/I113,0)","v":0},{"$f":"IF(J113>0,J111*J112/J113,0)","v":0},{"$f":"IF(K113>0,K111*K112/K113,0)","v":0},{"$f":"IF(L113>0,L111*L112/L113,0)","v":0},{"$f":"IF(M113>0,M111*M112/M113,0)","v":0},{"$f":"IF(N113>0,N111*N112/N113,0)","v":0},{"$f":"IF(O113>0,O111*O112/O113,0)","v":0}]
[null,"    Measured Consumption","kWh"]
[null,"    Or enter your own estimate","kWh"]
[null,"      Used","kWh",{"$f":"IF(D117<>\"\",D117,IF(D116<>\"\",D116,D115))","v":0},{"$f":"IF(E117<>\"\",E117,E115)","v":0},{"$f":"IF(F117<>\"\",F117,F115)","v":0},{"$f":"IF(G117<>\"\",G117,IF(G116<>\"\",G116,G115))","v":0},{"$f":"IF(H117<>\"\",H117,H115)","v":0},{"$f":"IF(I117<>\"\",I117,I115)","v":0},{"$f":"IF(J117<>\"\",J117,IF(J116<>\"\",J116,J115))","v":0},{"$f":"IF(K117<>\"\",K117,K115)","v":0},{"$f":"IF(L117<>\"\",L117,L115)","v":0},{"$f":"IF(M117<>\"\",M117,IF(M116<>\"\",M116,M115))","v":0},{"$f":"IF(N117<>\"\",N117,N115)","v":0},{"$f":"IF(O117<>\"\",O117,O115)","v":0}]
[null,"  Other"]
[null,"    Estimated kWh Electricity (2.5% of non ICT energy)","kWh",{"$f":"(D89+D95+D104+D109)*0.025","v":0},{"$f":"(E89+E95+E104+E109)*0.025","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"    Measured Consumption","kWh",{"$f":"IF(D76=\"\",\"\",D76)","v":""},null,null,{"$f":"IF(G76=\"\",\"\",G76)","v":""},null,null,{"$f":"IF(J76=\"\",\"\",J76)","v":""},null,null,{"$f":"IF(M76=\"\",\"\",M76)","v":""}]
[null,"    Or enter your own estimate","kWh"]
[null,"      Used","kWh",{"$f":"IF(D122<>\"\",D122,IF(D121<>\"\",D121,D120))","v":0},{"$f":"IF(E122<>\"\",E122,E120)","v":0},{"$f":"IF(F122<>\"\",F122,F120)","v":0},{"$f":"IF(G122<>\"\",G122,IF(G121<>\"\",G121,G120))","v":0},{"$f":"IF(H122<>\"\",H122,H120)","v":0},{"$f":"IF(I122<>\"\",I122,I120)","v":0},{"$f":"IF(J122<>\"\",J122,IF(J121<>\"\",J121,J120))","v":0},{"$f":"IF(K122<>\"\",K122,K120)","v":0},{"$f":"IF(L122<>\"\",L122,L120)","v":0},{"$f":"IF(M122<>\"\",M122,IF(M121<>\"\",M121,M120))","v":0},{"$f":"IF(N122<>\"\",N122,N120)","v":0},{"$f":"IF(O122<>\"\",O122,O120)","v":0}]
[]
[null,"Total Non ICT Energy (ex Generator)","kWh",{"$f":"IF($D$64<>\"\",IF(D$64=\"Yes\",D68,D89+D95+D104+D109+D123+D79-D118),0)","v":0},{"$f":"IF($D$64<>\"\",IF(E$64=\"Yes\",E68,E89+E95+E104+E109+E123+E79-E118),0)","v":0},0,{"$f":"IF($G$64<>\"\",IF($G$64=\"Yes\",G68,G89+G95+G104+G109+G123+G79-G118),0)","v":0},{"$f":"IF($G$64<>\"\",IF($G$64=\"Yes\",H68,H89+H95+H104+H109+H123+H79-H118),0)","v":0},0,{"$f":"IF($J$64<>\"\",IF(J$64=\"Yes\",J68,J89+J95+J104+J109+J123+J79-J118),0)","v":0},{"$f":"IF($J$64<>\"\",IF(K$64=\"Yes\",K68,K89+K95+K104+K109+K123+K79-K118),0)","v":0},0,{"$f":"IF($M$64<>\"\",IF($M$64=\"Yes\",M68,M89+M95+M104+M109+M123+M79-M118),0)","v":0},{"$f":"IF($M$64<>\"\",IF($M$64=\"Yes\",N68,N89+N95+N104+N109+N123+N79-N118),0)","v":0},0]
[]
[null,"Utility Use Breakdown"]
[null,"Electricity",null,{"$f":"D125","v":0},{"$f":"E125","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Natural Gas",null,{"$f":"D79","v":0},{"$f":"E79","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Generator Fuel",null,{"$f":"D118","v":0},{"$f":"E118","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Facility Energy","kWh",{"$f":"IF(D125>0,D128+D129+D130+D61,0)","v":0},{"$f":"IF(E125>0,E128+E129+E130+E61,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"PUE",null,{"$f":"IF(D132>0,D132/D61,D19)","v":0},{"$f":"IF(E132>0,E132/E61,D19)","v":0},{"$f":"IF(F132>0,F132/F61,D19)","v":0},{"$f":"IF(G132>0,G132/G61,G19)","v":0},{"$f":"IF(H132>0,H132/H61,G19)","v":0},{"$f":"IF(I132>0,I132/I61,G19)","v":0},{"$f":"IF(J132>0,J132/J61,J19)","v":0},{"$f":"IF(K132>0,K132/K61,J19)","v":0},{"$f":"IF(L132>0,L132/L61,J19)","v":0},{"$f":"IF(M132>0,M132/M61,M19)","v":0},{"$f":"IF(N132>0,N132/N61,M19)","v":0},{"$f":"IF(O132>0,O132/O61,M19)","v":0}]
[]
[null,"Data Centre Costs"]
[]
[null,"Utilities",null,"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"  Electricity",null,{"$f":"D128*Introduction!$M$6/100","v":0},{"$f":"E128*Introduction!$M6/100*(1+Introduction!$O6)^3","v":0},{"$f":"F128*Introduction!$M6/100*(1+Introduction!$O6)^5","v":0},{"$f":"G128*Introduction!$M$6/100","v":0},{"$f":"H128*Introduction!$M6/100*(1+Introduction!$O6)^3","v":0},{"$f":"I128*Introduction!$M6/100*(1+Introduction!$O6)^5","v":0},{"$f":"J128*Introduction!$M$6/100","v":0},{"$f":"K128*Introduction!$M6/100*(1+Introduction!$O6)^3","v":0},{"$f":"L128*Introduction!$M6/100*(1+Introduction!$O6)^5","v":0},{"$f":"M128*Introduction!$M$6/100","v":0},{"$f":"N128*Introduction!$M6/100*(1+Introduction!$O6)^3","v":0},{"$f":"O128*Introduction!$M6/100*(1+Introduction!$O6)^5","v":0}]
[null,"  Natural Gas",null,{"$f":"D129*Introduction!$M$7/100","v":0},{"$f":"E129*Introduction!$M7/100*(1+Introduction!$O7)^3","v":0},{"$f":"F129*Introduction!$M7/100*(1+Introduction!$O7)^5","v":0},{"$f":"G129*Introduction!$M$7/100","v":0},{"$f":"H129*Introduction!$M7/100*(1+Introduction!$O7)^3","v":0},{"$f":"I129*Introduction!$M7/100*(1+Introduction!$O7)^5","v":0},{"$f":"J129*Introduction!$M$7/100","v":0},{"$f":"K129*Introduction!$M7/100*(1+Introduction!$O7)^3","v":0},{"$f":"L129*Introduction!$M7/100*(1+Introduction!$O7)^5","v":0},{"$f":"M129*Introduction!$M$7/100","v":0},{"$f":"N129*Introduction!$M7/100*(1+Introduction!$O7)^3","v":0},{"$f":"O129*Introduction!$M7/100*(1+Introduction!$O7)^5","v":0}]
[null,"  Generator Fuel",null,{"$f":"D130*Introduction!$M$8/100","v":0},{"$f":"E130*Introduction!$M8/100*(1+Introduction!$O8)^3","v":0},{"$f":"F130*Introduction!$M8/100*(1+Introduction!$O8)^5","v":0},{"$f":"G130*Introduction!$M$8/100","v":0},{"$f":"H130*Introduction!$M8/100*(1+Introduction!$O8)^3","v":0},{"$f":"I130*Introduction!$M8/100*(1+Introduction!$O8)^5","v":0},{"$f":"J130*Introduction!$M$8/100","v":0},{"$f":"K130*Introduction!$M8/100*(1+Introduction!$O8)^3","v":0},{"$f":"L130*Introduction!$M8/100*(1+Introduction!$O8)^5","v":0},{"$f":"M130*Introduction!$M$8/100","v":0},{"$f":"N130*Introduction!$M8/100*(1+Introduction!$O8)^3","v":0},{"$f":"O130*Introduction!$M8/100*(1+Introduction!$O8)^5","v":0}]
[null,"  Water",null,{"$f":"D80*Introduction!$M$9","v":0},{"$f":"E80*Introduction!$M$9*(1+Introduction!$O$9)^3","v":0},{"$f":"F80*Introduction!$M$9*(1+Introduction!$O$9)^3","v":0},{"$f":"G80*Introduction!$M$9","v":0},{"$f":"H80*Introduction!$M$9*(1+Introduction!$O$9)^3","v":0},{"$f":"I80*Introduction!$M$9*(1+Introduction!$O$9)^3","v":0},{"$f":"J80*Introduction!$M$9","v":0},{"$f":"K80*Introduction!$M$9*(1+Introduction!$O$9)^3","v":0},{"$f":"L80*Introduction!$M$9*(1+Introduction!$O$9)^3","v":0},{"$f":"M80*Introduction!$M$9","v":0},{"$f":"N80*Introduction!$M$9*(1+Introduction!$O$9)^3","v":0},{"$f":"O80*Introduction!$M$9*(1+Introduction!$O$9)^3","v":0}]
[null,"    Total",null,{"$f":"SUM(D138:D141)","v":0},{"$f":"SUM(E138:E141)","v":0},0,{"$f":"SUM(G138:G141)","v":0},{"$f":"SUM(H138:H141)","v":0},0,{"$f":"SUM(J138:J141)","v":0},{"$f":"SUM(K138:K141)","v":0},0,{"$f":"SUM(M138:M141)","v":0},{"$f":"SUM(N138:N141)","v":0},0]
[]
[null,"Data Centre Infrastructure Staff Costs"]
[null,"  If known, enter annual staff costs"]
[null,"    Or"]
[null,"  Enter number of staff"]
[null,"  Use the default annual cost",null,{"$f":"Defaults!B15","v":35000},{"$f":"D148*(1.01^2)","v":35703.5},{"$f":"E148*(1.01^2)","v":36421.140350000001},{"$f":"D148","v":35000},{"$f":"G148*(1.01^2)","v":35703.5},{"$f":"H148*(1.01^2)","v":36421.140350000001},{"$f":"G148","v":35000},{"$f":"J148*(1.01^2)","v":35703.5},{"$f":"K148*(1.01^2)","v":36421.140350000001},{"$f":"J148","v":35000},{"$f":"M148*(1.01^2)","v":35703.5},{"$f":"N148*(1.01^2)","v":36421.140350000001}]
[null,"  Or enter your own average cost"]
[null,"    Used",null,{"$f":"IF(D145<>0,D145,IF(D149<>\"\",D149,D148)*D147)","v":0},{"$f":"IF(E145<>0,E145,IF(E149<>\"\",E149,E148)*E147)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Communication Link Costs"]
[null,"    Enter actual if available"]
[null,"    or Enter estimated costs"]
[null,"        Used",null,{"$f":"IF(D153<>\"\",D153,D154)","v":0},{"$f":"IF(E153<>\"\",E153,E154)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building Costs"]
[null,"  Rates"]
[null,"    Estimated costs based on defaults",null,{"$f":"(Defaults!$B$11*D$12+Defaults!$B$10*D$11+Defaults!$B$12*D$13)*0.48","v":0},{"$f":"(Defaults!$B$11*D$12+Defaults!$B$10*D$11+Defaults!$B$12*D$13)*0.48","v":0},{"$f":"(Defaults!$B$11*D$12+Defaults!$B$10*D$11+Defaults!$B$12*D$13)*0.48","v":0},{"$f":"(Defaults!$B$11*G$12+Defaults!$B$10*G$11+Defaults!$B$12*G$13)*0.48","v":0},{"$f":"(Defaults!$B$11*G$12+Defaults!$B$10*G$11+Defaults!$B$12*G$13)*0.48","v":0},{"$f":"(Defaults!$B$11*G$12+Defaults!$B$10*G$11+Defaults!$B$12*G$13)*0.48","v":0},{"$f":"(Defaults!$B$11*J$12+Defaults!$B$10*J$11+Defaults!$B$12*J$13)*0.48","v":0},{"$f":"(Defaults!$B$11*J$12+Defaults!$B$10*J$11+Defaults!$B$12*J$13)*0.48","v":0},{"$f":"(Defaults!$B$11*J$12+Defaults!$B$10*J$11+Defaults!$B$12*J$13)*0.48","v":0},{"$f":"(Defaults!$B$11*M$12+Defaults!$B$10*M$11+Defaults!$B$12*M$13)*0.48","v":0},{"$f":"(Defaults!$B$11*M$12+Defaults!$B$10*M$11+Defaults!$B$12*M$13)*0.48","v":0},{"$f":"(Defaults!$B$11*M$12+Defaults!$B$10*M$11+Defaults!$B$12*M$13)*0.48","v":0}]
[null,"    Enter actual if available"]
[null,"        Used",null,{"$f":"IF(D160<>\"\",D160,D159)","v":0},{"$f":"IF(E160<>\"\",E160,E159)","v":0},0,{"$f":"IF(G160<>\"\",G160,G159)","v":0},{"$f":"IF(H160<>\"\",H160,H159)","v":0},0,{"$f":"IF(J160<>\"\",J160,J159)","v":0},{"$f":"IF(K160<>\"\",K160,K159)","v":0},0,{"$f":"IF(M160<>\"\",M160,M159)","v":0},{"$f":"IF(N160<>\"\",N160,N159)","v":0},0]
[]
[null,"  Insurance"]
[null,"    Enter actual if available"]
[null,"    or Enter estimated costs"]
[null,"        Used",null,{"$f":"IF(D164<>\"\",D164,D165)","v":0},{"$f":"IF(E164<>\"\",E164,E165)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"  Maintenance"]
[null,"    Estimated costs based on defaults",null,{"$f":"D14*Defaults!$B$9","v":0},{"$f":"D14*Defaults!$B$9","v":0},{"$f":"D14*Defaults!$B$9","v":0},{"$f":"G14*Defaults!$B$9","v":0},{"$f":"G14*Defaults!$B$9","v":0},{"$f":"G14*Defaults!$B$9","v":0},{"$f":"J14*Defaults!$B$9","v":0},{"$f":"J14*Defaults!$B$9","v":0},{"$f":"J14*Defaults!$B$9","v":0},{"$f":"M14*Defaults!$B$9","v":0},{"$f":"M14*Defaults!$B$9","v":0},{"$f":"M14*Defaults!$B$9","v":0}]
[null,"    Enter actual if available"]
[null,"        Used",null,{"$f":"IF(D170<>\"\",D170,D169)","v":0},{"$f":"IF(E170<>\"\",E170,E169)","v":0},{"$f":"IF(F170<>\"\",F170,F169)","v":0},{"$f":"IF(G170<>\"\",G170,G169)","v":0},{"$f":"IF(H170<>\"\",H170,H169)","v":0},0,{"$f":"IF(J170<>\"\",J170,J169)","v":0},{"$f":"IF(K170<>\"\",K170,K169)","v":0},0,{"$f":"IF(M170<>\"\",M170,M169)","v":0},{"$f":"IF(N170<>\"\",N170,N169)","v":0},0]
[]
[null,"  Rent"]
[null,"    Enter actual rent if applicable"]
[]
[null,"  Other"]
[null,"    Enter any other costs related to the building"]
[]
[null,"Total",null,{"$f":"D161+D166+D171+D174+D177","v":0},{"$f":"E161+E166+E171+E174+E177","v":0},0,{"$f":"G161+G166+G171+G174+G177","v":0},0,0,{"$f":"J161+J166+J171+J174+J177","v":0},{"$f":"K161+K166+K171+K174+K177","v":0},0,{"$f":"M161+M166+M171+M174+M177","v":0},{"$f":"N161+N166+N171+N174+N177","v":0},0]
[]
[null,"License and Maintenance"]
[null,"  Hardware/Cabling Maintenance"]
[null,"    Estimated costs based on defaults",null,{"$f":"(D29*Defaults!$E$29+D38*Defaults!$E$34+'Data Centre Detail'!D35*Defaults!$E$35+'Data Centre Detail'!D36*Defaults!$E$36)","v":0},{"$f":"(E29*Defaults!$E$29+E38*Defaults!$E$34+'Data Centre Detail'!E35*Defaults!$E$35+'Data Centre Detail'!E36*Defaults!$E$36)","v":0},{"$f":"(F29*Defaults!$E$29+F38*Defaults!$E$34+'Data Centre Detail'!F35*Defaults!$E$35+'Data Centre Detail'!F36*Defaults!$E$36)","v":0},{"$f":"(G29*Defaults!$E$29+G38*Defaults!$E$34+'Data Centre Detail'!G35*Defaults!$E$35+'Data Centre Detail'!G36*Defaults!$E$36)","v":0},{"$f":"(H29*Defaults!$E$29+H38*Defaults!$E$34+'Data Centre Detail'!H35*Defaults!$E$35+'Data Centre Detail'!H36*Defaults!$E$36)","v":0},{"$f":"(I29*Defaults!$E$29+I38*Defaults!$E$34+'Data Centre Detail'!I35*Defaults!$E$35+'Data Centre Detail'!I36*Defaults!$E$36)","v":0},{"$f":"(J29*Defaults!$E$29+J38*Defaults!$E$34+'Data Centre Detail'!J35*Defaults!$E$35+'Data Centre Detail'!J36*Defaults!$E$36)","v":0},{"$f":"(K29*Defaults!$E$29+K38*Defaults!$E$34+'Data Centre Detail'!K35*Defaults!$E$35+'Data Centre Detail'!K36*Defaults!$E$36)","v":0},{"$f":"(L29*Defaults!$E$29+L38*Defaults!$E$34+'Data Centre Detail'!L35*Defaults!$E$35+'Data Centre Detail'!L36*Defaults!$E$36)","v":0},{"$f":"(M29*Defaults!$E$29+M38*Defaults!$E$34+'Data Centre Detail'!M35*Defaults!$E$35+'Data Centre Detail'!M36*Defaults!$E$36)","v":0},{"$f":"(N29*Defaults!$E$29+N38*Defaults!$E$34+'Data Centre Detail'!N35*Defaults!$E$35+'Data Centre Detail'!N36*Defaults!$E$36)","v":0},{"$f":"(O29*Defaults!$E$29+O38*Defaults!$E$34+'Data Centre Detail'!O35*Defaults!$E$35+'Data Centre Detail'!O36*Defaults!$E$36)","v":0}]
[null,"    Enter actual if available"]
[null,"        Used",null,{"$f":"IF(D184<>\"\",D184,D183)","v":0},{"$f":"IF(E184<>\"\",E184,E183)","v":0},0,{"$f":"IF(G184<>\"\",G184,G183)","v":0},{"$f":"IF(H184<>\"\",H184,H183)","v":0},0,{"$f":"IF(J184<>\"\",J184,J183)","v":0},{"$f":"IF(K184<>\"\",K184,K183)","v":0},0,{"$f":"IF(M184<>\"\",M184,M183)","v":0},{"$f":"IF(N184<>\"\",N184,N183)","v":0},0]
[]
[null,"  Licenses"]
[null,"    Estimated costs based on defaults",null,{"$f":"D29*Defaults!$B$40","v":0},{"$f":"E29*Defaults!$B$40","v":0},{"$f":"F29*Defaults!$B$40","v":0},{"$f":"G29*Defaults!$B$40","v":0},{"$f":"H29*Defaults!$B$40","v":0},{"$f":"I29*Defaults!$B$40","v":0},{"$f":"J29*Defaults!$B$40","v":0},{"$f":"K29*Defaults!$B$40","v":0},{"$f":"L29*Defaults!$B$40","v":0},{"$f":"M29*Defaults!$B$40","v":0},{"$f":"N29*Defaults!$B$40","v":0},{"$f":"O29*Defaults!$B$40","v":0}]
[null,"    Enter actual if available"]
[null,"        Used",null,{"$f":"IF(D189<>\"\",D189,D188)","v":0},{"$f":"IF(E189<>\"\",E189,E188)","v":0},0,{"$f":"IF(G189<>\"\",G189,G188)","v":0},{"$f":"IF(H189<>\"\",H189,H188)","v":0},0,{"$f":"IF(J189<>\"\",J189,J188)","v":0},{"$f":"IF(K189<>\"\",K189,K188)","v":0},0,{"$f":"IF(M189<>\"\",M189,M188)","v":0},{"$f":"IF(N189<>\"\",N189,N188)","v":0},0]
[]
[null,"Total",null,{"$f":"D185+D190","v":0},{"$f":"E185+E190","v":0},0,{"$f":"G185+G190","v":0},{"$f":"H185+H190","v":0},0,{"$f":"J185+J190","v":0},{"$f":"K185+K190","v":0},0,{"$f":"M185+M190","v":0},{"$f":"N185+N190","v":0},0]
[]
[null,"Hardware and Hosting"]
[null,"  Hardware Replacement"]
[null,"    Estimated costs based on defaults",null,{"$f":"(D29*Defaults!$B$29+D38*Defaults!$B$34+'Data Centre Detail'!D35*Defaults!$B$35+'Data Centre Detail'!D36*Defaults!$B$36)/5","v":0},{"$f":"(E29*Defaults!$B$29+E38*Defaults!$B$34+'Data Centre Detail'!E35*Defaults!$B$35+'Data Centre Detail'!E36*Defaults!$B$36)/5","v":0},{"$f":"(F29*Defaults!$B$29+F38*Defaults!$B$34+'Data Centre Detail'!F35*Defaults!$B$35+'Data Centre Detail'!F36*Defaults!$B$36)/5","v":0},{"$f":"(G29*Defaults!$B$29+G38*Defaults!$B$34+'Data Centre Detail'!G35*Defaults!$B$35+'Data Centre Detail'!G36*Defaults!$B$36)/5","v":0},{"$f":"(H29*Defaults!$B$29+H38*Defaults!$B$34+'Data Centre Detail'!H35*Defaults!$B$35+'Data Centre Detail'!H36*Defaults!$B$36)/5","v":0},{"$f":"(I29*Defaults!$B$29+I38*Defaults!$B$34+'Data Centre Detail'!I35*Defaults!$B$35+'Data Centre Detail'!I36*Defaults!$B$36)/5","v":0},{"$f":"(J29*Defaults!$B$29+J38*Defaults!$B$34+'Data Centre Detail'!J35*Defaults!$B$35+'Data Centre Detail'!J36*Defaults!$B$36)/5","v":0},{"$f":"(K29*Defaults!$B$29+K38*Defaults!$B$34+'Data Centre Detail'!K35*Defaults!$B$35+'Data Centre Detail'!K36*Defaults!$B$36)/5","v":0},{"$f":"(L29*Defaults!$B$29+L38*Defaults!$B$34+'Data Centre Detail'!L35*Defaults!$B$35+'Data Centre Detail'!L36*Defaults!$B$36)/5","v":0},{"$f":"(M29*Defaults!$B$29+M38*Defaults!$B$34+'Data Centre Detail'!M35*Defaults!$B$35+'Data Centre Detail'!M36*Defaults!$B$36)/5","v":0},{"$f":"(N29*Defaults!$B$29+N38*Defaults!$B$34+'Data Centre Detail'!N35*Defaults!$B$35+'Data Centre Detail'!N36*Defaults!$B$36)/5","v":0},{"$f":"(O29*Defaults!$B$29+O38*Defaults!$B$34+'Data Centre Detail'!O35*Defaults!$B$35+'Data Centre Detail'!O36*Defaults!$B$36)/5","v":0}]
[null,"    Enter actual if available"]
[null,"        Used",null,{"$f":"IF(D197<>\"\",D197,D196)","v":0},{"$f":"IF(E197<>\"\",E197,E196)","v":0},0,{"$f":"IF(G197<>\"\",G197,G196)","v":0},{"$f":"IF(H197<>\"\",H197,H196)","v":0},0,{"$f":"IF(J197<>\"\",J197,J196)","v":0},{"$f":"IF(K197<>\"\",K197,K196)","v":0},0,{"$f":"IF(M197<>\"\",M197,M196)","v":0},{"$f":"IF(N197<>\"\",N197,N196)","v":0},0]
[]
[null,"  Hosting Costs"]
[null,"    Enter actual if available"]
[]
[null,"Total",null,{"$f":"D198+D201","v":0},{"$f":"E198+E201","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Costs"]
[null,"  Enter any other costs associated with ICT Provision"]
[]
[null,"Income from Hosting"]
[null,"  Total Income"]
[]
[null,"Cost Summary",null,"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"Utility Costs",null,{"$f":"D142","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Staff",null,{"$f":"D150","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Network",null,{"$f":"D155","v":0},{"$f":"E155","v":0},{"$f":"F155","v":0},0,0,0,0,0,0,0,0,0]
[null,"Building",null,{"$f":"D179","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"License and Maintenance",null,{"$f":"D192","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Hardware and Hosting",null,{"$f":"D203","v":0},{"$f":"E203","v":0},0,{"$f":"G203","v":0},0,0,0,0,0,0,0,0]
[null,"Other Costs",null,{"$f":"D206","v":0},{"$f":"E206","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Less Income",null,{"$f":"-D209","v":0},{"$f":"-E209","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"  Total",null,{"$f":"SUM(D212:D219)","v":0},{"$f":"SUM(E212:E219)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"ICT Requirements","index":2,"n_rows":63,"n_cols":13,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[null,"ICT Provision and Requirements"]
[]
[null,"Staff Costs"]
[null,"  Data Centre staff costs",{"$f":"'Data Centre Detail'!E150","v":0}]
[null,"  Other ICT staff costs"]
[null,"      If known, enter annual staff costs"]
[null,"        Or"]
[null,"     Enter number of staff"]
[null,"     Use the default average annual salary",{"$f":"Defaults!B15","v":35000}]
[null,"     Or enter your own average annual salary"]
[null,"        Used",{"$f":"IF(C6>0,C6,C8*IF(C10>0,C10,C9))","v":0}]
[null,"        Total",{"$f":"C4+C11","v":0}]
[null,"Communication Costs not associated with data centres"]
[null,"        Used"]
[]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,"Total"]
[null,"Service Description"]
[null,"How provided e.g. 3rd party data centre, private cloud etc"]
[]
[null,"Server Requirements"]
[null,"   Current Data Centre Name"]
[null,"   Racks used"]
[null,"   No of servers used",{"$f":"SUM(C26:C29)","v":0},{"$f":"SUM(D26:D29)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(C24:L24)","v":0}]
[null,"   Server Details"]
[null,"    Small"]
[null,"    Medium"]
[null,"    Large"]
[null,"    Extra Large"]
[null,"Storage Requirements"]
[null,"   Performance Storage GB"]
[null,"   Standard Storage GB"]
[null,"   Archive Storage GB"]
[null,"Comms Requirements"]
[null,"   Bandwidth requirement Mbps",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C35:L35)","v":0}]
[null,"Security"]
[null,"   Digital Certificate Type"]
[null,"   No of Certificates"]
[null,"  Total Certificate Costs (if known)"]
[null,"   No of Firewalls"]
[null,"Backup"]
[null,"   Current Backup Type"]
[null,"   No of Tapes Required per annum"]
[null,"   Non tape backup requirement GB (colocation)"]
[null,"   Non tape backup requirement GB (cloud)"]
[null,"   Current Cloud Backup Costs (ex data centre costs)"]
[null,"Other information"]
[null,"   Legacy application requiring dedicated server?"]
[null,"   Annual software license costs"]
[null,"   Annual colocation costs",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C50:L50)","v":0}]
[null,"   Annual service costs"]
[null,"Location Restrictions"]
[null,"   Location constraints for data"]
[null,"   Location constraints for applications"]
[null,"   Regular physical access to server required"]
[null,"   Other restrictions to relocating servers"]
[null,"Security Type"]
[null,"Security constraints on cloud based system?"]
[null,"Transition cost for transfer to colocation (if known)"]
[null,"Transition cost for transfer to cloud (if known)"]
[null,"Annual Staff cost changes for colocation"]
[null,"Annual Staff cost changes for cloud provision"]
[null,"Cost of any custom solution"]

{"sheet":"Data Centre Report","index":3,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[[7,12,7,16],[8,12,8,16],[6,7,6,11],[7,7,7,11],[8,7,8,11],[0,0,0,21],[1,0,1,21],[2,0,2,21],[31,18,32,20],[32,0,32,1],[31,3,32,5],[31,8,32,10],[31,13,32,15],[30,2,30,3],[6,2,6,6],[7,2,7,6],[8,2,8,6],[6,17,6,21],[7,17,7,21],[8,17,8,21],[6,12,6,16]]}
[{"$f":"Introduction!E5","v":0}]
["Data Centre Status Report"]
[{"$f":"Introduction!E11","v":0}]
[]
["Number of Data Centres Owned/Used",null,null,{"$f":"Introduction!E9","v":1}]
[]
["Location",null,{"$f":"'Data Centre Detail'!D7","v":0},null,null,null,null,{"$f":"'Data Centre Detail'!G7","v":0},null,null,null,null,{"$f":"'Data Centre Detail'!J7","v":0},null,null,null,null,{"$f":"'Data Centre Detail'!M7","v":0}]
["Type",null,{"$f":"'Data Centre Detail'!D9","v":0},null,null,null,null,{"$f":"'Data Centre Detail'!G9","v":0},null,null,null,null,{"$f":"'Data Centre Detail'!J9","v":0},null,null,null,null,{"$f":"'Data Centre Detail'!M9","v":0}]
["Ownership",null,{"$f":"'Data Centre Detail'!D10","v":0},null,null,null,null,{"$f":"'Data Centre Detail'!G10","v":0},null,null,null,null,{"$f":"'Data Centre Detail'!J10","v":0},null,null,null,null,{"$f":"'Data Centre Detail'!M10","v":0}]
[]
[]
[]
[]
[]
["Total"]
["Cost of"]
["Ownership"]
["(TCO)"]
[]
[]
[]
[]
[]
[]
[]
["Power"]
["Utilisation "]
["Efficiency"]
["(PUE)"]
[]
[]
["PUE Measurement Quality",null,null,{"$f":"Graphs!B46","v":""},null,null,null,null,{"$f":"Graphs!C46","v":""},null,null,null,null,{"$f":"Graphs!D46","v":""},null,null,null,null,{"$f":"Graphs!E46","v":""}]
[]
[]
[]
[]
[]
["Usage"]

{"sheet":"Options Report","index":4,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,0,1,11],[2,0,2,11]]}
[null,null,null,null,null,{"$f":"Introduction!E5","v":0}]
["ICT Provision Options Appraisal "]
[{"$f":"Introduction!E11","v":0}]
[]
[]
[null,null,null,null,"Existing Total ICT Costs",null,{"$f":"L26+'ICT Requirements'!C11+'ICT Requirements'!C14","v":0}]
[]
[null,null,null,null,"Potential Annual Savings",null,{"$f":"L21","v":0}]
[]
[]
[]
["Service",{"$f":"Decision!B18","v":0},{"$f":"Decision!C18","v":0},{"$f":"Decision!D18","v":0},{"$f":"Decision!E18","v":0},{"$f":"Decision!F18","v":0},{"$f":"Decision!G18","v":0},{"$f":"Decision!H18","v":0},{"$f":"Decision!I18","v":0},{"$f":"Decision!J18","v":0},{"$f":"Decision!K18","v":0},"Total Service Cost"]
[{"$f":"A26","v":"Current Delivery Cost"},{"$f":"IF(B26<>0,B26,\"\")","v":""},{"$f":"IF(C26<>0,C26,\"\")","v":""},{"$f":"IF(D26<>0,D26,\"\")","v":""},{"$f":"IF(E26<>0,E26,\"\")","v":""},"","","","","","",{"$f":"SUM(B13:K13)","v":0}]
[{"$f":"A28","v":"OPTION A: Colocation"},{"$f":"IF(B29<>0,B29,\"\")","v":""},{"$f":"IF(C29<>0,C29,\"\")","v":""},{"$f":"IF(D29<>0,D29,\"\")","v":""},{"$f":"IF(E29<>0,E29,\"\")","v":""},"","","","","","",{"$f":"SUM(B14:K14)","v":0}]
[{"$f":"A36","v":"OPTION B: Public Cloud"},{"$f":"IF(B37<>0,B37,\"\")","v":""},{"$f":"IF(C37<>0,C37,\"\")","v":""},{"$f":"IF(D37<>0,D37,\"\")","v":""},{"$f":"IF(E37<>0,E37,\"\")","v":""},"","","","","","",0]
[{"$f":"A44","v":"OPTION C: Private Cloud"},{"$f":"IF(B45<>0,B45,\"\")","v":""},{"$f":"IF(C45<>0,C45,\"\")","v":""},{"$f":"IF(D45<>0,D45,\"\")","v":""},{"$f":"IF(E45<>0,E45,\"\")","v":""},"","","","","","",0]
["OPTION D: Custom",{"$f":"IF('ICT Requirements'!C63>0,'ICT Requirements'!C63,\"\")","v":""},{"$f":"IF('ICT Requirements'!D63>0,'ICT Requirements'!D63,\"\")","v":""},{"$f":"IF('ICT Requirements'!E63>0,'ICT Requirements'!E63,\"\")","v":""},{"$f":"IF('ICT Requirements'!F63>0,'ICT Requirements'!F63,\"\")","v":""},{"$f":"IF('ICT Requirements'!G63>0,'ICT Requirements'!G63,\"\")","v":""},{"$f":"IF('ICT Requirements'!H63>0,'ICT Requirements'!H63,\"\")","v":""},{"$f":"IF('ICT Requirements'!I63>0,'ICT Requirements'!I63,\"\")","v":""},{"$f":"IF('ICT Requirements'!J63>0,'ICT Requirements'!J63,\"\")","v":""},{"$f":"IF('ICT Requirements'!K63>0,'ICT Requirements'!K63,\"\")","v":""},{"$f":"IF('ICT Requirements'!L63>0,'ICT Requirements'!L63,\"\")","v":""},0]
[]
["Optimum Solution",{"$f":"Decision!B94","v":""},{"$f":"Decision!C94","v":""},{"$f":"Decision!D94","v":""},{"$f":"Decision!E94","v":""},{"$f":"Decision!F94","v":""},{"$f":"Decision!G94","v":""},{"$f":"Decision!H94","v":""},{"$f":"Decision!I94","v":""},{"$f":"Decision!J94","v":""},{"$f":"Decision!K94","v":""}]
["Delivery Cost",{"$f":"IF(B13=\"\",\"\",IF(B19=\"Existing Arrangement\",B13,IF(B19=\"Colocation\",B14,IF(B19=\"Public Cloud\",B15,IF(B19=\"Custom Solution\",B17,B16)))))","v":""},"",{"$f":"IF(D13=\"\",\"\",IF(D19=\"Existing Arrangement\",D13,IF(D19=\"Colocation\",D14,IF(D19=\"Public Cloud\",D15,IF(D19=\"Custom Solution\",D17,D16)))))","v":""},{"$f":"IF(E13=\"\",\"\",IF(E19=\"Existing Arrangement\",E13,IF(E19=\"Colocation\",E14,IF(E19=\"Public Cloud\",E15,IF(E19=\"Custom Solution\",E17,E16)))))","v":""},"","","","","","",{"$f":"SUM(B20:K20)","v":0}]
["Potential Annual Saving",{"$f":"IFERROR(IF(B13>0,B13-B20,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(C13>0,C13-C20,\"\"),\"\")","v":""},"","","","","","","","",{"$f":"SUM(B21:K21)","v":0}]
[]
[]
["Detailed Breakdown"]
[]
["Current Delivery Cost",{"$f":"Decision!B29","v":0},{"$f":"Decision!C29","v":0},{"$f":"Decision!D29","v":0},{"$f":"Decision!E29","v":0},{"$f":"Decision!F29","v":0},{"$f":"Decision!G29","v":0},{"$f":"Decision!H29","v":0},{"$f":"Decision!I29","v":0},{"$f":"Decision!J29","v":0},{"$f":"Decision!K29","v":0},{"$f":"SUM(B26:K26)","v":0}]
[]
["OPTION A: Colocation"]
["  Estimated annual cost",{"$f":"IF(Decision!B20=0,Decision!B43,B26)","v":0},{"$f":"IF(Decision!C20=0,Decision!C43,C26)","v":0},{"$f":"IF(Decision!D20=0,Decision!D43,D26)","v":0},{"$f":"IF(Decision!E20=0,Decision!E43,E26)","v":0},{"$f":"IF(Decision!F20=0,Decision!F43,F26)","v":0},{"$f":"IF(Decision!G20=0,Decision!G43,G26)","v":0},{"$f":"IF(Decision!H20=0,Decision!H43,H26)","v":0},{"$f":"IF(Decision!I20=0,Decision!I43,I26)","v":0},{"$f":"IF(Decision!J20=0,Decision!J43,J26)","v":0},{"$f":"IF(Decision!K20=0,Decision!K43,K26)","v":0},{"$f":"SUM(B29:K29)","v":0}]
["  Saving",{"$f":"B26-B29","v":0},0,0,0,0,0,{"$f":"H26-H29","v":0},{"$f":"I26-I29","v":0},{"$f":"J26-J29","v":0},{"$f":"K26-K29","v":0},{"$f":"SUM(B30:K30)","v":0}]
["  Suitability"]
["      Location",{"$f":"IF(Decision!B77=3,\"No Issue\",IF(Decision!B77=2,\"Review\",IF(Decision!B77=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!C77=3,\"No Issue\",IF(Decision!C77=2,\"Review\",IF(Decision!C77=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!D77=3,\"No Issue\",IF(Decision!D77=2,\"Review\",IF(Decision!D77=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!E77=3,\"No Issue\",IF(Decision!E77=2,\"Review\",IF(Decision!E77=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!F77=3,\"No Issue\",IF(Decision!F77=2,\"Review\",IF(Decision!F77=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!G77=3,\"No Issue\",IF(Decision!G77=2,\"Review\",IF(Decision!G77=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!H77=3,\"No Issue\",IF(Decision!H77=2,\"Review\",IF(Decision!H77=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!I77=3,\"No Issue\",IF(Decision!I77=2,\"Review\",IF(Decision!I77=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!J77=3,\"No Issue\",IF(Decision!J77=2,\"Review\",IF(Decision!J77=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!K77=3,\"No Issue\",IF(Decision!K77=2,\"Review\",IF(Decision!K77=4,\"\",\"Not Available\")))","v":""}]
["      Security",{"$f":"IF(Decision!B83=3,\"No Issue\",IF(Decision!B83=2,\"Review\",IF(Decision!B83=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!C83=3,\"No Issue\",IF(Decision!C83=2,\"Review\",IF(Decision!C83=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!D83=3,\"No Issue\",IF(Decision!D83=2,\"Review\",IF(Decision!D83=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!E83=3,\"No Issue\",IF(Decision!E83=2,\"Review\",IF(Decision!E83=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!F83=3,\"No Issue\",IF(Decision!F83=2,\"Review\",IF(Decision!F83=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!G83=3,\"No Issue\",IF(Decision!G83=2,\"Review\",IF(Decision!G83=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!H83=3,\"No Issue\",IF(Decision!H83=2,\"Review\",IF(Decision!H83=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!I83=3,\"No Issue\",IF(Decision!I83=2,\"Review\",IF(Decision!I83=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!J83=3,\"No Issue\",IF(Decision!J83=2,\"Review\",IF(Decision!J83=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!K83=3,\"No Issue\",IF(Decision!K83=2,\"Review\",IF(Decision!K83=1,\"Not Suitable\",\"\")))","v":"No Issue"}]
[]
[]
["OPTION B: Public Cloud"]
["  Estimated annual cost",{"$f":"Decision!B57","v":0},{"$f":"Decision!C57","v":0},{"$f":"Decision!D57","v":0},{"$f":"Decision!E57","v":0},{"$f":"Decision!F57","v":0},{"$f":"Decision!G57","v":0},{"$f":"Decision!H57","v":0},{"$f":"Decision!I57","v":0},{"$f":"Decision!J57","v":0},{"$f":"Decision!K57","v":0},{"$f":"SUM(B37:G37)","v":0}]
["    Annual saving",{"$f":"B26-B37","v":0},0,0,0,0,0,{"$f":"H26-H37","v":0},{"$f":"I26-I37","v":0},{"$f":"J26-J37","v":0},{"$f":"K26-K37","v":0},{"$f":"SUM(B38:G38)","v":0}]
["  Suitability"]
["      Location",{"$f":"IF(Decision!B78=3,\"No Issue\",IF(Decision!B78=2,\"Review\",IF(Decision!B78=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!C78=3,\"No Issue\",IF(Decision!C78=2,\"Review\",IF(Decision!C78=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!D78=3,\"No Issue\",IF(Decision!D78=2,\"Review\",IF(Decision!D78=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!E78=3,\"No Issue\",IF(Decision!E78=2,\"Review\",IF(Decision!E78=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!F78=3,\"No Issue\",IF(Decision!F78=2,\"Review\",IF(Decision!F78=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!G78=3,\"No Issue\",IF(Decision!G78=2,\"Review\",IF(Decision!G78=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!H78=3,\"No Issue\",IF(Decision!H78=2,\"Review\",IF(Decision!H78=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!I78=3,\"No Issue\",IF(Decision!I78=2,\"Review\",IF(Decision!I78=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!J78=3,\"No Issue\",IF(Decision!J78=2,\"Review\",IF(Decision!J78=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!K78=3,\"No Issue\",IF(Decision!K78=2,\"Review\",IF(Decision!K78=4,\"\",\"Not Available\")))","v":""}]
["      Security",{"$f":"IF(Decision!B84=3,\"No Issue\",IF(Decision!B84=2,\"Review\",IF(Decision!B84=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!C84=3,\"No Issue\",IF(Decision!C84=2,\"Review\",IF(Decision!C84=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!D84=3,\"No Issue\",IF(Decision!D84=2,\"Review\",IF(Decision!D84=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!E84=3,\"No Issue\",IF(Decision!E84=2,\"Review\",IF(Decision!E84=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!F84=3,\"No Issue\",IF(Decision!F84=2,\"Review\",IF(Decision!F84=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!G84=3,\"No Issue\",IF(Decision!G84=2,\"Review\",IF(Decision!G84=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!H84=3,\"No Issue\",IF(Decision!H84=2,\"Review\",IF(Decision!H84=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!I84=3,\"No Issue\",IF(Decision!I84=2,\"Review\",IF(Decision!I84=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!J84=3,\"No Issue\",IF(Decision!J84=2,\"Review\",IF(Decision!J84=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!K84=3,\"No Issue\",IF(Decision!K84=2,\"Review\",IF(Decision!K84=1,\"Not Suitable\",\"\")))","v":"No Issue"}]
[]
[]
["OPTION C: Private Cloud"]
["  Estimated annual cost",{"$f":"Decision!B71","v":0},{"$f":"Decision!C71","v":0},{"$f":"Decision!D71","v":0},{"$f":"Decision!E71","v":0},{"$f":"Decision!F71","v":0},{"$f":"Decision!G71","v":0},{"$f":"Decision!H71","v":0},{"$f":"Decision!I71","v":0},{"$f":"Decision!J71","v":0},{"$f":"Decision!K71","v":0},{"$f":"SUM(B45:G45)","v":0}]
["    Annual saving",{"$f":"B26-B45","v":0},0,0,0,0,0,{"$f":"H26-H45","v":0},{"$f":"I26-I45","v":0},{"$f":"J26-J45","v":0},{"$f":"K26-K45","v":0},{"$f":"SUM(B46:G46)","v":0}]
["  Suitability"]
["      Location",{"$f":"IF(Decision!B79=3,\"No Issue\",IF(Decision!B79=2,\"Review\",IF(Decision!B79=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!C79=3,\"No Issue\",IF(Decision!C79=2,\"Review\",IF(Decision!C79=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!D79=3,\"No Issue\",IF(Decision!D79=2,\"Review\",IF(Decision!D79=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!E79=3,\"No Issue\",IF(Decision!E79=2,\"Review\",IF(Decision!E79=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!F79=3,\"No Issue\",IF(Decision!F79=2,\"Review\",IF(Decision!F79=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!G79=3,\"No Issue\",IF(Decision!G79=2,\"Review\",IF(Decision!G79=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!H79=3,\"No Issue\",IF(Decision!H79=2,\"Review\",IF(Decision!H79=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!I79=3,\"No Issue\",IF(Decision!I79=2,\"Review\",IF(Decision!I79=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!J79=3,\"No Issue\",IF(Decision!J79=2,\"Review\",IF(Decision!J79=4,\"\",\"Not Available\")))","v":""},{"$f":"IF(Decision!K79=3,\"No Issue\",IF(Decision!K79=2,\"Review\",IF(Decision!K79=4,\"\",\"Not Available\")))","v":""}]
["      Security",{"$f":"IF(Decision!B85=3,\"No Issue\",IF(Decision!B85=2,\"Review\",IF(Decision!B85=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!C85=3,\"No Issue\",IF(Decision!C85=2,\"Review\",IF(Decision!C85=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!D85=3,\"No Issue\",IF(Decision!D85=2,\"Review\",IF(Decision!D85=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!E85=3,\"No Issue\",IF(Decision!E85=2,\"Review\",IF(Decision!E85=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!F85=3,\"No Issue\",IF(Decision!F85=2,\"Review\",IF(Decision!F85=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!G85=3,\"No Issue\",IF(Decision!G85=2,\"Review\",IF(Decision!G85=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!H85=3,\"No Issue\",IF(Decision!H85=2,\"Review\",IF(Decision!H85=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!I85=3,\"No Issue\",IF(Decision!I85=2,\"Review\",IF(Decision!I85=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!J85=3,\"No Issue\",IF(Decision!J85=2,\"Review\",IF(Decision!J85=1,\"Not Suitable\",\"\")))","v":"No Issue"},{"$f":"IF(Decision!K85=3,\"No Issue\",IF(Decision!K85=2,\"Review\",IF(Decision!K85=1,\"Not Suitable\",\"\")))","v":"No Issue"}]

{"sheet":"Summary Report","index":5,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,10],[32,0,32,10],[33,7,33,8],[33,2,33,4],[1,0,1,10],[2,0,2,10],[13,0,13,10]]}
[{"$f":"Introduction!E5","v":0}]
["ICT Provision Options Appraisal "]
[{"$f":"Introduction!E11","v":0}]
[]
[]
[null,null,null,null,"Existing Data Centre TCO",null,{"$f":"SUM(Graphs!C51:C54)","v":0}]
[]
[null,null,null,null,"Existing ICT Cost of Provision",null,{"$f":"'Options Report'!G6","v":0}]
[]
[null,null,null,null,"Potential Annual Savings",null,{"$f":"'Options Report'!G8","v":0}]
[]
[]
[]
["Current Data Centres"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Options Appraisal"]

{"sheet":"Assumptions Report","index":6,"n_rows":289,"n_cols":14,"rows_kept":289,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,1,1,14],[17,2,17,4],[17,5,17,7],[17,8,17,10],[17,11,17,13]]}
[{"$f":"Introduction!E5","v":0}]
[null,"Assumptions Report"]
[]
[null,"Select Scenario to View:"]
[null,"Option 3",{"$f":"VLOOKUP(B5,'Look Up Tables'!A120:B126,2,0)*12","v":{"$error":"#N/A"}}]
[]
[null,"User name",{"$f":"IFERROR(OFFSET('Scenario History'!C5,0,$C$5),\"\")","v":""}]
[null,"User email",{"$f":"IFERROR(OFFSET('Scenario History'!C6,0,$C$5),\"\")","v":""}]
[null,"No of ICT users",{"$f":"IFERROR(OFFSET('Scenario History'!C7,0,$C$5),\"\")","v":""}]
[null,"No of data centres",{"$f":"IFERROR(OFFSET('Scenario History'!C8,0,$C$5),\"\")","v":""}]
[]
[null,"Utility costs","Tariff",null,"Real Escalation"]
[null,"  Electricity",{"$f":"IFERROR(OFFSET('Scenario History'!E6,0,$C$5),\"\")","v":""},"p/kWh",{"$f":"IFERROR(OFFSET('Scenario History'!G6,0,$C$5),\"\")","v":""}]
[null,"  Natural Gas",{"$f":"IFERROR(OFFSET('Scenario History'!E7,0,$C$5),\"\")","v":""},"p/kWh",{"$f":"IFERROR(OFFSET('Scenario History'!G7,0,$C$5),\"\")","v":""}]
[null,"  Generator Fuel",{"$f":"IFERROR(OFFSET('Scenario History'!E8,0,$C$5),\"\")","v":""},"p/kWh",{"$f":"IFERROR(OFFSET('Scenario History'!G8,0,$C$5),\"\")","v":""}]
[null,"  Water",{"$f":"IFERROR(OFFSET('Scenario History'!E9,0,$C$5),\"\")","v":""},"£/m3",{"$f":"IFERROR(OFFSET('Scenario History'!G9,0,$C$5),\"\")","v":""}]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11]
[null,"Data Centre Assumptions",1,null,null,2,null,null,3,null,null,4]
[0,"Data Centre",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A19,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A19,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A19,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A19,$C$5+L$17),\"\")","v":""}]
[1,"Name",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A20,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A20,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A20,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A20,$C$5+L$17),\"\")","v":""}]
[2,"Location",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A21,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A21,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A21,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A21,$C$5+L$17),\"\")","v":""}]
[3,"Standalone or integrated",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A22,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A22,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A22,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A22,$C$5+L$17),\"\")","v":""}]
[4,"Ownership",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A23,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A23,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A23,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A23,$C$5+L$17),\"\")","v":""}]
[5,"Data room floor area",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A24,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A24,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A24,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A24,$C$5+L$17),\"\")","v":""}]
[6,"Office floor area",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A25,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A25,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A25,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A25,$C$5+L$17),\"\")","v":""}]
[]
[10,"Rating and Recovery"]
[11,"Tier Rating",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A27,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A27,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A27,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A27,$C$5+L$17),\"\")","v":""}]
[12,"Actual Availability",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A28,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A28,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A28,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A28,$C$5+L$17),\"\")","v":""}]
[13,"Stated PUE",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A29,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A29,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A29,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A29,$C$5+L$17),\"\")","v":""}]
[14,"Data Centre Disaster Recovery"]
[15,"    Type",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A31,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A31,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A31,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A31,$C$5+L$17),\"\")","v":""}]
[16,"    Time to bring back service",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A32,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A32,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A32,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A32,$C$5+L$17),\"\")","v":""}]
[17,"    Full or partial recovery",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A33,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A33,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A33,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A33,$C$5+L$17),\"\")","v":""}]
[18]
[19,"Racks and Servers",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A35,$C$5+M$17),\"\")","v":""},"5 Yr Forecast"]
[20,"No of racks (42u equivalent)",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A36,$C$5+N$17),\"\")","v":""}]
[21,"Rack utilisation",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A37,$C$5+N$17),\"\")","v":""}]
[22,"No of devices"]
[23,"    Servers",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A39,$C$5+N$17),\"\")","v":""}]
[24,"      Small",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+N$17),\"\")","v":""}]
[25,"      Medium",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A41,$C$5+N$17),\"\")","v":""}]
[26,"      Large",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A42,$C$5+N$17),\"\")","v":""}]
[27,"      V Large",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A43,$C$5+N$17),\"\")","v":""}]
[28,"    Storage",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A40,$C$5+N$17),\"\")","v":""}]
[29,"    Network devices",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A45,$C$5+N$17),\"\")","v":""}]
[30,"    Ancilliary devices",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A46,$C$5+N$17),\"\")","v":""}]
[31,"    Other",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A47,$C$5+N$17),\"\")","v":""}]
[32,"Total storage capacity",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A48,$C$5+N$17),\"\")","v":""}]
[33]
[34,"Power Consumption"]
[35,"ICT Power"]
[36,"Is the total ICT power seperately metered?",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A52,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A52,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A52,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A52,$C$5+L$17),\"\")","v":""}]
[37]
[38,"Metering Point(s)",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A54,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A54,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A54,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A54,$C$5+L$17),\"\")","v":""}]
[39]
[40,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A56,$C$5+M$17),\"\")","v":""},"5 Yr Forecast"]
[41,"Total kWh/year measured",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A57,$C$5+N$17),\"\")","v":""}]
[42,"Estimated PDU Losses",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A58,$C$5+N$17),\"\")","v":""}]
[43]
[44,"Estimation of ICT Load"]
[45,"    Average server consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A61,$C$5+M$17),\"\")","v":""},400]
[46,"      Small",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+M$17),\"\")","v":""},400]
[47,"      Medium",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A63,$C$5+M$17),\"\")","v":""},400]
[48,"      Large",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A64,$C$5+M$17),\"\")","v":""},400]
[49,"      V Large",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A65,$C$5+M$17),\"\")","v":""},400]
[50,"    Average storage device consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A62,$C$5+M$17),\"\")","v":""},300]
[51,"    Average network device consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A67,$C$5+M$17),\"\")","v":""},250]
[52,"    Average ancilliary device consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A68,$C$5+M$17),\"\")","v":""}]
[53,"    Other",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A69,$C$5+M$17),\"\")","v":""}]
[54,"      Total",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A70,$C$5+M$17),\"\")","v":""},{"$f":"(N40*N62+N45*N67+N46*N68+N47*N69+N48*N70)*8760/1000","v":{"$error":"#VALUE!"}}]
[55]
[56,"  Total ICT Load",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A72,$C$5+M$17),\"\")","v":""},{"$f":"IF($M$37=\"Yes\",N58*(1-N59),N71)","v":{"$error":"#VALUE!"}}]
[57]
[58,"Total Utilities to Data Centre/Server Room"]
[59,"Is all non ICT power use or total power seperately metered?",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A75,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A75,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A75,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A75,$C$5+L$17),\"\")","v":""}]
[60,"is generator electricity included in this metered power?",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A76,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A76,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A76,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A76,$C$5+L$17),\"\")","v":""}]
[61]
[62,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A78,$C$5+M$17),\"\")","v":""},"5 Yr Forecast"]
[63,"Total kWh/year measured excluding ICT Load",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A79,$C$5+N$17),\"\")","v":""}]
[64]
[65,"Is some of the power seperately measured?",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A81,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A81,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A81,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A81,$C$5+L$17),\"\")","v":""}]
[66,"Measured Consumption (leave blank if unknown)"]
[67,"    Lighting",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A83,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A83,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A83,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A83,$C$5+L$17),\"\")","v":""}]
[68,"    UPS Losses",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A84,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A84,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A84,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A84,$C$5+L$17),\"\")","v":""}]
[69,"    HVAC",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A85,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A85,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A85,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A85,$C$5+L$17),\"\")","v":""}]
[70,"    PDU Losses",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A86,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A86,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A86,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A86,$C$5+L$17),\"\")","v":""}]
[71,"    Other",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A87,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A87,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A87,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A87,$C$5+L$17),\"\")","v":""}]
[72]
[73,"Other Utilty Usage"]
[74,"  Natural Gas",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A90,$C$5+N$17),\"\")","v":""}]
[75,"  Water",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A91,$C$5+N$17),\"\")","v":""}]
[76]
[77,"Equipment Types for Estimation of Power"]
[78,"  Lighting",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A94,$C$5+N$17),\"\")","v":""}]
[79,"    Lighting Type",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A95,$C$5+N$17),\"\")","v":""}]
[80,"    Lighting Controls",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A96,$C$5+N$17),\"\")","v":""}]
[81,"    Estimated kWh Electricity based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A97,$C$5+N$17),\"\")","v":""}]
[82,"    Measured Consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A98,$C$5+N$17),\"\")","v":""}]
[83,"    Or enter your own estimate",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A99,$C$5+N$17),\"\")","v":""}]
[84,"      Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A100,$C$5+N$17),\"\")","v":""}]
[85,"  UPS"]
[86,"    UPS Type",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A102,$C$5+N$17),\"\")","v":""}]
[87,"    Estimated kWh Electricity based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A103,$C$5+N$17),\"\")","v":""}]
[88,"    Measured Consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A104,$C$5+N$17),\"\")","v":""}]
[89,"    Or enter your own estimate",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A105,$C$5+N$17),\"\")","v":""}]
[90,"      Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A106,$C$5+N$17),\"\")","v":""}]
[91,"  HVAC"]
[92,"    HVAC Type",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A108,$C$5+N$17),\"\")","v":""}]
[93,"    Capacity Utilisation",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A109,$C$5+N$17),\"\")","v":""}]
[94,"    Perimeter or Close Coupled",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A110,$C$5+N$17),\"\")","v":""}]
[95,"    Airside Economiser",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A111,$C$5+N$17),\"\")","v":""}]
[96,"    Estimated kWh Electricity based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A112,$C$5+N$17),\"\")","v":""}]
[97,"    Measured Consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A113,$C$5+N$17),\"\")","v":""}]
[98,"    Or enter your own estimate",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A114,$C$5+N$17),\"\")","v":""}]
[99,"      Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A115,$C$5+N$17),\"\")","v":""}]
[100,"  PDU"]
[101,"    PDU estimated losses",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A117,$C$5+N$17),\"\")","v":""}]
[102,"    Or enter your own estimate",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A118,$C$5+N$17),\"\")","v":""}]
[103,"    Measured Consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A119,$C$5+N$17),\"\")","v":""}]
[104,"      Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A120,$C$5+N$17),\"\")","v":""}]
[105,"  Generator"]
[106,"    Generator capacity",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A122,$C$5+N$17),\"\")","v":""}]
[107,"    Generator annual hours at full load",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A123,$C$5+N$17),\"\")","v":""}]
[108,"    Generator Efficiency",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A124,$C$5+N$17),\"\")","v":""}]
[109,"    Electricity Generated",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A125,$C$5+N$17),\"\")","v":""}]
[110,"    Estimated kWh Generator Fuel",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A126,$C$5+N$17),\"\")","v":""}]
[111,"    Measured Consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A127,$C$5+C$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A127,$C$5+F$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A127,$C$5+I$17),\"\")","v":""},null,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A127,$C$5+L$17),\"\")","v":""}]
[112,"    Or enter your own estimate",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A128,$C$5+N$17),\"\")","v":""}]
[113,"      Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A129,$C$5+N$17),\"\")","v":""}]
[114,"  Other"]
[115,"    Estimated kWh Electricity (2.5% of non ICT energy)",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A131,$C$5+N$17),\"\")","v":""}]
[116,"    Measured Consumption",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A132,$C$5+N$17),\"\")","v":""}]
[117,"    Or enter your own estimate",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A133,$C$5+N$17),\"\")","v":""}]
[118,"      Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A134,$C$5+N$17),\"\")","v":""}]
[119,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A135,$C$5+N$17),\"\")","v":""}]
[120,"Total Non ICT Energy (ex Generator)",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A136,$C$5+N$17),\"\")","v":""}]
[121]
[122,"Utility Use Breakdown"]
[123,"Electricity",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A139,$C$5+N$17),\"\")","v":""}]
[124,"Natural Gas",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A140,$C$5+N$17),\"\")","v":""}]
[125,"Generator Fuel",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A141,$C$5+N$17),\"\")","v":""}]
[126]
[127,"Total Facility Energy",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A143,$C$5+N$17),\"\")","v":""}]
[128,"PUE",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A144,$C$5+N$17),\"\")","v":""}]
[129]
[130,"Operating Costs"]
[131]
[132,"Energy",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A148,$C$5+N$17),\"\")","v":""}]
[133,"  Electricity",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A149,$C$5+N$17),\"\")","v":""}]
[134,"  Natural Gas",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A150,$C$5+N$17),\"\")","v":""}]
[135,"  Generator Fuel",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A151,$C$5+N$17),\"\")","v":""}]
[136,"  Water",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A152,$C$5+N$17),\"\")","v":""}]
[137,"    Total",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A153,$C$5+N$17),\"\")","v":""}]
[138]
[139,"Staff Costs"]
[140,"  If known, enter annual staff costs",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A156,$C$5+N$17),\"\")","v":""}]
[141,"    Or"]
[142,"  Enter number of staff",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A158,$C$5+N$17),\"\")","v":""}]
[143,"  Use the default annual cost",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A159,$C$5+N$17),\"\")","v":""}]
[144,"  Or enter your own average cost",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A160,$C$5+N$17),\"\")","v":""}]
[145,"    Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A161,$C$5+N$17),\"\")","v":""}]
[146]
[147,"Network Costs"]
[148,"    Estimated costs based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A164,$C$5+N$17),\"\")","v":""}]
[149,"    Enter actual if available",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A165,$C$5+N$17),\"\")","v":""}]
[150,"        Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A166,$C$5+N$17),\"\")","v":""}]
[151]
[152,"Building Costs"]
[153,"  Rates"]
[154,"    Estimated costs based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A170,$C$5+N$17),\"\")","v":""}]
[155,"    Enter actual if available",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A171,$C$5+N$17),\"\")","v":""}]
[156,"        Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A172,$C$5+N$17),\"\")","v":""}]
[157]
[158,"  Insurance"]
[159,"    Estimated costs based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A175,$C$5+N$17),\"\")","v":""}]
[160,"    Enter actual if available",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A176,$C$5+N$17),\"\")","v":""}]
[161,"        Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A177,$C$5+N$17),\"\")","v":""}]
[162]
[163,"Maintenance"]
[164,"    Estimated costs based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A180,$C$5+N$17),\"\")","v":""}]
[165,"    Enter actual if available",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A181,$C$5+N$17),\"\")","v":""}]
[166,"        Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A182,$C$5+N$17),\"\")","v":""}]
[167]
[168,"Rent"]
[169,"    Enter actual rent if applicable",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A185,$C$5+N$17),\"\")","v":""}]
[170]
[171,"Other"]
[172,"    Enter any other costs related to the building",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A188,$C$5+N$17),\"\")","v":""}]
[173]
[174,"Total",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A190,$C$5+N$17),\"\")","v":""}]
[175]
[176,"License and Maintenance"]
[177,"  Hardware/Cabling Maintenance"]
[178,"    Estimated costs based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A194,$C$5+N$17),\"\")","v":""}]
[179,"    Enter actual if available",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A195,$C$5+N$17),\"\")","v":""}]
[180,"        Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A196,$C$5+N$17),\"\")","v":""}]
[181]
[182,"  Licenses"]
[183,"    Estimated costs based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A199,$C$5+N$17),\"\")","v":""}]
[184,"    Enter actual if available",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A200,$C$5+N$17),\"\")","v":""}]
[185,"        Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A201,$C$5+N$17),\"\")","v":""}]
[186]
[187,"Total",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A203,$C$5+N$17),\"\")","v":""}]
[188]
[189,"Hardware and Hosting"]
[190,"  Hardware Replacement"]
[191,"    Estimated costs based on defaults",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A207,$C$5+N$17),\"\")","v":""}]
[192,"    Enter actual if available",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A208,$C$5+N$17),\"\")","v":""}]
[193,"        Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A209,$C$5+N$17),\"\")","v":""}]
[194]
[195,"  Hosting Costs"]
[196,"    Enter actual if available",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A212,$C$5+N$17),\"\")","v":""}]
[197]
[198,"Total",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A214,$C$5+N$17),\"\")","v":""}]
[199]
[200,"Income from Hosting"]
[201,"  Total Income",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A217,$C$5+N$17),\"\")","v":""}]
[202]
[203,"Cost Summary",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A219,$C$5+N$17),\"\")","v":""}]
[204,"Utility Costs",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A220,$C$5+N$17),\"\")","v":""}]
[205,"Staff",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A221,$C$5+N$17),\"\")","v":""}]
[206,"Network",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A222,$C$5+N$17),\"\")","v":""}]
[207,"Building",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A223,$C$5+N$17),\"\")","v":""}]
[208,"License and Maintenance",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A224,$C$5+N$17),\"\")","v":""}]
[209,"Hardware and Hosting",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A225,$C$5+N$17),\"\")","v":""}]
[210,"Less Income",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A226,$C$5+N$17),\"\")","v":""}]
[211,"  Total",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+L$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+M$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A227,$C$5+N$17),\"\")","v":""}]
[212]
[213,"ICT Requirements"]
[214,"Staff Costs"]
[215,"  Data Centre staff costs",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A232,$C$5+C$17),\"\")","v":""}]
[216,"  Other ICT staff costs",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A233,$C$5+C$17),\"\")","v":""}]
[217,"      If known, enter annual staff costs",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A234,$C$5+C$17),\"\")","v":""}]
[218,"        Or",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A235,$C$5+C$17),\"\")","v":""}]
[219,"     Enter number of staff",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A236,$C$5+C$17),\"\")","v":""}]
[220,"     Use the default average annual salary",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A237,$C$5+C$17),\"\")","v":""}]
[221,"     Or enter your own average annual salary",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A238,$C$5+C$17),\"\")","v":""}]
[222,"        Used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A239,$C$5+C$17),\"\")","v":""}]
[223,"        Total",{"$f":"C232+C239","v":{"$error":"#VALUE!"}}]
[224]
[225]
[226,"Application Description",1,2,3,4,5,6,7,8,9,10]
[227,"How provided e.g. 3rd party data centre, managed service etc",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A244,$C$5+L$17),\"\")","v":""}]
[228,null,{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A245,$C$5+L$17),\"\")","v":""}]
[229,"Server Requirements",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A246,$C$5+L$17),\"\")","v":""}]
[230,"   Data Centre Name",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A247,$C$5+L$17),\"\")","v":""}]
[231,"   Racks used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A248,$C$5+L$17),\"\")","v":""}]
[232,"   No of servers used",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A249,$C$5+L$17),\"\")","v":""}]
[233,"   Server Details"]
[234,"    Small",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A251,$C$5+L$17),\"\")","v":""}]
[235,"    Medium",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A252,$C$5+L$17),\"\")","v":""}]
[236,"    Large",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A253,$C$5+L$17),\"\")","v":""}]
[237,"    Very Large",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A254,$C$5+L$17),\"\")","v":""}]
[238,"Storage Requirements"]
[239,"   Performance Storage GB",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A256,$C$5+L$17),\"\")","v":""}]
[240,"   Standard Storage GB",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A257,$C$5+L$17),\"\")","v":""}]
[241,"   Archive Storage GB",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A258,$C$5+L$17),\"\")","v":""}]
[242,"Comms Requirements"]
[243,"   Bandwidth requirement Mbps",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A260,$C$5+L$17),\"\")","v":""}]
[244,"Security"]
[245,"   Digital Certificate Type",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A262,$C$5+L$17),\"\")","v":""}]
[246,"   No of Certificates",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A263,$C$5+L$17),\"\")","v":""}]
[247,"  Total Certificate Costs (if known)",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A264,$C$5+L$17),\"\")","v":""}]
[248,"   No of Firewalls",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A265,$C$5+L$17),\"\")","v":""}]
[249,"Backup"]
[250,{"$f":"'ICT Requirements'!B42","v":"   Current Backup Type"},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A267,$C$5+L$17),\"\")","v":""}]
[251,{"$f":"'ICT Requirements'!B43","v":"   No of Tapes Required per annum"},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A268,$C$5+L$17),\"\")","v":""}]
[252,{"$f":"'ICT Requirements'!B44","v":"   Non tape backup requirement GB (colocation)"},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A269,$C$5+L$17),\"\")","v":""}]
[252,{"$f":"'ICT Requirements'!B45","v":"   Non tape backup requirement GB (cloud)"},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A270,$C$5+L$17),\"\")","v":""}]
[253,"   Current Cloud Backup Costs",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A271,$C$5+L$17),\"\")","v":""}]
[254,"Other information"]
[255,"   Legacy application requiring dedicated server?",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A273,$C$5+L$17),\"\")","v":""}]
[256,"   Annual software license costs",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A274,$C$5+L$17),\"\")","v":""}]
[257,"   Annual colocation costs",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A275,$C$5+L$17),\"\")","v":""}]
[258,"   Annual service costs",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A276,$C$5+L$17),\"\")","v":""}]
[259,"Location Restrictions"]
[260,"   Location constraints for data",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A278,$C$5+L$17),\"\")","v":""}]
[261,"   Location constraints for applications",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A279,$C$5+L$17),\"\")","v":""}]
[262,"   Regular physical access to server required",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A280,$C$5+L$17),\"\")","v":""}]
[262,"   Other restrictions to relocating servers",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A281,$C$5+L$17),\"\")","v":""}]
[263,"Security constraints",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A282,$C$5+L$17),\"\")","v":""}]
[264,"Security constraints on cloud based system?",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A283,$C$5+L$17),\"\")","v":""}]
[265,"Transition cost for transfer to colocation (if known)",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A284,$C$5+L$17),\"\")","v":""}]
[266,"Transition cost for transfer to cloud (if known)",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A285,$C$5+L$17),\"\")","v":""}]
[267,"Annual Staff cost changes for colocation",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A286,$C$5+L$17),\"\")","v":""}]
[268,"Annual Staff cost changes for cloud provision",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A287,$C$5+L$17),\"\")","v":""}]
[269,"Cost of any custom solution",{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+C$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+D$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+E$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+F$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+G$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+H$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+I$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+J$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+K$17),\"\")","v":""},{"$f":"IFERROR(OFFSET('Scenario History'!$C$14,$A288,$C$5+L$17),\"\")","v":""}]
[270]

{"sheet":"Scenario Report","index":7,"n_rows":27,"n_cols":14,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,13],[1,0,1,13],[18,4,18,13],[25,2,25,3],[26,2,26,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[13,2,13,3],[14,2,14,3],[5,1,7,1],[18,0,19,0],[18,1,19,1],[18,2,19,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[5,0,7,0],[5,2,7,3],[5,13,7,13],[5,4,7,4],[6,5,6,6],[6,7,6,8],[6,9,6,10],[6,11,6,12],[5,5,5,12]]}
[{"$f":"Introduction!E5","v":0}]
["Scenario Report"]
[]
["Data Centre Costs and Power Utilisation Effectiveness"]
[]
["Scenario",null,"Description",null,"Review Date","TCO and PUE",null,null,null,null,null,null,null,"ICT Delivery Cost"]
[null,null,null,null,null,1,null,2,null,3,null,4]
[null,null,null,null,null,"TCO","PUE","TCO","PUE","TCO","PUE","TCO","PUE"]
["Current",null,{"$f":"\"Current: \"&Introduction!E11","v":"Current: "},null,{"$f":"'Scenario History'!C10","v":"00:00:00"},{"$f":"'Data Centre Detail'!D220","v":0},{"$f":"'Data Centre Detail'!D133","v":0},{"$f":"'Data Centre Detail'!G220","v":0},{"$f":"'Data Centre Detail'!G133","v":0},{"$f":"'Data Centre Detail'!J220","v":0},{"$f":"'Data Centre Detail'!J133","v":0},{"$f":"'Data Centre Detail'!M220","v":0},{"$f":"'Data Centre Detail'!M133","v":0},{"$f":"'Options Report'!G6","v":0}]
[1,12,{"$f":"OFFSET('Scenario History'!$C$2,0,$B10)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$10,0,$B10)","v":"00:00:00"},{"$f":"OFFSET('Scenario History'!$C$224,0,$B10)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B10)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B10+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B10+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B10+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B10+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B10+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B10+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$292,0,$B10+10)","v":0}]
[2,24,{"$f":"OFFSET('Scenario History'!$C$2,0,$B11)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$10,0,$B11)","v":"00:00:00"},{"$f":"OFFSET('Scenario History'!$C$224,0,$B11)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B11)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B11+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B11+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B11+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B11+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B11+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B11+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$292,0,$B11+10)","v":0}]
[3,36,{"$f":"OFFSET('Scenario History'!$C$2,0,$B12)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$10,0,$B12)","v":"00:00:00"},{"$f":"OFFSET('Scenario History'!$C$224,0,$B12)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B12)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B12+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B12+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B12+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B12+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B12+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B12+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$292,0,$B12+10)","v":0}]
[4,48,{"$f":"OFFSET('Scenario History'!$C$2,0,$B13)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$10,0,$B13)","v":"00:00:00"},{"$f":"OFFSET('Scenario History'!$C$224,0,$B13)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B13)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B13+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B13+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B13+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B13+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B13+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B13+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$292,0,$B13+10)","v":0}]
[5,60,{"$f":"OFFSET('Scenario History'!$C$2,0,$B14)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$10,0,$B14)","v":"00:00:00"},{"$f":"OFFSET('Scenario History'!$C$224,0,$B14)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B14)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B14+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B14+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B14+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B14+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B14+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B14+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$292,0,$B14+10)","v":0}]
[6,72,{"$f":"OFFSET('Scenario History'!$C$2,0,$B15)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$10,0,$B15)","v":"00:00:00"},{"$f":"OFFSET('Scenario History'!$C$224,0,$B15)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B15)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B15+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B15+3)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B15+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B15+6)","v":0},{"$f":"OFFSET('Scenario History'!$C$224,0,$B15+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$141,0,$B15+9)","v":0},{"$f":"OFFSET('Scenario History'!$C$292,0,$B15+10)","v":0}]
[]
["ICT Service Delivery Savings Available"]
[]
["Scenario",null,"Description",null,"Service"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10]
["Current",null,{"$f":"\"Current: \"&Introduction!E11","v":"Current: "},null,{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+E$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+F$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+G$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+H$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+I$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+J$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+K$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+L$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+M$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B21-1+N$20)","v":""}]
[1,12,{"$f":"OFFSET('Scenario History'!$C$2,0,$B22)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+E$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+F$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+G$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+H$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+I$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+J$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+K$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+L$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+M$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B22-1+N$20)","v":""}]
[2,24,{"$f":"OFFSET('Scenario History'!$C$2,0,$B23)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+E$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+F$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+G$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+H$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+I$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+J$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+K$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+L$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+M$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B23-1+N$20)","v":""}]
[3,36,{"$f":"OFFSET('Scenario History'!$C$2,0,$B24)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+E$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+F$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+G$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+H$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+I$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+J$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+K$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+L$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+M$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B24-1+N$20)","v":""}]
[4,48,{"$f":"OFFSET('Scenario History'!$C$2,0,$B25)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+E$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+F$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+G$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+H$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+I$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+J$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+K$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+L$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+M$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B25-1+N$20)","v":""}]
[5,60,{"$f":"OFFSET('Scenario History'!$C$2,0,$B26)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+E$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+F$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+G$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+H$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+I$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+J$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+K$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+L$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+M$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B26-1+N$20)","v":""}]
[6,72,{"$f":"OFFSET('Scenario History'!$C$2,0,$B27)","v":0},null,{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+E$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+F$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+G$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+H$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+I$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+J$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+K$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+L$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+M$20)","v":""},{"$f":"OFFSET('Scenario History'!$C$299,0,$B27-1+N$20)","v":""}]

{"sheet":"Decision","index":8,"n_rows":94,"n_cols":11,"rows_kept":94,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Own Data Centre"]
["Name",{"$f":"'ICT Requirements'!C22","v":0},{"$f":"'ICT Requirements'!D22","v":0},{"$f":"'ICT Requirements'!E22","v":0},{"$f":"'ICT Requirements'!F22","v":0},{"$f":"'ICT Requirements'!G22","v":0},{"$f":"'ICT Requirements'!H22","v":0},{"$f":"'ICT Requirements'!I22","v":0},{"$f":"'ICT Requirements'!J22","v":0},{"$f":"'ICT Requirements'!K22","v":0},{"$f":"'ICT Requirements'!L22","v":0}]
["Location",{"$f":"IF(B4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(B4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(B4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(B4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0},{"$f":"IF(C4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(C4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(C4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(C4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0},{"$f":"IF(D4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(D4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(D4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(D4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0},{"$f":"IF(E4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(E4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(E4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(E4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0},{"$f":"IF(F4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(F4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(F4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(F4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0},{"$f":"IF(G4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(G4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(G4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(G4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0},{"$f":"IF(H4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(H4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(H4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(H4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0},{"$f":"IF(I4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(I4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(I4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(I4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0},{"$f":"IF(J4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(J4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(J4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(J4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0},{"$f":"IF(K4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$7,IF(K4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$7,IF(K4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$7,IF(K4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$7,\"\"))))","v":0}]
["Total Data Centre Costs",{"$f":"IF(B$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(B$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(B$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(B$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0},{"$f":"IF(C$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(C$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(C$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(C$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0},{"$f":"IF(D$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(D$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(D$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(D$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0},{"$f":"IF(E$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(E$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(E$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(E$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0},{"$f":"IF(F$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(F$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(F$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(F$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0},{"$f":"IF(G$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(G$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(G$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(G$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0},{"$f":"IF(H$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(H$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(H$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(H$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0},{"$f":"IF(I$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(I$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(I$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(I$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0},{"$f":"IF(J$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(J$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(J$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(J$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0},{"$f":"IF(K$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$220,IF(K$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$220,IF(K$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$220,IF(K$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$220,0))))","v":0}]
["No of Racks",{"$f":"IF(B$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(B$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(B$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(B$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0},{"$f":"IF(C$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(C$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(C$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(C$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0},{"$f":"IF(D$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(D$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(D$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(D$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0},{"$f":"IF(E$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(E$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(E$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(E$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0},{"$f":"IF(F$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(F$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(F$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(F$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0},{"$f":"IF(G$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(G$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(G$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(G$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0},{"$f":"IF(H$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(H$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(H$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(H$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0},{"$f":"IF(I$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(I$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(I$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(I$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0},{"$f":"IF(J$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(J$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(J$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(J$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0},{"$f":"IF(K$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$26,IF(K$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$26,IF(K$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$26,IF(K$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$26,0))))","v":0}]
["No of Servers",{"$f":"IF(B$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(B$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(B$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(B$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0},{"$f":"IF(C$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(C$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(C$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(C$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0},{"$f":"IF(D$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(D$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(D$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(D$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0},{"$f":"IF(E$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(E$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(E$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(E$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0},{"$f":"IF(F$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(F$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(F$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(F$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0},{"$f":"IF(G$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(G$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(G$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(G$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0},{"$f":"IF(H$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(H$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(H$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(H$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0},{"$f":"IF(I$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(I$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(I$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(I$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0},{"$f":"IF(J$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(J$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(J$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(J$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0},{"$f":"IF(K$4='Data Centre Detail'!$D$6,'Data Centre Detail'!$D$29,IF(K$4='Data Centre Detail'!$G$6,'Data Centre Detail'!$G$29,IF(K$4='Data Centre Detail'!$J$6,'Data Centre Detail'!$J$29,IF(K$4='Data Centre Detail'!$M$6,'Data Centre Detail'!$M$29,0))))","v":0}]
[]
["Cost per rack",{"$f":"IF(B7>0,B6/B7,0)","v":0},{"$f":"IF(C7>0,C6/C7,0)","v":0},0,0,0,0,0,0,0,0]
["Cost per server",{"$f":"IF(B8>0,B6/B8,0)","v":0},{"$f":"IF(C8>0,C6/C8,0)","v":0},0,0,0,0,0,0,0,0]
["Staff cost per server",{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$11/SUM('ICT Requirements'!$C$24:$L$24),0)","v":0}]
["Total staff costs",{"$f":"B12*B22","v":0},{"$f":"C12*C22","v":0},0,0,0,0,0,0,0,0]
["Other Network Costs per server",{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!C24:L24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!D24:M24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!E24:N24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!F24:O24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!G24:P24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!H24:Q24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!I24:R24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!J24:S24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!K24:T24),0)","v":0},{"$f":"IFERROR('ICT Requirements'!$C$14/SUM('ICT Requirements'!L24:U24),0)","v":0}]
["Current cloud backup costs",{"$f":"'ICT Requirements'!C46","v":0},{"$f":"'ICT Requirements'!D46","v":0},{"$f":"'ICT Requirements'!E46","v":0},{"$f":"'ICT Requirements'!F46","v":0},{"$f":"'ICT Requirements'!G46","v":0},{"$f":"'ICT Requirements'!H46","v":0},{"$f":"'ICT Requirements'!I46","v":0},{"$f":"'ICT Requirements'!J46","v":0},{"$f":"'ICT Requirements'!K46","v":0},{"$f":"'ICT Requirements'!L46","v":0}]
[]
["Service Requirements"]
["Service  ",{"$f":"'ICT Requirements'!C18","v":0},{"$f":"'ICT Requirements'!D18","v":0},{"$f":"'ICT Requirements'!E18","v":0},{"$f":"'ICT Requirements'!F18","v":0},{"$f":"'ICT Requirements'!G18","v":0},{"$f":"'ICT Requirements'!H18","v":0},{"$f":"'ICT Requirements'!I18","v":0},{"$f":"'ICT Requirements'!J18","v":0},{"$f":"'ICT Requirements'!K18","v":0},{"$f":"'ICT Requirements'!L18","v":0}]
[null,{"$f":"'ICT Requirements'!C19","v":0},{"$f":"'ICT Requirements'!D19","v":0},{"$f":"'ICT Requirements'!E19","v":0},{"$f":"'ICT Requirements'!F19","v":0},{"$f":"'ICT Requirements'!G19","v":0},{"$f":"'ICT Requirements'!H19","v":0},{"$f":"'ICT Requirements'!I19","v":0},{"$f":"'ICT Requirements'!J19","v":0},{"$f":"'ICT Requirements'!K19","v":0},{"$f":"'ICT Requirements'!L19","v":0}]
["Colocated?",{"$f":"IF(OR(B19=\"Colocated server\",B19=\"Virtualised colocated server\"),1,0)","v":0},{"$f":"IF(OR(C19=\"Colocated server\",C19=\"Virtualised colocated server\"),1,0)","v":0},0,0,0,0,0,0,0,0]
["Racks",{"$f":"'ICT Requirements'!C23","v":0},{"$f":"'ICT Requirements'!D23","v":0},{"$f":"'ICT Requirements'!E23","v":0},{"$f":"'ICT Requirements'!F23","v":0},{"$f":"'ICT Requirements'!G23","v":0},{"$f":"'ICT Requirements'!H23","v":0},{"$f":"'ICT Requirements'!I23","v":0},{"$f":"'ICT Requirements'!J23","v":0},{"$f":"'ICT Requirements'!K23","v":0},{"$f":"'ICT Requirements'!L23","v":0}]
["Servers",{"$f":"'ICT Requirements'!C24","v":0},{"$f":"'ICT Requirements'!D24","v":0},{"$f":"'ICT Requirements'!E24","v":0},{"$f":"'ICT Requirements'!F24","v":0},{"$f":"'ICT Requirements'!G24","v":0},{"$f":"'ICT Requirements'!H24","v":0},{"$f":"'ICT Requirements'!I24","v":0},{"$f":"'ICT Requirements'!J24","v":0},{"$f":"'ICT Requirements'!K24","v":0},{"$f":"'ICT Requirements'!L24","v":0}]
["Performance Storage GB",{"$f":"'ICT Requirements'!C31","v":0},{"$f":"'ICT Requirements'!D31","v":0},{"$f":"'ICT Requirements'!E31","v":0},{"$f":"'ICT Requirements'!F31","v":0},{"$f":"'ICT Requirements'!G31","v":0},{"$f":"'ICT Requirements'!H31","v":0},{"$f":"'ICT Requirements'!I31","v":0},{"$f":"'ICT Requirements'!J31","v":0},{"$f":"'ICT Requirements'!K31","v":0},{"$f":"'ICT Requirements'!L31","v":0}]
["Standard Storage GB",{"$f":"'ICT Requirements'!C32","v":0},{"$f":"'ICT Requirements'!D32","v":0},{"$f":"'ICT Requirements'!E32","v":0},{"$f":"'ICT Requirements'!F32","v":0},{"$f":"'ICT Requirements'!G32","v":0},{"$f":"'ICT Requirements'!H32","v":0},{"$f":"'ICT Requirements'!I32","v":0},{"$f":"'ICT Requirements'!J32","v":0},{"$f":"'ICT Requirements'!K32","v":0},{"$f":"'ICT Requirements'!L32","v":0}]
["Archive Storage GB",{"$f":"'ICT Requirements'!C33","v":0},{"$f":"'ICT Requirements'!D33","v":0},{"$f":"'ICT Requirements'!E33","v":0},{"$f":"'ICT Requirements'!F33","v":0},{"$f":"'ICT Requirements'!G33","v":0},{"$f":"'ICT Requirements'!H33","v":0},{"$f":"'ICT Requirements'!I33","v":0},{"$f":"'ICT Requirements'!J33","v":0},{"$f":"'ICT Requirements'!K33","v":0},{"$f":"'ICT Requirements'!L33","v":0}]
["Bandwidth",{"$f":"'ICT Requirements'!C35","v":0},{"$f":"'ICT Requirements'!D35","v":0},{"$f":"'ICT Requirements'!E35","v":0},{"$f":"'ICT Requirements'!F35","v":0},{"$f":"'ICT Requirements'!G35","v":0},{"$f":"'ICT Requirements'!H35","v":0},{"$f":"'ICT Requirements'!I35","v":0},{"$f":"'ICT Requirements'!J35","v":0},{"$f":"'ICT Requirements'!K35","v":0},{"$f":"'ICT Requirements'!L35","v":0}]
["Tapes",{"$f":"'ICT Requirements'!C43","v":0},{"$f":"'ICT Requirements'!D43","v":0},{"$f":"'ICT Requirements'!E43","v":0},{"$f":"'ICT Requirements'!F43","v":0},{"$f":"'ICT Requirements'!G43","v":0},{"$f":"'ICT Requirements'!H43","v":0},{"$f":"'ICT Requirements'!I43","v":0},{"$f":"'ICT Requirements'!J43","v":0},{"$f":"'ICT Requirements'!K43","v":0},{"$f":"'ICT Requirements'!L43","v":0}]
[]
["Attributed Costs",{"$f":"B11*B22+B12*B8","v":0},{"$f":"C11*C22+C12*C8","v":0},0,0,0,0,0,0,0,0]
[]
["Colocation Costs"]
["Rack Space",{"$f":"B21*Defaults!D21","v":0},{"$f":"C21*Defaults!E21","v":0},{"$f":"D21*Defaults!F21","v":0},{"$f":"E21*Defaults!G21","v":0},{"$f":"F21*Defaults!H21","v":0},{"$f":"G21*Defaults!I21","v":0},{"$f":"H21*Defaults!J21","v":0},{"$f":"I21*Defaults!K21","v":0},{"$f":"J21*Defaults!L21","v":0},{"$f":"K21*Defaults!M21","v":0}]
["Server Hardware Costs",{"$f":"('ICT Requirements'!C26*Defaults!$B$30+'ICT Requirements'!C27*Defaults!$B$31+'ICT Requirements'!C28*Defaults!$B$32+'ICT Requirements'!C29*Defaults!$B$33)/Defaults!$B$4","v":0},{"$f":"('ICT Requirements'!D26*Defaults!$B$30+'ICT Requirements'!D27*Defaults!$B$31+'ICT Requirements'!D28*Defaults!$B$32+'ICT Requirements'!D29*Defaults!$B$33)/Defaults!$B$4","v":0},{"$f":"('ICT Requirements'!E26*Defaults!$B$30+'ICT Requirements'!E27*Defaults!$B$31+'ICT Requirements'!E28*Defaults!$B$32+'ICT Requirements'!E29*Defaults!$B$33)/Defaults!$B$4","v":0},{"$f":"('ICT Requirements'!F26*Defaults!$B$30+'ICT Requirements'!F27*Defaults!$B$31+'ICT Requirements'!F28*Defaults!$B$32+'ICT Requirements'!F29*Defaults!$B$33)/Defaults!$B$4","v":0},{"$f":"('ICT Requirements'!G26*Defaults!$B$30+'ICT Requirements'!G27*Defaults!$B$31+'ICT Requirements'!G28*Defaults!$B$32+'ICT Requirements'!G29*Defaults!$B$33)/Defaults!$B$4","v":0},{"$f":"('ICT Requirements'!H26*Defaults!$B$30+'ICT Requirements'!H27*Defaults!$B$31+'ICT Requirements'!H28*Defaults!$B$32+'ICT Requirements'!H29*Defaults!$B$33)/Defaults!$B$4","v":0},{"$f":"('ICT Requirements'!I26*Defaults!$B$30+'ICT Requirements'!I27*Defaults!$B$31+'ICT Requirements'!I28*Defaults!$B$32+'ICT Requirements'!I29*Defaults!$B$33)/Defaults!$B$4","v":0},{"$f":"('ICT Requirements'!J26*Defaults!$B$30+'ICT Requirements'!J27*Defaults!$B$31+'ICT Requirements'!J28*Defaults!$B$32+'ICT Requirements'!J29*Defaults!$B$33)/Defaults!$B$4","v":0},{"$f":"('ICT Requirements'!K26*Defaults!$B$30+'ICT Requirements'!K27*Defaults!$B$31+'ICT Requirements'!K28*Defaults!$B$32+'ICT Requirements'!K29*Defaults!$B$33)/Defaults!$B$4","v":0},{"$f":"('ICT Requirements'!L26*Defaults!$B$30+'ICT Requirements'!L27*Defaults!$B$31+'ICT Requirements'!L28*Defaults!$B$32+'ICT Requirements'!L29*Defaults!$B$33)/Defaults!$B$4","v":0}]
["Server Hardware Maintenance Costs",{"$f":"'ICT Requirements'!C26*Defaults!$E$30+'ICT Requirements'!C27*Defaults!$E$31+'ICT Requirements'!C28*Defaults!$E$32+'ICT Requirements'!C29*Defaults!$E$33","v":0},{"$f":"'ICT Requirements'!D26*Defaults!$E$30+'ICT Requirements'!D27*Defaults!$E$31+'ICT Requirements'!D28*Defaults!$E$32+'ICT Requirements'!D29*Defaults!$E$33","v":0},{"$f":"'ICT Requirements'!E26*Defaults!$E$30+'ICT Requirements'!E27*Defaults!$E$31+'ICT Requirements'!E28*Defaults!$E$32+'ICT Requirements'!E29*Defaults!$E$33","v":0},{"$f":"'ICT Requirements'!F26*Defaults!$E$30+'ICT Requirements'!F27*Defaults!$E$31+'ICT Requirements'!F28*Defaults!$E$32+'ICT Requirements'!F29*Defaults!$E$33","v":0},{"$f":"'ICT Requirements'!G26*Defaults!$E$30+'ICT Requirements'!G27*Defaults!$E$31+'ICT Requirements'!G28*Defaults!$E$32+'ICT Requirements'!G29*Defaults!$E$33","v":0},{"$f":"'ICT Requirements'!H26*Defaults!$E$30+'ICT Requirements'!H27*Defaults!$E$31+'ICT Requirements'!H28*Defaults!$E$32+'ICT Requirements'!H29*Defaults!$E$33","v":0},{"$f":"'ICT Requirements'!I26*Defaults!$E$30+'ICT Requirements'!I27*Defaults!$E$31+'ICT Requirements'!I28*Defaults!$E$32+'ICT Requirements'!I29*Defaults!$E$33","v":0},{"$f":"'ICT Requirements'!J26*Defaults!$E$30+'ICT Requirements'!J27*Defaults!$E$31+'ICT Requirements'!J28*Defaults!$E$32+'ICT Requirements'!J29*Defaults!$E$33","v":0},{"$f":"'ICT Requirements'!K26*Defaults!$E$30+'ICT Requirements'!K27*Defaults!$E$31+'ICT Requirements'!K28*Defaults!$E$32+'ICT Requirements'!K29*Defaults!$E$33","v":0},{"$f":"'ICT Requirements'!L26*Defaults!$E$30+'ICT Requirements'!L27*Defaults!$E$31+'ICT Requirements'!L28*Defaults!$E$32+'ICT Requirements'!L29*Defaults!$E$33","v":0}]
["Annual Tape Cost",{"$f":"B27*Defaults!G21","v":0},{"$f":"C27*Defaults!H21","v":0},{"$f":"D27*Defaults!I21","v":0},{"$f":"E27*Defaults!J21","v":0},{"$f":"F27*Defaults!K21","v":0},{"$f":"G27*Defaults!L21","v":0},{"$f":"H27*Defaults!M21","v":0},{"$f":"I27*Defaults!N21","v":0},{"$f":"J27*Defaults!O21","v":0},{"$f":"K27*Defaults!P21","v":0}]
["Backup Costs",{"$f":"'ICT Requirements'!C$44*Defaults!$Z$21","v":0},{"$f":"'ICT Requirements'!D$44*Defaults!$Z$21","v":0},{"$f":"'ICT Requirements'!E$44*Defaults!$Z$21","v":0},{"$f":"'ICT Requirements'!F$44*Defaults!$Z$21","v":0},{"$f":"'ICT Requirements'!G$44*Defaults!$Z$21","v":0},{"$f":"'ICT Requirements'!H$44*Defaults!$Z$21","v":0},{"$f":"'ICT Requirements'!I$44*Defaults!$Z$21","v":0},{"$f":"'ICT Requirements'!J$44*Defaults!$Z$21","v":0},{"$f":"'ICT Requirements'!K$44*Defaults!$Z$21","v":0},{"$f":"'ICT Requirements'!L$44*Defaults!$Z$21","v":0}]
["Network Costs",{"$f":"B$14*B$8","v":0},{"$f":"C$14*C$8","v":0},0,0,0,0,0,0,0,0]
["Bandwidth",{"$f":"IF(B26<>0,IF(B26=2,Defaults!$H$21,IF(Decision!B26=10,Defaults!$I$21,IF(Decision!B26=50,Defaults!$J$21,B26/100*Defaults!$K$21))),0)","v":0},{"$f":"IF(C26<>0,IF(C26=2,Defaults!$H$21,IF(Decision!C26=10,Defaults!$I$21,IF(Decision!C26=50,Defaults!$J$21,C26/100*Defaults!$K$21))),0)","v":0},{"$f":"IF(D26<>0,IF(D26=2,Defaults!$H$21,IF(Decision!D26=10,Defaults!$I$21,IF(Decision!D26=50,Defaults!$J$21,D26/100*Defaults!$K$21))),0)","v":0},{"$f":"IF(E26<>0,IF(E26=2,Defaults!$H$21,IF(Decision!E26=10,Defaults!$I$21,IF(Decision!E26=50,Defaults!$J$21,E26/100*Defaults!$K$21))),0)","v":0},{"$f":"IF(F26<>0,IF(F26=2,Defaults!$H$21,IF(Decision!F26=10,Defaults!$I$21,IF(Decision!F26=50,Defaults!$J$21,F26/100*Defaults!$K$21))),0)","v":0},{"$f":"IF(G26<>0,IF(G26=2,Defaults!$H$21,IF(Decision!G26=10,Defaults!$I$21,IF(Decision!G26=50,Defaults!$J$21,G26/100*Defaults!$K$21))),0)","v":0},{"$f":"IF(H26<>0,IF(H26=2,Defaults!$H$21,IF(Decision!H26=10,Defaults!$I$21,IF(Decision!H26=50,Defaults!$J$21,H26/100*Defaults!$K$21))),0)","v":0},{"$f":"IF(I26<>0,IF(I26=2,Defaults!$H$21,IF(Decision!I26=10,Defaults!$I$21,IF(Decision!I26=50,Defaults!$J$21,I26/100*Defaults!$K$21))),0)","v":0},{"$f":"IF(J26<>0,IF(J26=2,Defaults!$H$21,IF(Decision!J26=10,Defaults!$I$21,IF(Decision!J26=50,Defaults!$J$21,J26/100*Defaults!$K$21))),0)","v":0},{"$f":"IF(K26<>0,IF(K26=2,Defaults!$H$21,IF(Decision!K26=10,Defaults!$I$21,IF(Decision!K26=50,Defaults!$J$21,K26/100*Defaults!$K$21))),0)","v":0}]
["Digital Certificate Costs",{"$f":"IF('ICT Requirements'!C37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!C37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!C37=\"EV\",Defaults!$AC$21,0)))","v":0},{"$f":"IF('ICT Requirements'!D37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!D37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!D37=\"EV\",Defaults!$AC$21,0)))","v":0},{"$f":"IF('ICT Requirements'!E37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!E37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!E37=\"EV\",Defaults!$AC$21,0)))","v":0},{"$f":"IF('ICT Requirements'!F37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!F37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!F37=\"EV\",Defaults!$AC$21,0)))","v":0},{"$f":"IF('ICT Requirements'!G37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!G37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!G37=\"EV\",Defaults!$AC$21,0)))","v":0},{"$f":"IF('ICT Requirements'!H37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!H37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!H37=\"EV\",Defaults!$AC$21,0)))","v":0},{"$f":"IF('ICT Requirements'!I37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!I37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!I37=\"EV\",Defaults!$AC$21,0)))","v":0},{"$f":"IF('ICT Requirements'!J37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!J37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!J37=\"EV\",Defaults!$AC$21,0)))","v":0},{"$f":"IF('ICT Requirements'!K37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!K37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!K37=\"EV\",Defaults!$AC$21,0)))","v":0},{"$f":"IF('ICT Requirements'!L37=\"DV\",Defaults!$AA$21,IF('ICT Requirements'!L37=\"OV\",Defaults!$AB$21,IF('ICT Requirements'!L37=\"EV\",Defaults!$AC$21,0)))","v":0}]
["License Costs",{"$f":"'ICT Requirements'!C49","v":0},{"$f":"'ICT Requirements'!D49","v":0},{"$f":"'ICT Requirements'!E49","v":0},{"$f":"'ICT Requirements'!F49","v":0},{"$f":"'ICT Requirements'!G49","v":0},{"$f":"'ICT Requirements'!H49","v":0},{"$f":"'ICT Requirements'!I49","v":0},{"$f":"'ICT Requirements'!J49","v":0},{"$f":"'ICT Requirements'!K49","v":0},{"$f":"'ICT Requirements'!L49","v":0}]
["Staff Costs",{"$f":"'ICT Requirements'!C61+B13","v":0},{"$f":"'ICT Requirements'!D61+C13","v":0},{"$f":"'ICT Requirements'!E61+D13","v":0},{"$f":"'ICT Requirements'!F61+E13","v":0},{"$f":"'ICT Requirements'!G61+F13","v":0},{"$f":"'ICT Requirements'!H61+G13","v":0},{"$f":"'ICT Requirements'!I61+H13","v":0},{"$f":"'ICT Requirements'!J61+I13","v":0},{"$f":"'ICT Requirements'!K61+J13","v":0},{"$f":"'ICT Requirements'!L61+K13","v":0}]
["Transfer Cost",{"$f":"IF('ICT Requirements'!C59<>\"\",'ICT Requirements'!C59,B22*Defaults!$B$43)","v":0},{"$f":"IF('ICT Requirements'!D59<>\"\",'ICT Requirements'!D59,C22*Defaults!$B$43)","v":0},{"$f":"IF('ICT Requirements'!E59<>\"\",'ICT Requirements'!E59,D22*Defaults!$B$43)","v":0},{"$f":"IF('ICT Requirements'!F59<>\"\",'ICT Requirements'!F59,E22*Defaults!$B$43)","v":0},{"$f":"IF('ICT Requirements'!G59<>\"\",'ICT Requirements'!G59,F22*Defaults!$B$43)","v":0},{"$f":"IF('ICT Requirements'!H59<>\"\",'ICT Requirements'!H59,G22*Defaults!$B$43)","v":0},{"$f":"IF('ICT Requirements'!I59<>\"\",'ICT Requirements'!I59,H22*Defaults!$B$43)","v":0},{"$f":"IF('ICT Requirements'!J59<>\"\",'ICT Requirements'!J59,I22*Defaults!$B$43)","v":0},{"$f":"IF('ICT Requirements'!K59<>\"\",'ICT Requirements'!K59,J22*Defaults!$B$43)","v":0},{"$f":"IF('ICT Requirements'!L59<>\"\",'ICT Requirements'!L59,K22*Defaults!$B$43)","v":0}]
["    Total",{"$f":"SUM(B32:B42)","v":0},{"$f":"SUM(C32:C42)","v":0},0,0,0,0,0,0,0,0]
[]
["Public Cloud"]
["Server Costs",{"$f":"('ICT Requirements'!C26*Defaults!$M$25+'ICT Requirements'!C27*Defaults!$N$25+'ICT Requirements'!C28*Defaults!$O$25+'ICT Requirements'!C29*Defaults!$P$25)","v":0},{"$f":"('ICT Requirements'!D26*Defaults!$M$25+'ICT Requirements'!D27*Defaults!$N$25+'ICT Requirements'!D28*Defaults!$O$25+'ICT Requirements'!D29*Defaults!$P$25)","v":0},{"$f":"('ICT Requirements'!E26*Defaults!$M$25+'ICT Requirements'!E27*Defaults!$N$25+'ICT Requirements'!E28*Defaults!$O$25+'ICT Requirements'!E29*Defaults!$P$25)","v":0},{"$f":"('ICT Requirements'!F26*Defaults!$M$25+'ICT Requirements'!F27*Defaults!$N$25+'ICT Requirements'!F28*Defaults!$O$25+'ICT Requirements'!F29*Defaults!$P$25)","v":0},{"$f":"('ICT Requirements'!G26*Defaults!$M$25+'ICT Requirements'!G27*Defaults!$N$25+'ICT Requirements'!G28*Defaults!$O$25+'ICT Requirements'!G29*Defaults!$P$25)","v":0},{"$f":"('ICT Requirements'!H26*Defaults!$M$25+'ICT Requirements'!H27*Defaults!$N$25+'ICT Requirements'!H28*Defaults!$O$25+'ICT Requirements'!H29*Defaults!$P$25)","v":0},{"$f":"('ICT Requirements'!I26*Defaults!$M$25+'ICT Requirements'!I27*Defaults!$N$25+'ICT Requirements'!I28*Defaults!$O$25+'ICT Requirements'!I29*Defaults!$P$25)","v":0},{"$f":"('ICT Requirements'!J26*Defaults!$M$25+'ICT Requirements'!J27*Defaults!$N$25+'ICT Requirements'!J28*Defaults!$O$25+'ICT Requirements'!J29*Defaults!$P$25)","v":0},{"$f":"('ICT Requirements'!K26*Defaults!$M$25+'ICT Requirements'!K27*Defaults!$N$25+'ICT Requirements'!K28*Defaults!$O$25+'ICT Requirements'!K29*Defaults!$P$25)","v":0},{"$f":"('ICT Requirements'!L26*Defaults!$M$25+'ICT Requirements'!L27*Defaults!$N$25+'ICT Requirements'!L28*Defaults!$O$25+'ICT Requirements'!L29*Defaults!$P$25)","v":0}]
["Performance Storage GB",{"$f":"B23*Defaults!V25","v":0},{"$f":"C23*Defaults!W25","v":0},{"$f":"D23*Defaults!X25","v":0},{"$f":"E23*Defaults!Y25","v":0},{"$f":"F23*Defaults!Z25","v":0},{"$f":"G23*Defaults!AA25","v":0},{"$f":"H23*Defaults!AB25","v":0},{"$f":"I23*Defaults!AC25","v":0},{"$f":"J23*Defaults!AD25","v":0},{"$f":"K23*Defaults!AE25","v":0}]
["Standard Storage GB",{"$f":"B24*Defaults!W25","v":0},{"$f":"C24*Defaults!X25","v":0},{"$f":"D24*Defaults!Y25","v":0},{"$f":"E24*Defaults!Z25","v":0},{"$f":"F24*Defaults!AA25","v":0},{"$f":"G24*Defaults!AB25","v":0},{"$f":"H24*Defaults!AC25","v":0},{"$f":"I24*Defaults!AD25","v":0},{"$f":"J24*Defaults!AE25","v":0},{"$f":"K24*Defaults!AF25","v":0}]
["Archive Storage GB",{"$f":"B25*Defaults!X25","v":0},{"$f":"C25*Defaults!Y25","v":0},{"$f":"D25*Defaults!Z25","v":0},{"$f":"E25*Defaults!AA25","v":0},{"$f":"F25*Defaults!AB25","v":0},{"$f":"G25*Defaults!AC25","v":0},{"$f":"H25*Defaults!AD25","v":0},{"$f":"I25*Defaults!AE25","v":0},{"$f":"J25*Defaults!AF25","v":0},{"$f":"K25*Defaults!AG25","v":0}]
["Backup Costs",{"$f":"'ICT Requirements'!C$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!D$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!E$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!F$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!G$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!H$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!I$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!J$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!K$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!L$45*Defaults!$Z$24","v":0}]
["Network Costs",{"$f":"B$14*B$8","v":0},{"$f":"C$14*C$8","v":0},0,0,0,0,0,0,0,0]
["Bandwidth",{"$f":"IF(B26<>0,IF(B26=2,Defaults!$H$25,IF(Decision!B26=10,Defaults!$I$25,IF(Decision!B26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0},{"$f":"IF(C26<>0,IF(C26=2,Defaults!$H$25,IF(Decision!C26=10,Defaults!$I$25,IF(Decision!C26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0},{"$f":"IF(D26<>0,IF(D26=2,Defaults!$H$25,IF(Decision!D26=10,Defaults!$I$25,IF(Decision!D26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0},{"$f":"IF(E26<>0,IF(E26=2,Defaults!$H$25,IF(Decision!E26=10,Defaults!$I$25,IF(Decision!E26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0},{"$f":"IF(F26<>0,IF(F26=2,Defaults!$H$25,IF(Decision!F26=10,Defaults!$I$25,IF(Decision!F26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0},{"$f":"IF(G26<>0,IF(G26=2,Defaults!$H$25,IF(Decision!G26=10,Defaults!$I$25,IF(Decision!G26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0},{"$f":"IF(H26<>0,IF(H26=2,Defaults!$H$25,IF(Decision!H26=10,Defaults!$I$25,IF(Decision!H26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0},{"$f":"IF(I26<>0,IF(I26=2,Defaults!$H$25,IF(Decision!I26=10,Defaults!$I$25,IF(Decision!I26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0},{"$f":"IF(J26<>0,IF(J26=2,Defaults!$H$25,IF(Decision!J26=10,Defaults!$I$25,IF(Decision!J26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0},{"$f":"IF(K26<>0,IF(K26=2,Defaults!$H$25,IF(Decision!K26=10,Defaults!$I$25,IF(Decision!K26=50,Defaults!$J$25,Defaults!$K$25))),0)","v":0}]
["Digital Certificate Costs",{"$f":"IF('ICT Requirements'!C37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!C37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!C37=\"EV\",Defaults!$AC$25,0)))","v":0},{"$f":"IF('ICT Requirements'!D37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!D37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!D37=\"EV\",Defaults!$AC$25,0)))","v":0},{"$f":"IF('ICT Requirements'!E37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!E37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!E37=\"EV\",Defaults!$AC$25,0)))","v":0},{"$f":"IF('ICT Requirements'!F37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!F37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!F37=\"EV\",Defaults!$AC$25,0)))","v":0},{"$f":"IF('ICT Requirements'!G37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!G37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!G37=\"EV\",Defaults!$AC$25,0)))","v":0},{"$f":"IF('ICT Requirements'!H37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!H37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!H37=\"EV\",Defaults!$AC$25,0)))","v":0},{"$f":"IF('ICT Requirements'!I37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!I37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!I37=\"EV\",Defaults!$AC$25,0)))","v":0},{"$f":"IF('ICT Requirements'!J37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!J37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!J37=\"EV\",Defaults!$AC$25,0)))","v":0},{"$f":"IF('ICT Requirements'!K37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!K37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!K37=\"EV\",Defaults!$AC$25,0)))","v":0},{"$f":"IF('ICT Requirements'!L37=\"DV\",Defaults!$AA$25,IF('ICT Requirements'!L37=\"OV\",Defaults!$AB$25,IF('ICT Requirements'!L37=\"EV\",Defaults!$AC$25,0)))","v":0}]
["License Costs",{"$f":"B40","v":0},0,0,0,0,0,0,0,0,0]
["Staff Costs",{"$f":"'ICT Requirements'!C62+B13","v":0},{"$f":"'ICT Requirements'!D62+C13","v":0},{"$f":"'ICT Requirements'!E62+D13","v":0},{"$f":"'ICT Requirements'!F62+E13","v":0},{"$f":"'ICT Requirements'!G62+F13","v":0},{"$f":"'ICT Requirements'!H62+G13","v":0},{"$f":"'ICT Requirements'!I62+H13","v":0},{"$f":"'ICT Requirements'!J62+I13","v":0},{"$f":"'ICT Requirements'!K62+J13","v":0},{"$f":"'ICT Requirements'!L62+K13","v":0}]
["Transfer Cost",{"$f":"IF('ICT Requirements'!C60<>\"\",'ICT Requirements'!C60,B22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!D60<>\"\",'ICT Requirements'!D60,C22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!E60<>\"\",'ICT Requirements'!E60,D22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!F60<>\"\",'ICT Requirements'!F60,E22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!G60<>\"\",'ICT Requirements'!G60,F22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!H60<>\"\",'ICT Requirements'!H60,G22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!I60<>\"\",'ICT Requirements'!I60,H22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!J60<>\"\",'ICT Requirements'!J60,I22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!K60<>\"\",'ICT Requirements'!K60,J22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!L60<>\"\",'ICT Requirements'!L60,K22*Defaults!$B$44)","v":0}]
["    Total",{"$f":"SUM(B46:B56)","v":0},0,0,0,0,0,0,0,0,0]
[]
["Private Cloud"]
["Server Costs",{"$f":"('ICT Requirements'!C26*Defaults!$M$24+'ICT Requirements'!C27*Defaults!$N$24+'ICT Requirements'!C28*Defaults!$O$24+'ICT Requirements'!C29*Defaults!$P$24)","v":0},{"$f":"('ICT Requirements'!D26*Defaults!$M$24+'ICT Requirements'!D27*Defaults!$N$24+'ICT Requirements'!D28*Defaults!$O$24+'ICT Requirements'!D29*Defaults!$P$24)","v":0},{"$f":"('ICT Requirements'!E26*Defaults!$M$24+'ICT Requirements'!E27*Defaults!$N$24+'ICT Requirements'!E28*Defaults!$O$24+'ICT Requirements'!E29*Defaults!$P$24)","v":0},{"$f":"('ICT Requirements'!F26*Defaults!$M$24+'ICT Requirements'!F27*Defaults!$N$24+'ICT Requirements'!F28*Defaults!$O$24+'ICT Requirements'!F29*Defaults!$P$24)","v":0},{"$f":"('ICT Requirements'!G26*Defaults!$M$24+'ICT Requirements'!G27*Defaults!$N$24+'ICT Requirements'!G28*Defaults!$O$24+'ICT Requirements'!G29*Defaults!$P$24)","v":0},{"$f":"('ICT Requirements'!H26*Defaults!$M$24+'ICT Requirements'!H27*Defaults!$N$24+'ICT Requirements'!H28*Defaults!$O$24+'ICT Requirements'!H29*Defaults!$P$24)","v":0},{"$f":"('ICT Requirements'!I26*Defaults!$M$24+'ICT Requirements'!I27*Defaults!$N$24+'ICT Requirements'!I28*Defaults!$O$24+'ICT Requirements'!I29*Defaults!$P$24)","v":0},{"$f":"('ICT Requirements'!J26*Defaults!$M$24+'ICT Requirements'!J27*Defaults!$N$24+'ICT Requirements'!J28*Defaults!$O$24+'ICT Requirements'!J29*Defaults!$P$24)","v":0},{"$f":"('ICT Requirements'!K26*Defaults!$M$24+'ICT Requirements'!K27*Defaults!$N$24+'ICT Requirements'!K28*Defaults!$O$24+'ICT Requirements'!K29*Defaults!$P$24)","v":0},{"$f":"('ICT Requirements'!L26*Defaults!$M$24+'ICT Requirements'!L27*Defaults!$N$24+'ICT Requirements'!L28*Defaults!$O$24+'ICT Requirements'!L29*Defaults!$P$24)","v":0}]
["Performance Storage GB",{"$f":"B23*Defaults!V24","v":0},{"$f":"C23*Defaults!W24","v":0},{"$f":"D23*Defaults!X24","v":0},{"$f":"E23*Defaults!Y24","v":0},{"$f":"F23*Defaults!Z24","v":0},{"$f":"G23*Defaults!AA24","v":0},{"$f":"H23*Defaults!AB24","v":0},{"$f":"I23*Defaults!AC24","v":0},{"$f":"J23*Defaults!AD24","v":0},{"$f":"K23*Defaults!AE24","v":0}]
["Standard Storage GB",{"$f":"B24*Defaults!W24","v":0},{"$f":"C24*Defaults!X24","v":0},{"$f":"D24*Defaults!Y24","v":0},{"$f":"E24*Defaults!Z24","v":0},{"$f":"F24*Defaults!AA24","v":0},{"$f":"G24*Defaults!AB24","v":0},{"$f":"H24*Defaults!AC24","v":0},{"$f":"I24*Defaults!AD24","v":0},{"$f":"J24*Defaults!AE24","v":0},{"$f":"K24*Defaults!AF24","v":0}]
["Archive Storage GB",{"$f":"B25*Defaults!X24","v":0},{"$f":"C25*Defaults!Y24","v":0},{"$f":"D25*Defaults!Z24","v":0},{"$f":"E25*Defaults!AA24","v":0},{"$f":"F25*Defaults!AB24","v":0},{"$f":"G25*Defaults!AC24","v":0},{"$f":"H25*Defaults!AD24","v":0},{"$f":"I25*Defaults!AE24","v":0},{"$f":"J25*Defaults!AF24","v":0},{"$f":"K25*Defaults!AG24","v":0}]
["Backup Costs",{"$f":"'ICT Requirements'!C$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!D$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!E$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!F$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!G$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!H$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!I$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!J$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!K$45*Defaults!$Z$24","v":0},{"$f":"'ICT Requirements'!L$45*Defaults!$Z$24","v":0}]
["Network Costs",{"$f":"B$14*B$8","v":0},{"$f":"C$14*C$8","v":0},0,0,0,0,0,0,0,0]
["Bandwidth",{"$f":"IF(B26<>0,IF(B26=2,Defaults!$H$24,IF(Decision!B26=10,Defaults!$I$24,IF(Decision!B26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0},{"$f":"IF(C26<>0,IF(C26=2,Defaults!$H$24,IF(Decision!C26=10,Defaults!$I$24,IF(Decision!C26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0},{"$f":"IF(D26<>0,IF(D26=2,Defaults!$H$24,IF(Decision!D26=10,Defaults!$I$24,IF(Decision!D26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0},{"$f":"IF(E26<>0,IF(E26=2,Defaults!$H$24,IF(Decision!E26=10,Defaults!$I$24,IF(Decision!E26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0},{"$f":"IF(F26<>0,IF(F26=2,Defaults!$H$24,IF(Decision!F26=10,Defaults!$I$24,IF(Decision!F26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0},{"$f":"IF(G26<>0,IF(G26=2,Defaults!$H$24,IF(Decision!G26=10,Defaults!$I$24,IF(Decision!G26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0},{"$f":"IF(H26<>0,IF(H26=2,Defaults!$H$24,IF(Decision!H26=10,Defaults!$I$24,IF(Decision!H26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0},{"$f":"IF(I26<>0,IF(I26=2,Defaults!$H$24,IF(Decision!I26=10,Defaults!$I$24,IF(Decision!I26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0},{"$f":"IF(J26<>0,IF(J26=2,Defaults!$H$24,IF(Decision!J26=10,Defaults!$I$24,IF(Decision!J26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0},{"$f":"IF(K26<>0,IF(K26=2,Defaults!$H$24,IF(Decision!K26=10,Defaults!$I$24,IF(Decision!K26=50,Defaults!$J$24,Defaults!$K$24))),0)","v":0}]
["Digital Certificate Costs",{"$f":"IF('ICT Requirements'!C37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!C37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!C37=\"EV\",Defaults!$AC$24,0)))","v":0},{"$f":"IF('ICT Requirements'!D37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!D37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!D37=\"EV\",Defaults!$AC$24,0)))","v":0},{"$f":"IF('ICT Requirements'!E37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!E37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!E37=\"EV\",Defaults!$AC$24,0)))","v":0},{"$f":"IF('ICT Requirements'!F37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!F37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!F37=\"EV\",Defaults!$AC$24,0)))","v":0},{"$f":"IF('ICT Requirements'!G37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!G37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!G37=\"EV\",Defaults!$AC$24,0)))","v":0},{"$f":"IF('ICT Requirements'!H37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!H37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!H37=\"EV\",Defaults!$AC$24,0)))","v":0},{"$f":"IF('ICT Requirements'!I37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!I37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!I37=\"EV\",Defaults!$AC$24,0)))","v":0},{"$f":"IF('ICT Requirements'!J37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!J37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!J37=\"EV\",Defaults!$AC$24,0)))","v":0},{"$f":"IF('ICT Requirements'!K37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!K37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!K37=\"EV\",Defaults!$AC$24,0)))","v":0},{"$f":"IF('ICT Requirements'!L37=\"DV\",Defaults!$AA$24,IF('ICT Requirements'!L37=\"OV\",Defaults!$AB$24,IF('ICT Requirements'!L37=\"EV\",Defaults!$AC$24,0)))","v":0}]
["License Costs",{"$f":"B54","v":0},{"$f":"C54","v":0},0,0,0,0,0,0,0,0]
["Staff Costs",{"$f":"'ICT Requirements'!C62+B13","v":0},{"$f":"'ICT Requirements'!D62+C13","v":0},{"$f":"'ICT Requirements'!E62+D13","v":0},{"$f":"'ICT Requirements'!F62+E13","v":0},{"$f":"'ICT Requirements'!G62+F13","v":0},{"$f":"'ICT Requirements'!H62+G13","v":0},{"$f":"'ICT Requirements'!I62+H13","v":0},{"$f":"'ICT Requirements'!J62+I13","v":0},{"$f":"'ICT Requirements'!K62+J13","v":0},{"$f":"'ICT Requirements'!L62+K13","v":0}]
["Transfer Cost",{"$f":"IF('ICT Requirements'!C60<>\"\",'ICT Requirements'!C60,B22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!D60<>\"\",'ICT Requirements'!D60,C22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!E60<>\"\",'ICT Requirements'!E60,D22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!F60<>\"\",'ICT Requirements'!F60,E22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!G60<>\"\",'ICT Requirements'!G60,F22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!H60<>\"\",'ICT Requirements'!H60,G22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!I60<>\"\",'ICT Requirements'!I60,H22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!J60<>\"\",'ICT Requirements'!J60,I22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!K60<>\"\",'ICT Requirements'!K60,J22*Defaults!$B$44)","v":0},{"$f":"IF('ICT Requirements'!L60<>\"\",'ICT Requirements'!L60,K22*Defaults!$B$44)","v":0}]
["    Total",{"$f":"SUM(B60:B70)","v":0},{"$f":"SUM(C60:C70)","v":0},0,0,0,0,0,0,0,0]
[]
[]
["Location"]
["Physical Access Required",{"$f":"'ICT Requirements'!C55","v":0},{"$f":"'ICT Requirements'!D55","v":0},{"$f":"'ICT Requirements'!E55","v":0},{"$f":"'ICT Requirements'!F55","v":0},{"$f":"'ICT Requirements'!G55","v":0},{"$f":"'ICT Requirements'!H55","v":0},{"$f":"'ICT Requirements'!I55","v":0},{"$f":"'ICT Requirements'!J55","v":0},{"$f":"'ICT Requirements'!K55","v":0},{"$f":"'ICT Requirements'!L55","v":0}]
["Location Available?",{"$f":"IF('ICT Requirements'!C56=\"Yes\",\"No\",VLOOKUP(B5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}},{"$f":"IF('ICT Requirements'!D56=\"Yes\",\"No\",VLOOKUP(C5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}},{"$f":"IF('ICT Requirements'!E56=\"Yes\",\"No\",VLOOKUP(D5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}},{"$f":"IF('ICT Requirements'!F56=\"Yes\",\"No\",VLOOKUP(E5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}},{"$f":"IF('ICT Requirements'!G56=\"Yes\",\"No\",VLOOKUP(F5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}},{"$f":"IF('ICT Requirements'!H56=\"Yes\",\"No\",VLOOKUP(G5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}},{"$f":"IF('ICT Requirements'!I56=\"Yes\",\"No\",VLOOKUP(H5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}},{"$f":"IF('ICT Requirements'!J56=\"Yes\",\"No\",VLOOKUP(I5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}},{"$f":"IF('ICT Requirements'!K56=\"Yes\",\"No\",VLOOKUP(J5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}},{"$f":"IF('ICT Requirements'!L56=\"Yes\",\"No\",VLOOKUP(K5,'Look Up Tables'!$E$58:$G$88,3,1))","v":{"$error":"#N/A"}}]
["Colocation",{"$f":"IF(B75<>0,IF(B75=\"Yes\",IF(B76=\"Yes\",2,1),3),4)","v":4},{"$f":"IF(C75<>0,IF(C75=\"Yes\",IF(C76=\"Yes\",2,1),3),4)","v":4},4,4,4,4,4,4,4,4]
["Public Cloud",{"$f":"IF(B75=\"Yes\",1,IF(B75<>0,IF('ICT Requirements'!C56=\"Yes\",1,3),4))","v":4},{"$f":"IF(C75=\"Yes\",1,IF(C75<>0,IF('ICT Requirements'!D56=\"Yes\",1,3),4))","v":4},{"$f":"IF(D75=\"Yes\",1,IF(D75<>0,IF('ICT Requirements'!E56=\"Yes\",1,3),4))","v":4},{"$f":"IF(E75=\"Yes\",1,IF(E75<>0,IF('ICT Requirements'!F56=\"Yes\",1,3),4))","v":4},{"$f":"IF(F75=\"Yes\",1,IF(F75<>0,IF('ICT Requirements'!G56=\"Yes\",1,3),4))","v":4},{"$f":"IF(G75=\"Yes\",1,IF(G75<>0,IF('ICT Requirements'!H56=\"Yes\",1,3),4))","v":4},{"$f":"IF(H75=\"Yes\",1,IF(H75<>0,IF('ICT Requirements'!I56=\"Yes\",1,3),4))","v":4},{"$f":"IF(I75=\"Yes\",1,IF(I75<>0,IF('ICT Requirements'!J56=\"Yes\",1,3),4))","v":4},{"$f":"IF(J75=\"Yes\",1,IF(J75<>0,IF('ICT Requirements'!K56=\"Yes\",1,3),4))","v":4},{"$f":"IF(K75=\"Yes\",1,IF(K75<>0,IF('ICT Requirements'!L56=\"Yes\",1,3),4))","v":4}]
["Private Cloud",{"$f":"IF(B75=\"Yes\",1,IF(B75<>0,IF('ICT Requirements'!C56=\"Yes\",1,3),4))","v":4},{"$f":"IF(C75=\"Yes\",1,IF(C75<>0,IF('ICT Requirements'!D56=\"Yes\",1,3),4))","v":4},{"$f":"IF(D75=\"Yes\",1,IF(D75<>0,IF('ICT Requirements'!E56=\"Yes\",1,3),4))","v":4},{"$f":"IF(E75=\"Yes\",1,IF(E75<>0,IF('ICT Requirements'!F56=\"Yes\",1,3),4))","v":4},{"$f":"IF(F75=\"Yes\",1,IF(F75<>0,IF('ICT Requirements'!G56=\"Yes\",1,3),4))","v":4},{"$f":"IF(G75=\"Yes\",1,IF(G75<>0,IF('ICT Requirements'!H56=\"Yes\",1,3),4))","v":4},{"$f":"IF(H75=\"Yes\",1,IF(H75<>0,IF('ICT Requirements'!I56=\"Yes\",1,3),4))","v":4},{"$f":"IF(I75=\"Yes\",1,IF(I75<>0,IF('ICT Requirements'!J56=\"Yes\",1,3),4))","v":4},{"$f":"IF(J75=\"Yes\",1,IF(J75<>0,IF('ICT Requirements'!K56=\"Yes\",1,3),4))","v":4},{"$f":"IF(K75=\"Yes\",1,IF(K75<>0,IF('ICT Requirements'!L56=\"Yes\",1,3),4))","v":4}]
[]
["Security"]
["Adequate",{"$f":"IF('ICT Requirements'!C58=\"Yes\",\"No\",\"Yes\")","v":"Yes"},{"$f":"IF('ICT Requirements'!D58=\"Yes\",\"No\",\"Yes\")","v":"Yes"},{"$f":"IF('ICT Requirements'!E58=\"Yes\",\"No\",\"Yes\")","v":"Yes"},{"$f":"IF('ICT Requirements'!F58=\"Yes\",\"No\",\"Yes\")","v":"Yes"},{"$f":"IF('ICT Requirements'!G58=\"Yes\",\"No\",\"Yes\")","v":"Yes"},{"$f":"IF('ICT Requirements'!H58=\"Yes\",\"No\",\"Yes\")","v":"Yes"},{"$f":"IF('ICT Requirements'!I58=\"Yes\",\"No\",\"Yes\")","v":"Yes"},{"$f":"IF('ICT Requirements'!J58=\"Yes\",\"No\",\"Yes\")","v":"Yes"},{"$f":"IF('ICT Requirements'!K58=\"Yes\",\"No\",\"Yes\")","v":"Yes"},{"$f":"IF('ICT Requirements'!L58=\"Yes\",\"No\",\"Yes\")","v":"Yes"}]
["Colocation",3,3,3,3,3,3,3,3,3,3]
["Public Cloud",{"$f":"IF(B82=\"Yes\",3,IF(B82<>0,1,4))","v":3},{"$f":"IF(C82=\"Yes\",3,IF(C82<>0,1,4))","v":3},3,3,3,3,3,3,3,3]
["Private Cloud",{"$f":"IF(B82=\"Yes\",3,IF(B82<>0,1,4))","v":3},{"$f":"IF(C82=\"Yes\",3,IF(C82<>0,1,4))","v":3},3,3,3,3,3,3,3,3]
[]
["Viable?"]
["Colocation",{"$f":"IF(IF(B77=1,FALSE,IF(B83=1,FALSE,TRUE))=TRUE,'Options Report'!B14,1000000000000)","v":""},{"$f":"IF(IF(C77=1,FALSE,IF(C83=1,FALSE,TRUE))=TRUE,'Options Report'!C14,1000000000000)","v":""},{"$f":"IF(IF(D77=1,FALSE,IF(D83=1,FALSE,TRUE))=TRUE,'Options Report'!D14,1000000000000)","v":""},{"$f":"IF(IF(E77=1,FALSE,IF(E83=1,FALSE,TRUE))=TRUE,'Options Report'!E14,1000000000000)","v":""},{"$f":"IF(IF(F77=1,FALSE,IF(F83=1,FALSE,TRUE))=TRUE,'Options Report'!F14,1000000000000)","v":""},{"$f":"IF(IF(G77=1,FALSE,IF(G83=1,FALSE,TRUE))=TRUE,'Options Report'!G14,1000000000000)","v":""},{"$f":"IF(IF(H77=1,FALSE,IF(H83=1,FALSE,TRUE))=TRUE,'Options Report'!H14,1000000000000)","v":""},{"$f":"IF(IF(I77=1,FALSE,IF(I83=1,FALSE,TRUE))=TRUE,'Options Report'!I14,1000000000000)","v":""},{"$f":"IF(IF(J77=1,FALSE,IF(J83=1,FALSE,TRUE))=TRUE,'Options Report'!J14,1000000000000)","v":""},{"$f":"IF(IF(K77=1,FALSE,IF(K83=1,FALSE,TRUE))=TRUE,'Options Report'!K14,1000000000000)","v":""}]
["Public Cloud",{"$f":"IF(IF(B78=1,FALSE,IF(B84=1,FALSE,TRUE))=TRUE,'Options Report'!B15,1000000000000)","v":""},{"$f":"IF(IF(C78=1,FALSE,IF(C84=1,FALSE,TRUE))=TRUE,'Options Report'!C15,1000000000000)","v":""},{"$f":"IF(IF(D78=1,FALSE,IF(D84=1,FALSE,TRUE))=TRUE,'Options Report'!D15,1000000000000)","v":""},{"$f":"IF(IF(E78=1,FALSE,IF(E84=1,FALSE,TRUE))=TRUE,'Options Report'!E15,1000000000000)","v":""},{"$f":"IF(IF(F78=1,FALSE,IF(F84=1,FALSE,TRUE))=TRUE,'Options Report'!F15,1000000000000)","v":""},{"$f":"IF(IF(G78=1,FALSE,IF(G84=1,FALSE,TRUE))=TRUE,'Options Report'!G15,1000000000000)","v":""},{"$f":"IF(IF(H78=1,FALSE,IF(H84=1,FALSE,TRUE))=TRUE,'Options Report'!H15,1000000000000)","v":""},{"$f":"IF(IF(I78=1,FALSE,IF(I84=1,FALSE,TRUE))=TRUE,'Options Report'!I15,1000000000000)","v":""},{"$f":"IF(IF(J78=1,FALSE,IF(J84=1,FALSE,TRUE))=TRUE,'Options Report'!J15,1000000000000)","v":""},{"$f":"IF(IF(K78=1,FALSE,IF(K84=1,FALSE,TRUE))=TRUE,'Options Report'!K15,1000000000000)","v":""}]
["Private Cloud",{"$f":"IF(IF(B79=1,FALSE,IF(B85=1,FALSE,TRUE))=TRUE,'Options Report'!B16,1000000000000)","v":""},{"$f":"IF(IF(C79=1,FALSE,IF(C85=1,FALSE,TRUE))=TRUE,'Options Report'!C16,1000000000000)","v":""},{"$f":"IF(IF(D79=1,FALSE,IF(D85=1,FALSE,TRUE))=TRUE,'Options Report'!D16,1000000000000)","v":""},{"$f":"IF(IF(E79=1,FALSE,IF(E85=1,FALSE,TRUE))=TRUE,'Options Report'!E16,1000000000000)","v":""},{"$f":"IF(IF(F79=1,FALSE,IF(F85=1,FALSE,TRUE))=TRUE,'Options Report'!F16,1000000000000)","v":""},{"$f":"IF(IF(G79=1,FALSE,IF(G85=1,FALSE,TRUE))=TRUE,'Options Report'!G16,1000000000000)","v":""},{"$f":"IF(IF(H79=1,FALSE,IF(H85=1,FALSE,TRUE))=TRUE,'Options Report'!H16,1000000000000)","v":""},{"$f":"IF(IF(I79=1,FALSE,IF(I85=1,FALSE,TRUE))=TRUE,'Options Report'!I16,1000000000000)","v":""},{"$f":"IF(IF(J79=1,FALSE,IF(J85=1,FALSE,TRUE))=TRUE,'Options Report'!J16,1000000000000)","v":""},{"$f":"IF(IF(K79=1,FALSE,IF(K85=1,FALSE,TRUE))=TRUE,'Options Report'!K16,1000000000000)","v":""}]
["Custom Solution",{"$f":"IF('ICT Requirements'!C63>0,'ICT Requirements'!C63,\"\")","v":""},{"$f":"IF('ICT Requirements'!D63>0,'ICT Requirements'!D63,\"\")","v":""},{"$f":"IF('ICT Requirements'!E63>0,'ICT Requirements'!E63,\"\")","v":""},{"$f":"IF('ICT Requirements'!F63>0,'ICT Requirements'!F63,\"\")","v":""},{"$f":"IF('ICT Requirements'!G63>0,'ICT Requirements'!G63,\"\")","v":""},{"$f":"IF('ICT Requirements'!H63>0,'ICT Requirements'!H63,\"\")","v":""},{"$f":"IF('ICT Requirements'!I63>0,'ICT Requirements'!I63,\"\")","v":""},{"$f":"IF('ICT Requirements'!J63>0,'ICT Requirements'!J63,\"\")","v":""},{"$f":"IF('ICT Requirements'!K63>0,'ICT Requirements'!K63,\"\")","v":""},{"$f":"IF('ICT Requirements'!L63>0,'ICT Requirements'!L63,\"\")","v":""}]
["Current Cost",{"$f":"'Options Report'!B13","v":""},{"$f":"'Options Report'!C13","v":""},{"$f":"'Options Report'!D13","v":""},{"$f":"'Options Report'!E13","v":""},{"$f":"'Options Report'!F13","v":""},{"$f":"'Options Report'!G13","v":""},{"$f":"'Options Report'!H13","v":""},{"$f":"'Options Report'!I13","v":""},{"$f":"'Options Report'!J13","v":""},{"$f":"'Options Report'!K13","v":""}]
[null,{"$f":"MIN(B88:B92)","v":0},{"$f":"MIN(C88:C92)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B75=0,\"\",IF(B93=B88,$A$88,IF(B93=B89,$A$89,IF(B93=B90,$A$90,IF(B93=B91,$A$91,\"Existing Arrangement\")))))","v":""},{"$f":"IF(C75=0,\"\",IF(C93=C88,$A$88,IF(C93=C89,$A$89,IF(C93=C90,$A$90,IF(C93=C91,$A$91,\"Existing Arrangement\")))))","v":""},"","","","","","","",""]

{"sheet":"ICT Provision Report","index":9,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[16,8,17,8],[16,0,17,3],[0,10,0,11],[0,4,0,8],[1,4,1,8],[16,4,16,6],[16,7,17,7]]}
[null,null,null,null,{"$f":"Introduction!E5","v":0},null,null,null,null,null,{"$f":"NOW()","v":"2016-10-31T11:08:05.270"}]
[null,null,null,null,"ICT Status Report"]
[]
["Summary of Provision",null,null,null,"No of Services","No of Physical Servers","No of Virtualised Servers","Storage Capacity TB","Bandwidth Requirements Mbps","Legacy Servers","Annual Colocation Costs","Annual Managed Service Costs"]
["Server in own datacentre",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A5)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A5,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A5,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A5,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["Colocated server",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A6)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A6,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A6,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A6,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["Virtualised server in own datacentre",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A7)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A7,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A7,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A7,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["Virtualised colocated server",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A8)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A8,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A8,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A8,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["Managed service",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A9)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A9,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A9,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A9,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["Private Cloud",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A10)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A10,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A10,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A10,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["Public Cloud",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A11)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A11,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A11,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A11,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["Software as a service",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A12)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A12,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A12,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A12,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["Platform as a service",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A13)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A13,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A13,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A13,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["Infrastructure as a service",null,null,null,{"$f":"COUNTIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A14)","v":0},{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A14,'ICT Requirements'!$C$24:$L$24)","v":0},null,null,{"$f":"SUMIF('ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A14,'ICT Requirements'!$C$35:$L$35)*1000","v":0},{"$f":"SUMIFS('ICT Requirements'!$C$24:$L$24,'ICT Requirements'!$C$19:$L$19,'ICT Provision Report'!A14,'ICT Requirements'!$C$48:$L$48,\"Yes\")","v":0}]
["  Total",null,null,null,{"$f":"SUM(E5:E14)","v":0},{"$f":"SUM(F5:F14)","v":0},0,0,0,0,0,0]
[]
["Service Detail",null,null,null,"Location Restrictions",null,null,"Security constraints","Gov Network Requirement",null,"Recovery Requirement"]
[null,null,null,null,"   Location constraints for data","   Location constraints for Application","   Regular physical access to server required?",null,null,"Minimum Availability","Time","Type"]
[{"$f":"'ICT Requirements'!C18","v":0},null,null,null,{"$f":"HLOOKUP($A19,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A19,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A19,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A19,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A19,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A19,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!D18","v":0},null,null,null,{"$f":"HLOOKUP($A20,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A20,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A20,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A20,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A20,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A20,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!E18","v":0},null,null,null,{"$f":"HLOOKUP($A21,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A21,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A21,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A21,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A21,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A21,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!F18","v":0},null,null,null,{"$f":"HLOOKUP($A22,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A22,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A22,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A22,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A22,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A22,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!G18","v":0},null,null,null,{"$f":"HLOOKUP($A23,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A23,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A23,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A23,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A23,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A23,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!H18","v":0},null,null,null,{"$f":"HLOOKUP($A24,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A24,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A24,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A24,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A24,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A24,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!I18","v":0},null,null,null,{"$f":"HLOOKUP($A25,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A25,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A25,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A25,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A25,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A25,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!J18","v":0},null,null,null,{"$f":"HLOOKUP($A26,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A26,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A26,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A26,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A26,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A26,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!K18","v":0},null,null,null,{"$f":"HLOOKUP($A27,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A27,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A27,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A27,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A27,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A27,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!L18","v":0},null,null,null,{"$f":"HLOOKUP($A28,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A28,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A28,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A28,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#N/A"}},0,0,{"$f":"HLOOKUP($A28,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A28,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#N/A"}}]
[{"$f":"'ICT Requirements'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"HLOOKUP($A29,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A29,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A29,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A29,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#REF!"}},0,0,{"$f":"HLOOKUP($A29,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A29,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#REF!"}}]
[{"$f":"'ICT Requirements'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"HLOOKUP($A30,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A30,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A30,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A30,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#REF!"}},0,0,{"$f":"HLOOKUP($A30,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A30,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#REF!"}}]
[{"$f":"'ICT Requirements'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"HLOOKUP($A31,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A31,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A31,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A31,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#REF!"}},0,0,{"$f":"HLOOKUP($A31,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A31,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#REF!"}}]
[{"$f":"'ICT Requirements'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"HLOOKUP($A32,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A32,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A32,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A32,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#REF!"}},0,0,{"$f":"HLOOKUP($A32,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A32,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#REF!"}}]
[{"$f":"'ICT Requirements'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"HLOOKUP($A33,'ICT Requirements'!$C$18:$L$58,21,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A33,'ICT Requirements'!$C$18:$L$58,22,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A33,'ICT Requirements'!$C$18:$L$58,23,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A33,'ICT Requirements'!$C$18:$L$58,24,0)","v":{"$error":"#REF!"}},0,0,{"$f":"HLOOKUP($A33,'ICT Requirements'!$C$18:$L$58,27,0)","v":{"$error":"#REF!"}},{"$f":"HLOOKUP($A33,'ICT Requirements'!$C$18:$L$58,28,0)","v":{"$error":"#REF!"}}]

{"sheet":"Defaults","index":10,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
["Cost Default Data Entry"]
[]
["Depreciation"]
["    ICT Equipment Life",5,"Years"]
[]
[]
["General Costs"]
["   Insurance",2.5,"per m2 per annum"]
["   Maintenance",5,"per m2 per annum"]
["   Data room floor area",95,"per m2 per annum"]
["   Office floor area",130,"per m2 per annum"]
["   Ancilliary floor area",65,"per m2 per annum"]
[]
["Staff Costs"]
["Average annual salary",35000]
[]
["Framework Costs"]
[]
["Server Types","Cost per 1/4 Rack","Cost per 1/2 Rack","Cost per Rack","Set up Costs","Additional kW Power","Tape Cost","Bandwidth 2Mbps","Bandwidth 10Mbps","Bandwidth 50Mbps","Bandwidth 100Mbps","Additional Bandwidth 1 Mbps","Virtual Server (Small)","Virtual Server (Medium)","Virtual Server (Large)","Virtual Server (Extra Large)","Virtual Server (Small)","Virtual Server (Medium)","Virtual Server (Large)","Virtual Server (Extra Large)","Additional vCPU","Additional Performance Storage","Additional Standard Storage","Additional Archive Storage","Additional vFirewall","Backup Service per GB","DV Certificates","OV Certificates","EV Certificates","8 Port Switch","24 Port Switch","48 Port Switch","Technical Consultant","Business/Systems Analyst","Solutions Architect","Support Engineer","Security Consultant"]
["Server in own datacentre"]
["Colocated server",4750,6400,11000,1000,2300,1500,1000,1500,5500,8000,null,850,1800,3500,6700,850,1800,3500,6700,null,1,1.5,0.4,null,1,35,65,200]
["Virtualised server in own datacentre"]
["Virtualised colocated server"]
["Private Cloud",null,null,null,null,null,null,1000,1500,5500,8000,null,2000,4000,8000,12000,2000,4000,8000,12000,null,1,1.5,0.4,null,1,35,65,200]
["Public Cloud",null,null,null,null,null,null,1000,1500,5500,8000,null,850,1800,3500,6700,850,1800,3500,6700,null,1,1.5,0.4,null,1,35,65,200]
[]
["Hardware Costs"]
[null,"Replacement",null,null,"Maintenance"]
["    Servers"]
["      Small",900,null,null,{"$f":"B30*0.15","v":135},"per server"]
["      Medium",2000,null,null,{"$f":"B31*0.15","v":300},"per server"]
["      Large",10000,null,null,1500,"per server"]
["      V Large",40000,null,null,{"$f":"B33*0.1","v":4000},"per server"]
["    Storage",2500,"per TB",null,375,"per TB"]
["    Network devices",2500,"per device",null,375,"per device"]
["    Ancilliary devices",5000,"per device",null,750,"per device"]
[]
["License Costs"]
[]
["    Cost per server",3000,"per server"]
[]
["Transition Costs "]
["  Colocation cost per server",500,"per server"]
["  Cloud transfer cost per server",1000,"per server"]

{"sheet":"Look Up Tables","index":11,"n_rows":126,"n_cols":13,"rows_kept":126,"cut":false,"hidden":true,"merged":[[31,1,31,4],[31,5,31,8],[31,9,31,12],[32,1,32,2],[32,3,32,4],[32,5,32,6],[32,7,32,8],[32,9,32,10],[32,11,32,12]]}
["PUE Calculation Data"]
[]
[]
["Lighting"]
[]
["Type","W/m2"]
["LED",4]
["T12 Fluorescent",30]
["T8 Fluorescent",13]
["T5 Fluorescent",7]
["Compact Fluorescent",8]
["Other",15]
[]
["Controls"]
[]
["Type","%"]
["Manual",0.5]
["24x7",1]
["Motion controlled dimming",0.1]
["Motion controlled switch off",0.1]
[]
["UPS"]
[]
["Type","%"]
["None",1]
["Low Efficiency (85%)",0.85]
["Typical (90%)",0.9]
["High Efficiency (95%)",0.95]
[]
["HVAC"]
[]
["Type","50% capacity",null,null,null,"75% capacity",null,null,null,"100% capacity"]
[null,"No Economiser",null,"Air side economiser 35% reduction",null,"No Economiser",null,"Air side economiser 35% reduction",null,"No Economiser",null,"Air side economiser 35% reduction"]
[null,"Perimeter Cooling","Close Coupled Cooling","Perimeter Cooling","Close Coupled Cooling","Perimeter Cooling","Close Coupled Cooling","Perimeter Cooling","Close Coupled Cooling","Perimeter Cooling","Close Coupled Cooling","Perimeter Cooling","Close Coupled Cooling"]
["Air cooled single unit",{"$f":"9578/8760+1","v":2.09337899543379},{"$f":"6009/8760+1","v":1.685958904109589},{"$f":"9578/8760+1","v":2.09337899543379},{"$f":"6009/8760+1","v":1.685958904109589},{"$f":"(J35+B35)/2","v":1.8777397260273974},1.5641552511415524,{"$f":"(L35+D35)/2","v":1.8777397260273974},{"$f":"(M35+E35)/2","v":1.5641552511415524},{"$f":"11600/(8760*2)+1","v":1.6621004566210047},{"$f":"7750/(8760*2)+1","v":1.442351598173516},{"$f":"11600/(8760*2)+1","v":1.6621004566210047},{"$f":"7750/(8760*2)+1","v":1.442351598173516}]
["Split unit/DX-glycol unit",{"$f":"12730/8760+1","v":2.4531963470319633},{"$f":"5882/8760+1","v":1.6714611872146119},{"$f":"12730/8760+1","v":2.4531963470319633},{"$f":"5882/8760+1","v":1.6714611872146119},2.1404109589041096,1.5463470319634705,2.1404109589041096,1.5463470319634705,{"$f":"14500/(8760*2)+1","v":1.8276255707762559},{"$f":"7380/(8760*2)+1","v":1.4212328767123288},{"$f":"14500/(8760*2)+1","v":1.8276255707762559},{"$f":"7380/(8760*2)+1","v":1.4212328767123288}]
["Chilled water cooling tower",{"$f":"7556/8760+1","v":1.8625570776255707},{"$f":"4107/8760+1","v":1.4688356164383563},{"$f":"(B37-1)*(1-0.35)+1","v":1.560662100456621},1.3047431506849316,{"$f":"(J37+B37)/2","v":1.691552511415525},{"$f":"(K37+C37)/2","v":1.4096461187214613},{"$f":"(F37-1)*(1-0.35)+1","v":1.4495091324200913},{"$f":"(G37-1)*(1-0.35)+1","v":1.2662699771689498},{"$f":"9120/(8760*2)+1","v":1.5205479452054793},{"$f":"6140/(8760*2)+1","v":1.3504566210045663},{"$f":"(J37-1)*(1-0.35)+1","v":1.3383561643835615},{"$f":"(K37-1)*(1-0.35)+1","v":1.2277968036529681}]
["Chilled water cooling tower with VSD",{"$f":"6247/8760+1","v":1.7131278538812786},{"$f":"2899/8760+1","v":1.3309360730593607},1.4635331050228311,1.2151084474885845,{"$f":"(J38+B38)/2","v":1.5874429223744293},{"$f":"(K38+C38)/2","v":1.3138698630136987},{"$f":"(F38-1)*(1-0.35)+1","v":1.3818378995433791},{"$f":"(G38-1)*(1-0.35)+1","v":1.2040154109589041},{"$f":"8090/(8760*2)+1","v":1.46175799086758},{"$f":"5200/(8760*2)+1","v":1.2968036529680365},{"$f":"(J38-1)*(1-0.35)+1","v":1.3001426940639269},{"$f":"(K38-1)*(1-0.35)+1","v":1.1929223744292237}]
["Chilled water with dry cooler",{"$f":"8076/8760+1","v":1.9219178082191781},{"$f":"4567/8760+1","v":1.5213470319634703},1.5992465753424658,1.3388755707762559,1.7443493150684932,1.4584474885844749,1.4838270547945207,1.2979908675799088,{"$f":"9930/(8760*2)+1","v":1.5667808219178081},{"$f":"6930/(8760*2)+1","v":1.3955479452054795},1.3684075342465754,1.2571061643835617]
["Chilled water with dry cooler with VSD",{"$f":"6636/8760+1","v":1.7575342465753425},{"$f":"3258/8760+1","v":1.3719178082191781},1.4923972602739726,1.2417465753424657,1.6247716894977169,1.3497716894977168,1.4061015981735161,1.2273515981735159,{"$f":"8620/(8760*2)+1","v":1.4920091324200913},{"$f":"5740/(8760*2)+1","v":1.3276255707762556},1.3198059360730594,1.2129566210045661]
["Chilled water with packaged chiller",{"$f":"7804/8760+1","v":1.8908675799086758},{"$f":"4270/8760+1","v":1.4874429223744292},{"$f":"(B41-1)*(1-0.35)+1","v":1.5790639269406395},{"$f":"(C41-1)*(1-0.35)+1","v":1.3168378995433789},{"$f":"(J41+B41)/2","v":1.7216894977168951},{"$f":"(K41+C41)/2","v":1.3975456621004567},{"$f":"(F41-1)*(1-0.35)+1","v":1.4690981735159818},{"$f":"(G41-1)*(1-0.35)+1","v":1.2584046803652968},{"$f":"9680/(8760*2)+1","v":1.5525114155251143},{"$f":"5390/(8760*2)+1","v":1.307648401826484},{"$f":"(J41-1)*(1-0.35)+1","v":1.3591324200913242},1.1999714611872145]
[]
[]
["Server Types"]
[]
["Server Types","Server in own datacentre","Colocated server","Virtualised server in own datacentre","Virtualised colocated server","Private Cloud","Public Cloud"]
["Server in own datacentre",0,1,1,1,1,1]
["Colocated server",0,null,1,1,1,1]
["Virtualised server in own datacentre",0,null,null,1,1,1]
["Virtualised colocated server",0,null,null,null,1,1]
["Private Cloud",0,null,null,null,1,1]
["Public Cloud",0,null,null,null,1,1]
["Other"]
[]
["Locations"]
[]
["Locations","Names",null,null,"City","Region","CoLo Available"]
[{"$f":"'Data Centre Detail'!D7","v":0},{"$f":"'Data Centre Detail'!D6","v":0},null,null,"Aberdeen","North East","Yes"]
[{"$f":"'Data Centre Detail'!G7","v":0},{"$f":"'Data Centre Detail'!G6","v":0},null,null,"Alloa","South East","Yes"]
[{"$f":"'Data Centre Detail'!J7","v":0},{"$f":"'Data Centre Detail'!J6","v":0},null,null,"Ayr","South West","Yes"]
[{"$f":"'Data Centre Detail'!M7","v":0},{"$f":"'Data Centre Detail'!M6","v":0},null,null,"Dalkeith","South East","Yes"]
["Other",null,null,null,"Dumfries","South West","Yes"]
[null,null,null,null,"Dumbarton","Central","Yes"]
[null,null,null,null,"Dundee","North East","Yes"]
[null,null,null,null,"Edinburgh","East Central","Yes"]
[null,null,null,null,"Elgin","Highlands","No"]
[null,null,null,null,"Falkirk","Central","Yes"]
[null,null,null,null,"Forfar","North East","Yes"]
[null,null,null,null,"Giffnock","Central","Yes"]
[null,null,null,null,"Glasgow","Central","Yes"]
[null,null,null,null,"Glenrothes","Central","Yes"]
[null,null,null,null,"Greenock","Central","Yes"]
[null,null,null,null,"Haddington","South East","Yes"]
[null,null,null,null,"Hamilton","Central","Yes"]
[null,null,null,null,"Inverness","Highlands","No"]
[null,null,null,null,"Irvine","Central","Yes"]
[null,null,null,null,"Kilmarnock","Central","Yes"]
[null,null,null,null,"Kirkintilloch","Central","Yes"]
[null,null,null,null,"Kirkwall","Islands","No"]
[null,null,null,null,"Lerwick","Islands","No"]
[null,null,null,null,"Livingston","Central","Yes"]
[null,null,null,null,"Lochgilphead","Highlands","No"]
[null,null,null,null,"Melrose","South East","Yes"]
[null,null,null,null,"Motherwell","Central","Yes"]
[null,null,null,null,"Paisley","Central","Yes"]
[null,null,null,null,"Perth","Central","Yes"]
[null,null,null,null,"Stirling","Central","Yes"]
[null,null,null,null,"Stornaway","Islands","No"]
[null,null,null,null,"*"]
[]
[]
["Server Types"]
[]
["Server Sizes"]
["Small","1 core, 4GB RAM, 100GB Storage"]
["Medium","2 core, 8GB RAM, 200GB Storage"]
["Large","3 core, 12GB RAM, 400GB Storage"]
["Extra Large","4 core, 16GB RAM, 800GB Storage"]
[]
[]
["Backup Types"]
[]
["Backup Types"]
["In house NAS"]
["Owned data centre"]
["Colocated data centre"]
["Private Cloud"]
["Public Cloud"]
["Tape"]
["None"]
[]
["Certificate Types"]
[]
["Certificate Types"]
["DV"]
["OV"]
["EV"]
[]
["Scenarios"]
[{"$f":"ScenarioStart","v":0},0]
[{"$f":"'Scenario History'!O2","v":0},1]
[{"$f":"'Scenario History'!AA2","v":0},2]
[{"$f":"'Scenario History'!AM2","v":0},3]
[{"$f":"'Scenario History'!AY2","v":0},4]
[{"$f":"'Scenario History'!BK2","v":0},5]
[{"$f":"'Scenario History'!BW2","v":0},6]

{"sheet":"Graphs","index":12,"n_rows":54,"n_cols":13,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
["Graphs and Graphics"]
[]
["Report Graphs","Data Centre 1",null,null,"Data Centre 2",null,null,"Data Centre 3",null,null,"Data Centre 4"]
[null,0,9,null,0,9,null,0,9,null,0,9]
[null,{"$f":"'Data Centre Detail'!D133*45","v":0},9,null,{"$f":"'Data Centre Detail'!G133*45","v":0},9,null,{"$f":"'Data Centre Detail'!J133*45","v":0},9,null,{"$f":"'Data Centre Detail'!M133*45","v":0},9]
[null,3,9,{"$f":"'Data Centre Detail'!D133","v":0},3,9,{"$f":"'Data Centre Detail'!G133","v":0},3,9,{"$f":"'Data Centre Detail'!J133","v":0},3,9,{"$f":"'Data Centre Detail'!M133","v":0}]
[null,{"$f":"360-SUM(B4:B6)","v":357},9,null,{"$f":"360-SUM(E4:E6)","v":357},9,null,{"$f":"360-SUM(H4:H6)","v":357},9,null,{"$f":"360-SUM(K4:K6)","v":357},9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,9,null,null,9,null,null,9,null,null,9]
[null,null,180,null,null,180,null,null,180,null,null,180]
[]
[null,null,{"$f":"4/180*9","v":0.2},{"$f":"C26*8","v":1.6},{"$f":"C26*12","v":2.4000000000000004}]
[]
["Devices",null,null,"TCO"]
["Max",{"$f":"MAX('Data Centre Detail'!D29:D37,'Data Centre Detail'!G29:G37,'Data Centre Detail'!J29:J37,'Data Centre Detail'!M29:M37)+1","v":1},null,"Max",{"$f":"MAX('Data Centre Detail'!D220:O220)*1.02","v":0}]
[]
[]
["Metering",1,2,3,4]
["ICT",{"$f":"IF('Data Centre Detail'!D42=\"Yes\",1,3)","v":3},{"$f":"IF('Data Centre Detail'!G42=\"Yes\",1,3)","v":3},{"$f":"IF('Data Centre Detail'!J42=\"Yes\",1,3)","v":3},{"$f":"IF('Data Centre Detail'!M42=\"Yes\",1,3)","v":3}]
["Total Facility",{"$f":"IF('Data Centre Detail'!D64=\"Yes\",1,IF('Data Centre Detail'!D70=\"Yes\",2,3))","v":3},{"$f":"IF('Data Centre Detail'!G64=\"Yes\",1,IF('Data Centre Detail'!G70=\"Yes\",2,3))","v":3},{"$f":"IF('Data Centre Detail'!J64=\"Yes\",1,IF('Data Centre Detail'!J70=\"Yes\",2,3))","v":3},{"$f":"IF('Data Centre Detail'!M64=\"Yes\",1,IF('Data Centre Detail'!M70=\"Yes\",2,3))","v":3}]
[]
[]
["Red Light"]
["Amber Light"]
["Green Light"]
["No Light"]
[]
["Data Centre",1,2,3,4]
["Rack Rental",{"$f":"IF('Data Centre Detail'!D6=\"\",1,IF('Data Centre Detail'!D10=\"Racks Leased\",2,0))","v":1},{"$f":"IF(OR('Data Centre Detail'!G10=\"Racks Leased\",'Data Centre Detail'!G6=\"\"),1,0)","v":1},{"$f":"IF(OR('Data Centre Detail'!J10=\"Racks Leased\",'Data Centre Detail'!J6=\"\"),1,0)","v":1},{"$f":"IF(OR('Data Centre Detail'!M10=\"Racks Leased\",'Data Centre Detail'!M6=\"\"),1,0)","v":1}]
["ICT Measurement Quality",{"$f":"IF('Data Centre Detail'!$D$42=\"Yes\",3,1)","v":1},{"$f":"IF('Data Centre Detail'!$G$42=\"Yes\",3,1)","v":1},{"$f":"IF('Data Centre Detail'!$J$42=\"Yes\",3,1)","v":1},{"$f":"IF('Data Centre Detail'!$M$42=\"Yes\",3,1)","v":1}]
["TF Measurement Quality",{"$f":"IF('Data Centre Detail'!$D$64=\"Yes\",3,IF('Data Centre Detail'!$D$70=\"Yes\",2,1))","v":1},{"$f":"IF('Data Centre Detail'!$G$64=\"Yes\",3,IF('Data Centre Detail'!$G$70=\"Yes\",2,1))","v":1},{"$f":"IF('Data Centre Detail'!$J$64=\"Yes\",3,IF('Data Centre Detail'!$J$70=\"Yes\",2,1))","v":1},{"$f":"IF('Data Centre Detail'!$M$64=\"Yes\",3,IF('Data Centre Detail'!$M$70=\"Yes\",2,1))","v":1}]
["Assessment",{"$f":"IF(B43=1,\"\",IF(B43=2,\"Published PUE\",IF(AND(B44=3,B45=3),\"Good level of accuracy\",IF(AND(B44=3,B45<>3),\"Total energy measurement inadequate\",IF(AND(B44<>3,B45=3),\"ICT energy measurement Inadequate\",\"All energy measurement inadequate\")))))","v":""},{"$f":"IF(C43=1,\"\",IF(C43=2,\"Published PUE\",IF(AND(C44=3,C45=3),\"Good level of accuracy\",IF(AND(C44=3,C45<>3),\"Total energy measurement inadequate\",IF(AND(C44<>3,C45=3),\"ICT energy measurement Inadequate\",\"All energy measurement inadequate\")))))","v":""},"",""]
[]
[]
["Summary"]
[null,null,"TCO","PUE"]
[{"$f":"IF('Data Centre Detail'!D$6<>0,'Data Centre Detail'!D$6,\"\")","v":""},null,{"$f":"IF('Data Centre Detail'!D220<>0,'Data Centre Detail'!D220,\"\")","v":""},{"$f":"IF('Data Centre Detail'!D$133<>0,'Data Centre Detail'!D$133,\"\")","v":""}]
[{"$f":"IF('Data Centre Detail'!G$6<>0,'Data Centre Detail'!G$6,\"\")","v":""},null,{"$f":"IF('Data Centre Detail'!G220<>0,'Data Centre Detail'!G220,\"\")","v":""},{"$f":"IF('Data Centre Detail'!G$133<>0,'Data Centre Detail'!G$133,\"\")","v":""}]
[{"$f":"IF('Data Centre Detail'!J$6<>0,'Data Centre Detail'!J$6,\"\")","v":""},null,{"$f":"IF('Data Centre Detail'!J220<>0,'Data Centre Detail'!J220,\"\")","v":""},{"$f":"IF('Data Centre Detail'!J$133<>0,'Data Centre Detail'!J$133,\"\")","v":""}]
[{"$f":"IF('Data Centre Detail'!M$6<>0,'Data Centre Detail'!M$6,\"\")","v":""},null,{"$f":"IF('Data Centre Detail'!M220<>0,'Data Centre Detail'!M220,\"\")","v":""},{"$f":"IF('Data Centre Detail'!M$133<>0,'Data Centre Detail'!M$133,\"\")","v":""}]

{"sheet":"Scenario History","index":13,"n_rows":323,"n_cols":86,"rows_kept":323,"cut":false,"hidden":true,"merged":[]}
[null,null,1,0,".",".",".",".",".",".",".",".",".",".",1,{"$f":"O1","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"C1+1","v":2},{"$f":"AA1","v":2},".",".",".",".",".",".",".",".",".",".",{"$f":"AA1+1","v":3},{"$f":"AM1","v":3},".",".",".",".",".",".",".",".",".",".",{"$f":"AM1+1","v":4},{"$f":"AY1","v":4},".",".",".",".",".",".",".",".",".",".",{"$f":"AY1+1","v":5},{"$f":"BK1","v":5},".",".",".",".",".",".",".",".",".",".",{"$f":"BK1+1","v":6},{"$f":"BW1","v":6},".",".",".",".",".",".",".",".",".","."]
[null,"Scenario Name:",{"$f":"Introduction!E11","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D1","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Organisation name",{"$f":"Introduction!E5","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"User name",{"$f":"Introduction!E6","v":0},"Utility costs","Tariff",null,"Real Escalation",null,null,null,null,null,null,null,0,"Utility costs","Tariff",null,"Real Escalation",null,null,null,null,null,null,null,0,"Utility costs","Tariff",null,"Real Escalation",null,null,null,null,null,null,null,0,"Utility costs","Tariff",null,"Real Escalation",null,null,null,null,null,null,null,0,"Utility costs","Tariff",null,"Real Escalation",null,null,null,null,null,null,null,0,"Utility costs","Tariff",null,"Real Escalation",null,null,null,null,null,null,null,0,"Utility costs","Tariff",null,"Real Escalation"]
[null,"User email",{"$f":"Introduction!E7","v":0},"  Electricity",{"$f":"Introduction!M6","v":0},"p/kWh",{"$f":"Introduction!O6","v":0.04},null,null,null,null,null,null,null,0,"  Electricity",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Electricity",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Electricity",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Electricity",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Electricity",0,"p/kWh",0.03,null,null,null,null,null,null,null,0,"  Electricity",0,"p/kWh",0.03]
[null,"No of ICT users",{"$f":"Introduction!E8","v":0},"  Natural Gas",{"$f":"Introduction!M7","v":0},"p/kWh",{"$f":"Introduction!O7","v":0.04},null,null,null,null,null,null,null,0,"  Natural Gas",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Natural Gas",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Natural Gas",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Natural Gas",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Natural Gas",0,"p/kWh",0.02,null,null,null,null,null,null,null,0,"  Natural Gas",0,"p/kWh",0.02]
[null,"No of data centres",{"$f":"Introduction!E9","v":1},"  Generator Fuel",{"$f":"Introduction!M8","v":0},"p/kWh",{"$f":"Introduction!O8","v":0.04},null,null,null,null,null,null,null,0,"  Generator Fuel",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Generator Fuel",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Generator Fuel",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Generator Fuel",0,"p/kWh",0.04,null,null,null,null,null,null,null,0,"  Generator Fuel",0,"p/kWh",0.02,null,null,null,null,null,null,null,0,"  Generator Fuel",0,"p/kWh",0.02]
[null,"Scenario Description",{"$f":"Introduction!E11","v":0},"  Water",{"$f":"Introduction!M9","v":0},"£/m3",{"$f":"Introduction!O9","v":0.02},null,null,null,null,null,null,null,0,"  Water",0,"£/m3",0.02,null,null,null,null,null,null,null,0,"  Water",0,"£/m3",0.02,null,null,null,null,null,null,null,0,"  Water",0,"£/m3",0.02,null,null,null,null,null,null,null,0,"  Water",0,"£/m3",0.02,null,null,null,null,null,null,null,0,"  Water",0,"£/m3",0.02,null,null,null,null,null,null,null,0,"  Water",0,"£/m3",0.02]
[null,"Review Date",{"$f":"Introduction!E12","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,"Data Centre"]
[null,"Name",{"$f":"'Data Centre Detail'!D6","v":0},{"$f":"'Data Centre Detail'!E6","v":0},{"$f":"'Data Centre Detail'!F6","v":0},{"$f":"'Data Centre Detail'!G6","v":0},{"$f":"'Data Centre Detail'!H6","v":0},{"$f":"'Data Centre Detail'!I6","v":0},{"$f":"'Data Centre Detail'!J6","v":0},{"$f":"'Data Centre Detail'!K6","v":0},{"$f":"'Data Centre Detail'!L6","v":0},{"$f":"'Data Centre Detail'!M6","v":0},{"$f":"'Data Centre Detail'!N6","v":0},{"$f":"'Data Centre Detail'!O6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Location",{"$f":"'Data Centre Detail'!D7","v":0},{"$f":"'Data Centre Detail'!E7","v":0},{"$f":"'Data Centre Detail'!F7","v":0},{"$f":"'Data Centre Detail'!G7","v":0},{"$f":"'Data Centre Detail'!H7","v":0},{"$f":"'Data Centre Detail'!I7","v":0},{"$f":"'Data Centre Detail'!J7","v":0},{"$f":"'Data Centre Detail'!K7","v":0},{"$f":"'Data Centre Detail'!L7","v":0},{"$f":"'Data Centre Detail'!M7","v":0},{"$f":"'Data Centre Detail'!N7","v":0},{"$f":"'Data Centre Detail'!O7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Standalone or integrated",{"$f":"'Data Centre Detail'!D9","v":0},{"$f":"'Data Centre Detail'!E9","v":0},{"$f":"'Data Centre Detail'!F9","v":0},{"$f":"'Data Centre Detail'!G9","v":0},{"$f":"'Data Centre Detail'!H9","v":0},{"$f":"'Data Centre Detail'!I9","v":0},{"$f":"'Data Centre Detail'!J9","v":0},{"$f":"'Data Centre Detail'!K9","v":0},{"$f":"'Data Centre Detail'!L9","v":0},{"$f":"'Data Centre Detail'!M9","v":0},{"$f":"'Data Centre Detail'!N9","v":0},{"$f":"'Data Centre Detail'!O9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ownership",{"$f":"'Data Centre Detail'!D10","v":0},{"$f":"'Data Centre Detail'!E10","v":0},{"$f":"'Data Centre Detail'!F10","v":0},{"$f":"'Data Centre Detail'!G10","v":0},{"$f":"'Data Centre Detail'!H10","v":0},{"$f":"'Data Centre Detail'!I10","v":0},{"$f":"'Data Centre Detail'!J10","v":0},{"$f":"'Data Centre Detail'!K10","v":0},{"$f":"'Data Centre Detail'!L10","v":0},{"$f":"'Data Centre Detail'!M10","v":0},{"$f":"'Data Centre Detail'!N10","v":0},{"$f":"'Data Centre Detail'!O10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Data room floor area",{"$f":"'Data Centre Detail'!D11","v":0},{"$f":"'Data Centre Detail'!E11","v":0},{"$f":"'Data Centre Detail'!F11","v":0},{"$f":"'Data Centre Detail'!G11","v":0},{"$f":"'Data Centre Detail'!H11","v":0},{"$f":"'Data Centre Detail'!I11","v":0},{"$f":"'Data Centre Detail'!J11","v":0},{"$f":"'Data Centre Detail'!K11","v":0},{"$f":"'Data Centre Detail'!L11","v":0},{"$f":"'Data Centre Detail'!M11","v":0},{"$f":"'Data Centre Detail'!N11","v":0},{"$f":"'Data Centre Detail'!O11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Office floor area",{"$f":"'Data Centre Detail'!D12","v":0},{"$f":"'Data Centre Detail'!E12","v":0},{"$f":"'Data Centre Detail'!F12","v":0},{"$f":"'Data Centre Detail'!G12","v":0},{"$f":"'Data Centre Detail'!H12","v":0},{"$f":"'Data Centre Detail'!I12","v":0},{"$f":"'Data Centre Detail'!J12","v":0},{"$f":"'Data Centre Detail'!K12","v":0},{"$f":"'Data Centre Detail'!L12","v":0},{"$f":"'Data Centre Detail'!M12","v":0},{"$f":"'Data Centre Detail'!N12","v":0},{"$f":"'Data Centre Detail'!O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ancilliary floor area",{"$f":"'Data Centre Detail'!D13","v":0},{"$f":"'Data Centre Detail'!E13","v":0},{"$f":"'Data Centre Detail'!F13","v":0},{"$f":"'Data Centre Detail'!G13","v":0},{"$f":"'Data Centre Detail'!H13","v":0},{"$f":"'Data Centre Detail'!I13","v":0},{"$f":"'Data Centre Detail'!J13","v":0},{"$f":"'Data Centre Detail'!K13","v":0},{"$f":"'Data Centre Detail'!L13","v":0},{"$f":"'Data Centre Detail'!M13","v":0},{"$f":"'Data Centre Detail'!N13","v":0},{"$f":"'Data Centre Detail'!O13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total floor area",{"$f":"'Data Centre Detail'!D14","v":0},{"$f":"'Data Centre Detail'!E14","v":0},{"$f":"'Data Centre Detail'!F14","v":0},{"$f":"'Data Centre Detail'!G14","v":0},{"$f":"'Data Centre Detail'!H14","v":0},{"$f":"'Data Centre Detail'!I14","v":0},{"$f":"'Data Centre Detail'!J14","v":0},{"$f":"'Data Centre Detail'!K14","v":0},{"$f":"'Data Centre Detail'!L14","v":0},{"$f":"'Data Centre Detail'!M14","v":0},{"$f":"'Data Centre Detail'!N14","v":0},{"$f":"'Data Centre Detail'!O14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Rating and Recovery",{"$f":"'Data Centre Detail'!D16","v":0},{"$f":"'Data Centre Detail'!E16","v":0},{"$f":"'Data Centre Detail'!F16","v":0},{"$f":"'Data Centre Detail'!G16","v":0},{"$f":"'Data Centre Detail'!H16","v":0},{"$f":"'Data Centre Detail'!I16","v":0},{"$f":"'Data Centre Detail'!J16","v":0},{"$f":"'Data Centre Detail'!K16","v":0},{"$f":"'Data Centre Detail'!L16","v":0},{"$f":"'Data Centre Detail'!M16","v":0},{"$f":"'Data Centre Detail'!N16","v":0},{"$f":"'Data Centre Detail'!O16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tier Rating",{"$f":"'Data Centre Detail'!D17","v":0},{"$f":"'Data Centre Detail'!E17","v":0},{"$f":"'Data Centre Detail'!F17","v":0},{"$f":"'Data Centre Detail'!G17","v":0},{"$f":"'Data Centre Detail'!H17","v":0},{"$f":"'Data Centre Detail'!I17","v":0},{"$f":"'Data Centre Detail'!J17","v":0},{"$f":"'Data Centre Detail'!K17","v":0},{"$f":"'Data Centre Detail'!L17","v":0},{"$f":"'Data Centre Detail'!M17","v":0},{"$f":"'Data Centre Detail'!N17","v":0},{"$f":"'Data Centre Detail'!O17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actual Availability",{"$f":"'Data Centre Detail'!D18","v":0},{"$f":"'Data Centre Detail'!E18","v":0},{"$f":"'Data Centre Detail'!F18","v":0},{"$f":"'Data Centre Detail'!G18","v":0},{"$f":"'Data Centre Detail'!H18","v":0},{"$f":"'Data Centre Detail'!I18","v":0},{"$f":"'Data Centre Detail'!J18","v":0},{"$f":"'Data Centre Detail'!K18","v":0},{"$f":"'Data Centre Detail'!L18","v":0},{"$f":"'Data Centre Detail'!M18","v":0},{"$f":"'Data Centre Detail'!N18","v":0},{"$f":"'Data Centre Detail'!O18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Stated PUE",{"$f":"'Data Centre Detail'!D19","v":0},{"$f":"'Data Centre Detail'!E19","v":0},{"$f":"'Data Centre Detail'!F19","v":0},{"$f":"'Data Centre Detail'!G19","v":0},{"$f":"'Data Centre Detail'!H19","v":0},{"$f":"'Data Centre Detail'!I19","v":0},{"$f":"'Data Centre Detail'!J19","v":0},{"$f":"'Data Centre Detail'!K19","v":0},{"$f":"'Data Centre Detail'!L19","v":0},{"$f":"'Data Centre Detail'!M19","v":0},{"$f":"'Data Centre Detail'!N19","v":0},{"$f":"'Data Centre Detail'!O19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Data Centre Disaster Recovery",{"$f":"'Data Centre Detail'!D20","v":0},{"$f":"'Data Centre Detail'!E20","v":0},{"$f":"'Data Centre Detail'!F20","v":0},{"$f":"'Data Centre Detail'!G20","v":0},{"$f":"'Data Centre Detail'!H20","v":0},{"$f":"'Data Centre Detail'!I20","v":0},{"$f":"'Data Centre Detail'!J20","v":0},{"$f":"'Data Centre Detail'!K20","v":0},{"$f":"'Data Centre Detail'!L20","v":0},{"$f":"'Data Centre Detail'!M20","v":0},{"$f":"'Data Centre Detail'!N20","v":0},{"$f":"'Data Centre Detail'!O20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Type",{"$f":"'Data Centre Detail'!D21","v":0},{"$f":"'Data Centre Detail'!E21","v":0},{"$f":"'Data Centre Detail'!F21","v":0},{"$f":"'Data Centre Detail'!G21","v":0},{"$f":"'Data Centre Detail'!H21","v":0},{"$f":"'Data Centre Detail'!I21","v":0},{"$f":"'Data Centre Detail'!J21","v":0},{"$f":"'Data Centre Detail'!K21","v":0},{"$f":"'Data Centre Detail'!L21","v":0},{"$f":"'Data Centre Detail'!M21","v":0},{"$f":"'Data Centre Detail'!N21","v":0},{"$f":"'Data Centre Detail'!O21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Time to bring back service",{"$f":"'Data Centre Detail'!D22","v":0},{"$f":"'Data Centre Detail'!E22","v":0},{"$f":"'Data Centre Detail'!F22","v":0},{"$f":"'Data Centre Detail'!G22","v":0},{"$f":"'Data Centre Detail'!H22","v":0},{"$f":"'Data Centre Detail'!I22","v":0},{"$f":"'Data Centre Detail'!J22","v":0},{"$f":"'Data Centre Detail'!K22","v":0},{"$f":"'Data Centre Detail'!L22","v":0},{"$f":"'Data Centre Detail'!M22","v":0},{"$f":"'Data Centre Detail'!N22","v":0},{"$f":"'Data Centre Detail'!O22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Full or partial recovery",{"$f":"'Data Centre Detail'!D23","v":0},{"$f":"'Data Centre Detail'!E23","v":0},{"$f":"'Data Centre Detail'!F23","v":0},{"$f":"'Data Centre Detail'!G23","v":0},{"$f":"'Data Centre Detail'!H23","v":0},{"$f":"'Data Centre Detail'!I23","v":0},{"$f":"'Data Centre Detail'!J23","v":0},{"$f":"'Data Centre Detail'!K23","v":0},{"$f":"'Data Centre Detail'!L23","v":0},{"$f":"'Data Centre Detail'!M23","v":0},{"$f":"'Data Centre Detail'!N23","v":0},{"$f":"'Data Centre Detail'!O23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D24","v":0},{"$f":"'Data Centre Detail'!E24","v":0},{"$f":"'Data Centre Detail'!F24","v":0},{"$f":"'Data Centre Detail'!G24","v":0},{"$f":"'Data Centre Detail'!H24","v":0},{"$f":"'Data Centre Detail'!I24","v":0},{"$f":"'Data Centre Detail'!J24","v":0},{"$f":"'Data Centre Detail'!K24","v":0},{"$f":"'Data Centre Detail'!L24","v":0},{"$f":"'Data Centre Detail'!M24","v":0},{"$f":"'Data Centre Detail'!N24","v":0},{"$f":"'Data Centre Detail'!O24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Racks and Servers",{"$f":"'Data Centre Detail'!D25","v":"Current"},{"$f":"'Data Centre Detail'!E25","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!F25","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!G25","v":"Current"},{"$f":"'Data Centre Detail'!H25","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!I25","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!J25","v":"Current"},{"$f":"'Data Centre Detail'!K25","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!L25","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!M25","v":"Current"},{"$f":"'Data Centre Detail'!N25","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!O25","v":"5 Yr Forecast"},"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"No of racks (42u equivalent)",{"$f":"'Data Centre Detail'!D26","v":0},{"$f":"'Data Centre Detail'!E26","v":0},{"$f":"'Data Centre Detail'!F26","v":0},{"$f":"'Data Centre Detail'!G26","v":0},{"$f":"'Data Centre Detail'!H26","v":0},{"$f":"'Data Centre Detail'!I26","v":0},{"$f":"'Data Centre Detail'!J26","v":0},{"$f":"'Data Centre Detail'!K26","v":0},{"$f":"'Data Centre Detail'!L26","v":0},{"$f":"'Data Centre Detail'!M26","v":0},{"$f":"'Data Centre Detail'!N26","v":0},{"$f":"'Data Centre Detail'!O26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rack utilisation",{"$f":"'Data Centre Detail'!D27","v":0},{"$f":"'Data Centre Detail'!E27","v":0},{"$f":"'Data Centre Detail'!F27","v":0},{"$f":"'Data Centre Detail'!G27","v":0},{"$f":"'Data Centre Detail'!H27","v":0},{"$f":"'Data Centre Detail'!I27","v":0},{"$f":"'Data Centre Detail'!J27","v":0},{"$f":"'Data Centre Detail'!K27","v":0},{"$f":"'Data Centre Detail'!L27","v":0},{"$f":"'Data Centre Detail'!M27","v":0},{"$f":"'Data Centre Detail'!N27","v":0},{"$f":"'Data Centre Detail'!O27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"No of devices",{"$f":"'Data Centre Detail'!D28","v":0},{"$f":"'Data Centre Detail'!E28","v":0},{"$f":"'Data Centre Detail'!F28","v":0},{"$f":"'Data Centre Detail'!G28","v":0},{"$f":"'Data Centre Detail'!H28","v":0},{"$f":"'Data Centre Detail'!I28","v":0},{"$f":"'Data Centre Detail'!J28","v":0},{"$f":"'Data Centre Detail'!K28","v":0},{"$f":"'Data Centre Detail'!L28","v":0},{"$f":"'Data Centre Detail'!M28","v":0},{"$f":"'Data Centre Detail'!N28","v":0},{"$f":"'Data Centre Detail'!O28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Servers",{"$f":"'Data Centre Detail'!D29","v":0},{"$f":"'Data Centre Detail'!E29","v":0},{"$f":"'Data Centre Detail'!F29","v":0},{"$f":"'Data Centre Detail'!G29","v":0},{"$f":"'Data Centre Detail'!H29","v":0},{"$f":"'Data Centre Detail'!I29","v":0},{"$f":"'Data Centre Detail'!J29","v":0},{"$f":"'Data Centre Detail'!K29","v":0},{"$f":"'Data Centre Detail'!L29","v":0},{"$f":"'Data Centre Detail'!M29","v":0},{"$f":"'Data Centre Detail'!N29","v":0},{"$f":"'Data Centre Detail'!O29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Small",{"$f":"'Data Centre Detail'!D30","v":0},{"$f":"'Data Centre Detail'!E30","v":0},{"$f":"'Data Centre Detail'!F30","v":0},{"$f":"'Data Centre Detail'!G30","v":0},{"$f":"'Data Centre Detail'!H30","v":0},{"$f":"'Data Centre Detail'!I30","v":0},{"$f":"'Data Centre Detail'!J30","v":0},{"$f":"'Data Centre Detail'!K30","v":0},{"$f":"'Data Centre Detail'!L30","v":0},{"$f":"'Data Centre Detail'!M30","v":0},{"$f":"'Data Centre Detail'!N30","v":0},{"$f":"'Data Centre Detail'!O30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Medium",{"$f":"'Data Centre Detail'!D31","v":0},{"$f":"'Data Centre Detail'!E31","v":0},{"$f":"'Data Centre Detail'!F31","v":0},{"$f":"'Data Centre Detail'!G31","v":0},{"$f":"'Data Centre Detail'!H31","v":0},{"$f":"'Data Centre Detail'!I31","v":0},{"$f":"'Data Centre Detail'!J31","v":0},{"$f":"'Data Centre Detail'!K31","v":0},{"$f":"'Data Centre Detail'!L31","v":0},{"$f":"'Data Centre Detail'!M31","v":0},{"$f":"'Data Centre Detail'!N31","v":0},{"$f":"'Data Centre Detail'!O31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Large",{"$f":"'Data Centre Detail'!D32","v":0},{"$f":"'Data Centre Detail'!E32","v":0},{"$f":"'Data Centre Detail'!F32","v":0},{"$f":"'Data Centre Detail'!G32","v":0},{"$f":"'Data Centre Detail'!H32","v":0},{"$f":"'Data Centre Detail'!I32","v":0},{"$f":"'Data Centre Detail'!J32","v":0},{"$f":"'Data Centre Detail'!K32","v":0},{"$f":"'Data Centre Detail'!L32","v":0},{"$f":"'Data Centre Detail'!M32","v":0},{"$f":"'Data Centre Detail'!N32","v":0},{"$f":"'Data Centre Detail'!O32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      V Large",{"$f":"'Data Centre Detail'!D33","v":0},{"$f":"'Data Centre Detail'!E33","v":0},{"$f":"'Data Centre Detail'!F33","v":0},{"$f":"'Data Centre Detail'!G33","v":0},{"$f":"'Data Centre Detail'!H33","v":0},{"$f":"'Data Centre Detail'!I33","v":0},{"$f":"'Data Centre Detail'!J33","v":0},{"$f":"'Data Centre Detail'!K33","v":0},{"$f":"'Data Centre Detail'!L33","v":0},{"$f":"'Data Centre Detail'!M33","v":0},{"$f":"'Data Centre Detail'!N33","v":0},{"$f":"'Data Centre Detail'!O33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Storage",{"$f":"'Data Centre Detail'!D34","v":0},{"$f":"'Data Centre Detail'!E34","v":0},{"$f":"'Data Centre Detail'!F34","v":0},{"$f":"'Data Centre Detail'!G34","v":0},{"$f":"'Data Centre Detail'!H34","v":0},{"$f":"'Data Centre Detail'!I34","v":0},{"$f":"'Data Centre Detail'!J34","v":0},{"$f":"'Data Centre Detail'!K34","v":0},{"$f":"'Data Centre Detail'!L34","v":0},{"$f":"'Data Centre Detail'!M34","v":0},{"$f":"'Data Centre Detail'!N34","v":0},{"$f":"'Data Centre Detail'!O34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Network devices",{"$f":"'Data Centre Detail'!D35","v":0},{"$f":"'Data Centre Detail'!E35","v":0},{"$f":"'Data Centre Detail'!F35","v":0},{"$f":"'Data Centre Detail'!G35","v":0},{"$f":"'Data Centre Detail'!H35","v":0},{"$f":"'Data Centre Detail'!I35","v":0},{"$f":"'Data Centre Detail'!J35","v":0},{"$f":"'Data Centre Detail'!K35","v":0},{"$f":"'Data Centre Detail'!L35","v":0},{"$f":"'Data Centre Detail'!M35","v":0},{"$f":"'Data Centre Detail'!N35","v":0},{"$f":"'Data Centre Detail'!O35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Ancilliary devices",{"$f":"'Data Centre Detail'!D36","v":0},{"$f":"'Data Centre Detail'!E36","v":0},{"$f":"'Data Centre Detail'!F36","v":0},{"$f":"'Data Centre Detail'!G36","v":0},{"$f":"'Data Centre Detail'!H36","v":0},{"$f":"'Data Centre Detail'!I36","v":0},{"$f":"'Data Centre Detail'!J36","v":0},{"$f":"'Data Centre Detail'!K36","v":0},{"$f":"'Data Centre Detail'!L36","v":0},{"$f":"'Data Centre Detail'!M36","v":0},{"$f":"'Data Centre Detail'!N36","v":0},{"$f":"'Data Centre Detail'!O36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Other",{"$f":"'Data Centre Detail'!D37","v":0},{"$f":"'Data Centre Detail'!E37","v":0},{"$f":"'Data Centre Detail'!F37","v":0},{"$f":"'Data Centre Detail'!G37","v":0},{"$f":"'Data Centre Detail'!H37","v":0},{"$f":"'Data Centre Detail'!I37","v":0},{"$f":"'Data Centre Detail'!J37","v":0},{"$f":"'Data Centre Detail'!K37","v":0},{"$f":"'Data Centre Detail'!L37","v":0},{"$f":"'Data Centre Detail'!M37","v":0},{"$f":"'Data Centre Detail'!N37","v":0},{"$f":"'Data Centre Detail'!O37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total storage capacity",{"$f":"'Data Centre Detail'!D38","v":0},{"$f":"'Data Centre Detail'!E38","v":0},{"$f":"'Data Centre Detail'!F38","v":0},{"$f":"'Data Centre Detail'!G38","v":0},{"$f":"'Data Centre Detail'!H38","v":0},{"$f":"'Data Centre Detail'!I38","v":0},{"$f":"'Data Centre Detail'!J38","v":0},{"$f":"'Data Centre Detail'!K38","v":0},{"$f":"'Data Centre Detail'!L38","v":0},{"$f":"'Data Centre Detail'!M38","v":0},{"$f":"'Data Centre Detail'!N38","v":0},{"$f":"'Data Centre Detail'!O38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D39","v":0},{"$f":"'Data Centre Detail'!E39","v":0},{"$f":"'Data Centre Detail'!F39","v":0},{"$f":"'Data Centre Detail'!G39","v":0},{"$f":"'Data Centre Detail'!H39","v":0},{"$f":"'Data Centre Detail'!I39","v":0},{"$f":"'Data Centre Detail'!J39","v":0},{"$f":"'Data Centre Detail'!K39","v":0},{"$f":"'Data Centre Detail'!L39","v":0},{"$f":"'Data Centre Detail'!M39","v":0},{"$f":"'Data Centre Detail'!N39","v":0},{"$f":"'Data Centre Detail'!O39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Consumption",{"$f":"'Data Centre Detail'!D40","v":0},{"$f":"'Data Centre Detail'!E40","v":0},{"$f":"'Data Centre Detail'!F40","v":0},{"$f":"'Data Centre Detail'!G40","v":0},{"$f":"'Data Centre Detail'!H40","v":0},{"$f":"'Data Centre Detail'!I40","v":0},{"$f":"'Data Centre Detail'!J40","v":0},{"$f":"'Data Centre Detail'!K40","v":0},{"$f":"'Data Centre Detail'!L40","v":0},{"$f":"'Data Centre Detail'!M40","v":0},{"$f":"'Data Centre Detail'!N40","v":0},{"$f":"'Data Centre Detail'!O40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ICT Power",{"$f":"'Data Centre Detail'!D41","v":0},{"$f":"'Data Centre Detail'!E41","v":0},{"$f":"'Data Centre Detail'!F41","v":0},{"$f":"'Data Centre Detail'!G41","v":0},{"$f":"'Data Centre Detail'!H41","v":0},{"$f":"'Data Centre Detail'!I41","v":0},{"$f":"'Data Centre Detail'!J41","v":0},{"$f":"'Data Centre Detail'!K41","v":0},{"$f":"'Data Centre Detail'!L41","v":0},{"$f":"'Data Centre Detail'!M41","v":0},{"$f":"'Data Centre Detail'!N41","v":0},{"$f":"'Data Centre Detail'!O41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Is the total ICT power seperately metered?",{"$f":"'Data Centre Detail'!D42","v":0},{"$f":"'Data Centre Detail'!E42","v":0},{"$f":"'Data Centre Detail'!F42","v":0},{"$f":"'Data Centre Detail'!G42","v":0},{"$f":"'Data Centre Detail'!H42","v":0},{"$f":"'Data Centre Detail'!I42","v":0},{"$f":"'Data Centre Detail'!J42","v":0},{"$f":"'Data Centre Detail'!K42","v":0},{"$f":"'Data Centre Detail'!L42","v":0},{"$f":"'Data Centre Detail'!M42","v":0},{"$f":"'Data Centre Detail'!N42","v":0},{"$f":"'Data Centre Detail'!O42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D43","v":0},{"$f":"'Data Centre Detail'!E43","v":0},{"$f":"'Data Centre Detail'!F43","v":0},{"$f":"'Data Centre Detail'!G43","v":0},{"$f":"'Data Centre Detail'!H43","v":0},{"$f":"'Data Centre Detail'!I43","v":0},{"$f":"'Data Centre Detail'!J43","v":0},{"$f":"'Data Centre Detail'!K43","v":0},{"$f":"'Data Centre Detail'!L43","v":0},{"$f":"'Data Centre Detail'!M43","v":0},{"$f":"'Data Centre Detail'!N43","v":0},{"$f":"'Data Centre Detail'!O43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Metering Point(s)",{"$f":"'Data Centre Detail'!D44","v":0},{"$f":"'Data Centre Detail'!E44","v":0},{"$f":"'Data Centre Detail'!F44","v":0},{"$f":"'Data Centre Detail'!G44","v":0},{"$f":"'Data Centre Detail'!H44","v":0},{"$f":"'Data Centre Detail'!I44","v":0},{"$f":"'Data Centre Detail'!J44","v":0},{"$f":"'Data Centre Detail'!K44","v":0},{"$f":"'Data Centre Detail'!L44","v":0},{"$f":"'Data Centre Detail'!M44","v":0},{"$f":"'Data Centre Detail'!N44","v":0},{"$f":"'Data Centre Detail'!O44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D45","v":0},{"$f":"'Data Centre Detail'!E45","v":0},{"$f":"'Data Centre Detail'!F45","v":0},{"$f":"'Data Centre Detail'!G45","v":0},{"$f":"'Data Centre Detail'!H45","v":0},{"$f":"'Data Centre Detail'!I45","v":0},{"$f":"'Data Centre Detail'!J45","v":0},{"$f":"'Data Centre Detail'!K45","v":0},{"$f":"'Data Centre Detail'!L45","v":0},{"$f":"'Data Centre Detail'!M45","v":0},{"$f":"'Data Centre Detail'!N45","v":0},{"$f":"'Data Centre Detail'!O45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D46","v":"Current"},{"$f":"'Data Centre Detail'!E46","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!F46","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!G46","v":"Current"},{"$f":"'Data Centre Detail'!H46","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!I46","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!J46","v":"Current"},{"$f":"'Data Centre Detail'!K46","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!L46","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!M46","v":"Current"},{"$f":"'Data Centre Detail'!N46","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!O46","v":"5 Yr Forecast"},"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"Total kWh/year measured",{"$f":"'Data Centre Detail'!D47","v":0},{"$f":"'Data Centre Detail'!E47","v":0},{"$f":"'Data Centre Detail'!F47","v":0},{"$f":"'Data Centre Detail'!G47","v":0},{"$f":"'Data Centre Detail'!H47","v":0},{"$f":"'Data Centre Detail'!I47","v":0},{"$f":"'Data Centre Detail'!J47","v":0},{"$f":"'Data Centre Detail'!K47","v":0},{"$f":"'Data Centre Detail'!L47","v":0},{"$f":"'Data Centre Detail'!M47","v":0},{"$f":"'Data Centre Detail'!N47","v":0},{"$f":"'Data Centre Detail'!O47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Estimated PDU Losses",{"$f":"'Data Centre Detail'!D48","v":0},{"$f":"'Data Centre Detail'!E48","v":0},{"$f":"'Data Centre Detail'!F48","v":0},{"$f":"'Data Centre Detail'!G48","v":0},{"$f":"'Data Centre Detail'!H48","v":0},{"$f":"'Data Centre Detail'!I48","v":0},{"$f":"'Data Centre Detail'!J48","v":0},{"$f":"'Data Centre Detail'!K48","v":0},{"$f":"'Data Centre Detail'!L48","v":0},{"$f":"'Data Centre Detail'!M48","v":0},{"$f":"'Data Centre Detail'!N48","v":0},{"$f":"'Data Centre Detail'!O48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D49","v":0},{"$f":"'Data Centre Detail'!E49","v":0},{"$f":"'Data Centre Detail'!F49","v":0},{"$f":"'Data Centre Detail'!G49","v":0},{"$f":"'Data Centre Detail'!H49","v":0},{"$f":"'Data Centre Detail'!I49","v":0},{"$f":"'Data Centre Detail'!J49","v":0},{"$f":"'Data Centre Detail'!K49","v":0},{"$f":"'Data Centre Detail'!L49","v":0},{"$f":"'Data Centre Detail'!M49","v":0},{"$f":"'Data Centre Detail'!N49","v":0},{"$f":"'Data Centre Detail'!O49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Estimation of ICT Load",{"$f":"'Data Centre Detail'!D50","v":0},{"$f":"'Data Centre Detail'!E50","v":0},{"$f":"'Data Centre Detail'!F50","v":0},{"$f":"'Data Centre Detail'!G50","v":0},{"$f":"'Data Centre Detail'!H50","v":0},{"$f":"'Data Centre Detail'!I50","v":0},{"$f":"'Data Centre Detail'!J50","v":0},{"$f":"'Data Centre Detail'!K50","v":0},{"$f":"'Data Centre Detail'!L50","v":0},{"$f":"'Data Centre Detail'!M50","v":0},{"$f":"'Data Centre Detail'!N50","v":0},{"$f":"'Data Centre Detail'!O50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Average server consumption",{"$f":"'Data Centre Detail'!D51","v":0},{"$f":"'Data Centre Detail'!E51","v":0},{"$f":"'Data Centre Detail'!F51","v":0},{"$f":"'Data Centre Detail'!G51","v":0},{"$f":"'Data Centre Detail'!H51","v":0},{"$f":"'Data Centre Detail'!I51","v":0},{"$f":"'Data Centre Detail'!J51","v":0},{"$f":"'Data Centre Detail'!K51","v":0},{"$f":"'Data Centre Detail'!L51","v":0},{"$f":"'Data Centre Detail'!M51","v":0},{"$f":"'Data Centre Detail'!N51","v":0},{"$f":"'Data Centre Detail'!O51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Small",{"$f":"'Data Centre Detail'!D52","v":0},{"$f":"'Data Centre Detail'!E52","v":0},{"$f":"'Data Centre Detail'!F52","v":0},{"$f":"'Data Centre Detail'!G52","v":0},{"$f":"'Data Centre Detail'!H52","v":0},{"$f":"'Data Centre Detail'!I52","v":0},{"$f":"'Data Centre Detail'!J52","v":0},{"$f":"'Data Centre Detail'!K52","v":0},{"$f":"'Data Centre Detail'!L52","v":0},{"$f":"'Data Centre Detail'!M52","v":0},{"$f":"'Data Centre Detail'!N52","v":0},{"$f":"'Data Centre Detail'!O52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Medium",{"$f":"'Data Centre Detail'!D53","v":0},{"$f":"'Data Centre Detail'!E53","v":0},{"$f":"'Data Centre Detail'!F53","v":0},{"$f":"'Data Centre Detail'!G53","v":0},{"$f":"'Data Centre Detail'!H53","v":0},{"$f":"'Data Centre Detail'!I53","v":0},{"$f":"'Data Centre Detail'!J53","v":0},{"$f":"'Data Centre Detail'!K53","v":0},{"$f":"'Data Centre Detail'!L53","v":0},{"$f":"'Data Centre Detail'!M53","v":0},{"$f":"'Data Centre Detail'!N53","v":0},{"$f":"'Data Centre Detail'!O53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Large",{"$f":"'Data Centre Detail'!D54","v":0},{"$f":"'Data Centre Detail'!E54","v":0},{"$f":"'Data Centre Detail'!F54","v":0},{"$f":"'Data Centre Detail'!G54","v":0},{"$f":"'Data Centre Detail'!H54","v":0},{"$f":"'Data Centre Detail'!I54","v":0},{"$f":"'Data Centre Detail'!J54","v":0},{"$f":"'Data Centre Detail'!K54","v":0},{"$f":"'Data Centre Detail'!L54","v":0},{"$f":"'Data Centre Detail'!M54","v":0},{"$f":"'Data Centre Detail'!N54","v":0},{"$f":"'Data Centre Detail'!O54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      V Large",{"$f":"'Data Centre Detail'!D55","v":0},{"$f":"'Data Centre Detail'!E55","v":0},{"$f":"'Data Centre Detail'!F55","v":0},{"$f":"'Data Centre Detail'!G55","v":0},{"$f":"'Data Centre Detail'!H55","v":0},{"$f":"'Data Centre Detail'!I55","v":0},{"$f":"'Data Centre Detail'!J55","v":0},{"$f":"'Data Centre Detail'!K55","v":0},{"$f":"'Data Centre Detail'!L55","v":0},{"$f":"'Data Centre Detail'!M55","v":0},{"$f":"'Data Centre Detail'!N55","v":0},{"$f":"'Data Centre Detail'!O55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Average storage device consumption",{"$f":"'Data Centre Detail'!D55","v":0},{"$f":"'Data Centre Detail'!E55","v":0},{"$f":"'Data Centre Detail'!F55","v":0},{"$f":"'Data Centre Detail'!G55","v":0},{"$f":"'Data Centre Detail'!H55","v":0},{"$f":"'Data Centre Detail'!I55","v":0},{"$f":"'Data Centre Detail'!J55","v":0},{"$f":"'Data Centre Detail'!K55","v":0},{"$f":"'Data Centre Detail'!L55","v":0},{"$f":"'Data Centre Detail'!M55","v":0},{"$f":"'Data Centre Detail'!N55","v":0},{"$f":"'Data Centre Detail'!O55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Average network device consumption",{"$f":"'Data Centre Detail'!D56","v":0},{"$f":"'Data Centre Detail'!E56","v":0},{"$f":"'Data Centre Detail'!F56","v":0},{"$f":"'Data Centre Detail'!G56","v":0},{"$f":"'Data Centre Detail'!H56","v":0},{"$f":"'Data Centre Detail'!I56","v":0},{"$f":"'Data Centre Detail'!J56","v":0},{"$f":"'Data Centre Detail'!K56","v":0},{"$f":"'Data Centre Detail'!L56","v":0},{"$f":"'Data Centre Detail'!M56","v":0},{"$f":"'Data Centre Detail'!N56","v":0},{"$f":"'Data Centre Detail'!O56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Average ancilliary device consumption",{"$f":"'Data Centre Detail'!D57","v":0},{"$f":"'Data Centre Detail'!E57","v":0},{"$f":"'Data Centre Detail'!F57","v":0},{"$f":"'Data Centre Detail'!G57","v":0},{"$f":"'Data Centre Detail'!H57","v":0},{"$f":"'Data Centre Detail'!I57","v":0},{"$f":"'Data Centre Detail'!J57","v":0},{"$f":"'Data Centre Detail'!K57","v":0},{"$f":"'Data Centre Detail'!L57","v":0},{"$f":"'Data Centre Detail'!M57","v":0},{"$f":"'Data Centre Detail'!N57","v":0},{"$f":"'Data Centre Detail'!O57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Other",{"$f":"'Data Centre Detail'!D58","v":0},{"$f":"'Data Centre Detail'!E58","v":0},{"$f":"'Data Centre Detail'!F58","v":0},{"$f":"'Data Centre Detail'!G58","v":0},{"$f":"'Data Centre Detail'!H58","v":0},{"$f":"'Data Centre Detail'!I58","v":0},{"$f":"'Data Centre Detail'!J58","v":0},{"$f":"'Data Centre Detail'!K58","v":0},{"$f":"'Data Centre Detail'!L58","v":0},{"$f":"'Data Centre Detail'!M58","v":0},{"$f":"'Data Centre Detail'!N58","v":0},{"$f":"'Data Centre Detail'!O58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Total",{"$f":"'Data Centre Detail'!D59","v":0},{"$f":"'Data Centre Detail'!E59","v":0},{"$f":"'Data Centre Detail'!F59","v":0},{"$f":"'Data Centre Detail'!G59","v":0},{"$f":"'Data Centre Detail'!H59","v":0},{"$f":"'Data Centre Detail'!I59","v":0},{"$f":"'Data Centre Detail'!J59","v":0},{"$f":"'Data Centre Detail'!K59","v":0},{"$f":"'Data Centre Detail'!L59","v":0},{"$f":"'Data Centre Detail'!M59","v":0},{"$f":"'Data Centre Detail'!N59","v":0},{"$f":"'Data Centre Detail'!O59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"  Total ICT Load",{"$f":"'Data Centre Detail'!D61","v":0},{"$f":"'Data Centre Detail'!E61","v":0},{"$f":"'Data Centre Detail'!F61","v":0},{"$f":"'Data Centre Detail'!G61","v":0},{"$f":"'Data Centre Detail'!H61","v":0},{"$f":"'Data Centre Detail'!I61","v":0},{"$f":"'Data Centre Detail'!J61","v":0},{"$f":"'Data Centre Detail'!K61","v":0},{"$f":"'Data Centre Detail'!L61","v":0},{"$f":"'Data Centre Detail'!M61","v":0},{"$f":"'Data Centre Detail'!N61","v":0},{"$f":"'Data Centre Detail'!O61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Utilities to Data Centre/Server Room",{"$f":"'Data Centre Detail'!D63","v":0},{"$f":"'Data Centre Detail'!E63","v":0},{"$f":"'Data Centre Detail'!F63","v":0},{"$f":"'Data Centre Detail'!G63","v":0},{"$f":"'Data Centre Detail'!H63","v":0},{"$f":"'Data Centre Detail'!I63","v":0},{"$f":"'Data Centre Detail'!J63","v":0},{"$f":"'Data Centre Detail'!K63","v":0},{"$f":"'Data Centre Detail'!L63","v":0},{"$f":"'Data Centre Detail'!M63","v":0},{"$f":"'Data Centre Detail'!N63","v":0},{"$f":"'Data Centre Detail'!O63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Is all non ICT power use or total power seperately metered?",{"$f":"'Data Centre Detail'!D64","v":0},{"$f":"'Data Centre Detail'!E64","v":0},{"$f":"'Data Centre Detail'!F64","v":0},{"$f":"'Data Centre Detail'!G64","v":0},{"$f":"'Data Centre Detail'!H64","v":0},{"$f":"'Data Centre Detail'!I64","v":0},{"$f":"'Data Centre Detail'!J64","v":0},{"$f":"'Data Centre Detail'!K64","v":0},{"$f":"'Data Centre Detail'!L64","v":0},{"$f":"'Data Centre Detail'!M64","v":0},{"$f":"'Data Centre Detail'!N64","v":0},{"$f":"'Data Centre Detail'!O64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"is generator electricity included in this metered power?",{"$f":"'Data Centre Detail'!D65","v":0},{"$f":"'Data Centre Detail'!E65","v":0},{"$f":"'Data Centre Detail'!F65","v":0},{"$f":"'Data Centre Detail'!G65","v":0},{"$f":"'Data Centre Detail'!H65","v":0},{"$f":"'Data Centre Detail'!I65","v":0},{"$f":"'Data Centre Detail'!J65","v":0},{"$f":"'Data Centre Detail'!K65","v":0},{"$f":"'Data Centre Detail'!L65","v":0},{"$f":"'Data Centre Detail'!M65","v":0},{"$f":"'Data Centre Detail'!N65","v":0},{"$f":"'Data Centre Detail'!O65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Data Centre Detail'!D67","v":"Current"},{"$f":"'Data Centre Detail'!E67","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!F67","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!G67","v":"Current"},{"$f":"'Data Centre Detail'!H67","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!I67","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!J67","v":"Current"},{"$f":"'Data Centre Detail'!K67","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!L67","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!M67","v":"Current"},{"$f":"'Data Centre Detail'!N67","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!O67","v":"5 Yr Forecast"},"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"Total kWh/year measured excluding ICT Load",{"$f":"'Data Centre Detail'!D68","v":0},{"$f":"'Data Centre Detail'!E68","v":0},{"$f":"'Data Centre Detail'!F68","v":0},{"$f":"'Data Centre Detail'!G68","v":0},{"$f":"'Data Centre Detail'!H68","v":0},{"$f":"'Data Centre Detail'!I68","v":0},{"$f":"'Data Centre Detail'!J68","v":0},{"$f":"'Data Centre Detail'!K68","v":0},{"$f":"'Data Centre Detail'!L68","v":0},{"$f":"'Data Centre Detail'!M68","v":0},{"$f":"'Data Centre Detail'!N68","v":0},{"$f":"'Data Centre Detail'!O68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D69","v":0},{"$f":"'Data Centre Detail'!E69","v":0},{"$f":"'Data Centre Detail'!F69","v":0},{"$f":"'Data Centre Detail'!G69","v":0},{"$f":"'Data Centre Detail'!H69","v":0},{"$f":"'Data Centre Detail'!I69","v":0},{"$f":"'Data Centre Detail'!J69","v":0},{"$f":"'Data Centre Detail'!K69","v":0},{"$f":"'Data Centre Detail'!L69","v":0},{"$f":"'Data Centre Detail'!M69","v":0},{"$f":"'Data Centre Detail'!N69","v":0},{"$f":"'Data Centre Detail'!O69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Is some of the power seperately measured?",{"$f":"'Data Centre Detail'!D70","v":0},{"$f":"'Data Centre Detail'!E70","v":0},{"$f":"'Data Centre Detail'!F70","v":0},{"$f":"'Data Centre Detail'!G70","v":0},{"$f":"'Data Centre Detail'!H70","v":0},{"$f":"'Data Centre Detail'!I70","v":0},{"$f":"'Data Centre Detail'!J70","v":0},{"$f":"'Data Centre Detail'!K70","v":0},{"$f":"'Data Centre Detail'!L70","v":0},{"$f":"'Data Centre Detail'!M70","v":0},{"$f":"'Data Centre Detail'!N70","v":0},{"$f":"'Data Centre Detail'!O70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Measured Consumption (leave blank if unknown)",{"$f":"'Data Centre Detail'!D71","v":0},{"$f":"'Data Centre Detail'!E71","v":0},{"$f":"'Data Centre Detail'!F71","v":0},{"$f":"'Data Centre Detail'!G71","v":0},{"$f":"'Data Centre Detail'!H71","v":0},{"$f":"'Data Centre Detail'!I71","v":0},{"$f":"'Data Centre Detail'!J71","v":0},{"$f":"'Data Centre Detail'!K71","v":0},{"$f":"'Data Centre Detail'!L71","v":0},{"$f":"'Data Centre Detail'!M71","v":0},{"$f":"'Data Centre Detail'!N71","v":0},{"$f":"'Data Centre Detail'!O71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Lighting",{"$f":"'Data Centre Detail'!D72","v":0},{"$f":"'Data Centre Detail'!E72","v":"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios."},{"$f":"'Data Centre Detail'!F72","v":0},{"$f":"'Data Centre Detail'!G72","v":0},{"$f":"'Data Centre Detail'!H72","v":"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios."},{"$f":"'Data Centre Detail'!I72","v":0},{"$f":"'Data Centre Detail'!J72","v":0},{"$f":"'Data Centre Detail'!K72","v":"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios."},{"$f":"'Data Centre Detail'!L72","v":0},{"$f":"'Data Centre Detail'!M72","v":0},{"$f":"'Data Centre Detail'!N72","v":"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios."},{"$f":"'Data Centre Detail'!O72","v":0},0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,"Note that if you enter any measured energy here, you will still need to enter estimates in the appropriate sections below for the 3yr and 5yr scenarios.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    UPS Losses",{"$f":"'Data Centre Detail'!D73","v":0},{"$f":"'Data Centre Detail'!E73","v":0},{"$f":"'Data Centre Detail'!F73","v":0},{"$f":"'Data Centre Detail'!G73","v":0},{"$f":"'Data Centre Detail'!H73","v":0},{"$f":"'Data Centre Detail'!I73","v":0},{"$f":"'Data Centre Detail'!J73","v":0},{"$f":"'Data Centre Detail'!K73","v":0},{"$f":"'Data Centre Detail'!L73","v":0},{"$f":"'Data Centre Detail'!M73","v":0},{"$f":"'Data Centre Detail'!N73","v":0},{"$f":"'Data Centre Detail'!O73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    HVAC",{"$f":"'Data Centre Detail'!D74","v":0},{"$f":"'Data Centre Detail'!E74","v":0},{"$f":"'Data Centre Detail'!F74","v":0},{"$f":"'Data Centre Detail'!G74","v":0},{"$f":"'Data Centre Detail'!H74","v":0},{"$f":"'Data Centre Detail'!I74","v":0},{"$f":"'Data Centre Detail'!J74","v":0},{"$f":"'Data Centre Detail'!K74","v":0},{"$f":"'Data Centre Detail'!L74","v":0},{"$f":"'Data Centre Detail'!M74","v":0},{"$f":"'Data Centre Detail'!N74","v":0},{"$f":"'Data Centre Detail'!O74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    PDU Losses",{"$f":"'Data Centre Detail'!D75","v":0},{"$f":"'Data Centre Detail'!E75","v":0},{"$f":"'Data Centre Detail'!F75","v":0},{"$f":"'Data Centre Detail'!G75","v":0},{"$f":"'Data Centre Detail'!H75","v":0},{"$f":"'Data Centre Detail'!I75","v":0},{"$f":"'Data Centre Detail'!J75","v":0},{"$f":"'Data Centre Detail'!K75","v":0},{"$f":"'Data Centre Detail'!L75","v":0},{"$f":"'Data Centre Detail'!M75","v":0},{"$f":"'Data Centre Detail'!N75","v":0},{"$f":"'Data Centre Detail'!O75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Other",{"$f":"'Data Centre Detail'!D76","v":0},{"$f":"'Data Centre Detail'!E76","v":0},{"$f":"'Data Centre Detail'!F76","v":0},{"$f":"'Data Centre Detail'!G76","v":0},{"$f":"'Data Centre Detail'!H76","v":0},{"$f":"'Data Centre Detail'!I76","v":0},{"$f":"'Data Centre Detail'!J76","v":0},{"$f":"'Data Centre Detail'!K76","v":0},{"$f":"'Data Centre Detail'!L76","v":0},{"$f":"'Data Centre Detail'!M76","v":0},{"$f":"'Data Centre Detail'!N76","v":0},{"$f":"'Data Centre Detail'!O76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D77","v":0},{"$f":"'Data Centre Detail'!E77","v":0},{"$f":"'Data Centre Detail'!F77","v":0},{"$f":"'Data Centre Detail'!G77","v":0},{"$f":"'Data Centre Detail'!H77","v":0},{"$f":"'Data Centre Detail'!I77","v":0},{"$f":"'Data Centre Detail'!J77","v":0},{"$f":"'Data Centre Detail'!K77","v":0},{"$f":"'Data Centre Detail'!L77","v":0},{"$f":"'Data Centre Detail'!M77","v":0},{"$f":"'Data Centre Detail'!N77","v":0},{"$f":"'Data Centre Detail'!O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Utilty Usage",{"$f":"'Data Centre Detail'!D78","v":0},{"$f":"'Data Centre Detail'!E78","v":0},{"$f":"'Data Centre Detail'!F78","v":0},{"$f":"'Data Centre Detail'!G78","v":0},{"$f":"'Data Centre Detail'!H78","v":0},{"$f":"'Data Centre Detail'!I78","v":0},{"$f":"'Data Centre Detail'!J78","v":0},{"$f":"'Data Centre Detail'!K78","v":0},{"$f":"'Data Centre Detail'!L78","v":0},{"$f":"'Data Centre Detail'!M78","v":0},{"$f":"'Data Centre Detail'!N78","v":0},{"$f":"'Data Centre Detail'!O78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Natural Gas",{"$f":"'Data Centre Detail'!D79","v":0},{"$f":"'Data Centre Detail'!E79","v":0},{"$f":"'Data Centre Detail'!F79","v":0},{"$f":"'Data Centre Detail'!G79","v":0},{"$f":"'Data Centre Detail'!H79","v":0},{"$f":"'Data Centre Detail'!I79","v":0},{"$f":"'Data Centre Detail'!J79","v":0},{"$f":"'Data Centre Detail'!K79","v":0},{"$f":"'Data Centre Detail'!L79","v":0},{"$f":"'Data Centre Detail'!M79","v":0},{"$f":"'Data Centre Detail'!N79","v":0},{"$f":"'Data Centre Detail'!O79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Water",{"$f":"'Data Centre Detail'!D80","v":0},{"$f":"'Data Centre Detail'!E80","v":0},{"$f":"'Data Centre Detail'!F80","v":0},{"$f":"'Data Centre Detail'!G80","v":0},{"$f":"'Data Centre Detail'!H80","v":0},{"$f":"'Data Centre Detail'!I80","v":0},{"$f":"'Data Centre Detail'!J80","v":0},{"$f":"'Data Centre Detail'!K80","v":0},{"$f":"'Data Centre Detail'!L80","v":0},{"$f":"'Data Centre Detail'!M80","v":0},{"$f":"'Data Centre Detail'!N80","v":0},{"$f":"'Data Centre Detail'!O80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D81","v":0},{"$f":"'Data Centre Detail'!E81","v":0},{"$f":"'Data Centre Detail'!F81","v":0},{"$f":"'Data Centre Detail'!G81","v":0},{"$f":"'Data Centre Detail'!H81","v":0},{"$f":"'Data Centre Detail'!I81","v":0},{"$f":"'Data Centre Detail'!J81","v":0},{"$f":"'Data Centre Detail'!K81","v":0},{"$f":"'Data Centre Detail'!L81","v":0},{"$f":"'Data Centre Detail'!M81","v":0},{"$f":"'Data Centre Detail'!N81","v":0},{"$f":"'Data Centre Detail'!O81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment Types for Estimation of Power",{"$f":"'Data Centre Detail'!D82","v":0},{"$f":"'Data Centre Detail'!E82","v":0},{"$f":"'Data Centre Detail'!F82","v":0},{"$f":"'Data Centre Detail'!G82","v":0},{"$f":"'Data Centre Detail'!H82","v":0},{"$f":"'Data Centre Detail'!I82","v":0},{"$f":"'Data Centre Detail'!J82","v":0},{"$f":"'Data Centre Detail'!K82","v":0},{"$f":"'Data Centre Detail'!L82","v":0},{"$f":"'Data Centre Detail'!M82","v":0},{"$f":"'Data Centre Detail'!N82","v":0},{"$f":"'Data Centre Detail'!O82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Lighting",{"$f":"'Data Centre Detail'!D83","v":0},{"$f":"'Data Centre Detail'!E83","v":0},{"$f":"'Data Centre Detail'!F83","v":0},{"$f":"'Data Centre Detail'!G83","v":0},{"$f":"'Data Centre Detail'!H83","v":0},{"$f":"'Data Centre Detail'!I83","v":0},{"$f":"'Data Centre Detail'!J83","v":0},{"$f":"'Data Centre Detail'!K83","v":0},{"$f":"'Data Centre Detail'!L83","v":0},{"$f":"'Data Centre Detail'!M83","v":0},{"$f":"'Data Centre Detail'!N83","v":0},{"$f":"'Data Centre Detail'!O83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Lighting Type",{"$f":"'Data Centre Detail'!D84","v":0},{"$f":"'Data Centre Detail'!E84","v":0},{"$f":"'Data Centre Detail'!F84","v":0},{"$f":"'Data Centre Detail'!G84","v":0},{"$f":"'Data Centre Detail'!H84","v":0},{"$f":"'Data Centre Detail'!I84","v":0},{"$f":"'Data Centre Detail'!J84","v":0},{"$f":"'Data Centre Detail'!K84","v":0},{"$f":"'Data Centre Detail'!L84","v":0},{"$f":"'Data Centre Detail'!M84","v":0},{"$f":"'Data Centre Detail'!N84","v":0},{"$f":"'Data Centre Detail'!O84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Lighting Controls",{"$f":"'Data Centre Detail'!D85","v":0},{"$f":"'Data Centre Detail'!E85","v":0},{"$f":"'Data Centre Detail'!F85","v":0},{"$f":"'Data Centre Detail'!G85","v":0},{"$f":"'Data Centre Detail'!H85","v":0},{"$f":"'Data Centre Detail'!I85","v":0},{"$f":"'Data Centre Detail'!J85","v":0},{"$f":"'Data Centre Detail'!K85","v":0},{"$f":"'Data Centre Detail'!L85","v":0},{"$f":"'Data Centre Detail'!M85","v":0},{"$f":"'Data Centre Detail'!N85","v":0},{"$f":"'Data Centre Detail'!O85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated kWh Electricity based on defaults",{"$f":"'Data Centre Detail'!D86","v":0},{"$f":"'Data Centre Detail'!E86","v":0},{"$f":"'Data Centre Detail'!F86","v":0},{"$f":"'Data Centre Detail'!G86","v":0},{"$f":"'Data Centre Detail'!H86","v":0},{"$f":"'Data Centre Detail'!I86","v":0},{"$f":"'Data Centre Detail'!J86","v":0},{"$f":"'Data Centre Detail'!K86","v":0},{"$f":"'Data Centre Detail'!L86","v":0},{"$f":"'Data Centre Detail'!M86","v":0},{"$f":"'Data Centre Detail'!N86","v":0},{"$f":"'Data Centre Detail'!O86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Measured Consumption",{"$f":"'Data Centre Detail'!D87","v":""},{"$f":"'Data Centre Detail'!E87","v":0},{"$f":"'Data Centre Detail'!F87","v":0},{"$f":"'Data Centre Detail'!G87","v":""},{"$f":"'Data Centre Detail'!H87","v":0},{"$f":"'Data Centre Detail'!I87","v":0},{"$f":"'Data Centre Detail'!J87","v":""},{"$f":"'Data Centre Detail'!K87","v":0},{"$f":"'Data Centre Detail'!L87","v":0},{"$f":"'Data Centre Detail'!M87","v":""},{"$f":"'Data Centre Detail'!N87","v":0},{"$f":"'Data Centre Detail'!O87","v":0},"",0,0,"",0,0,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0]
[null,"    Or enter your own estimate",{"$f":"'Data Centre Detail'!D88","v":0},{"$f":"'Data Centre Detail'!E88","v":0},{"$f":"'Data Centre Detail'!F88","v":0},{"$f":"'Data Centre Detail'!G88","v":0},{"$f":"'Data Centre Detail'!H88","v":0},{"$f":"'Data Centre Detail'!I88","v":0},{"$f":"'Data Centre Detail'!J88","v":0},{"$f":"'Data Centre Detail'!K88","v":0},{"$f":"'Data Centre Detail'!L88","v":0},{"$f":"'Data Centre Detail'!M88","v":0},{"$f":"'Data Centre Detail'!N88","v":0},{"$f":"'Data Centre Detail'!O88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Used",{"$f":"'Data Centre Detail'!D89","v":0},{"$f":"'Data Centre Detail'!E89","v":0},{"$f":"'Data Centre Detail'!F89","v":0},{"$f":"'Data Centre Detail'!G89","v":0},{"$f":"'Data Centre Detail'!H89","v":0},{"$f":"'Data Centre Detail'!I89","v":0},{"$f":"'Data Centre Detail'!J89","v":0},{"$f":"'Data Centre Detail'!K89","v":0},{"$f":"'Data Centre Detail'!L89","v":0},{"$f":"'Data Centre Detail'!M89","v":0},{"$f":"'Data Centre Detail'!N89","v":0},{"$f":"'Data Centre Detail'!O89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  UPS",{"$f":"'Data Centre Detail'!D90","v":0},{"$f":"'Data Centre Detail'!E90","v":0},{"$f":"'Data Centre Detail'!F90","v":0},{"$f":"'Data Centre Detail'!G90","v":0},{"$f":"'Data Centre Detail'!H90","v":0},{"$f":"'Data Centre Detail'!I90","v":0},{"$f":"'Data Centre Detail'!J90","v":0},{"$f":"'Data Centre Detail'!K90","v":0},{"$f":"'Data Centre Detail'!L90","v":0},{"$f":"'Data Centre Detail'!M90","v":0},{"$f":"'Data Centre Detail'!N90","v":0},{"$f":"'Data Centre Detail'!O90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    UPS Type",{"$f":"'Data Centre Detail'!D91","v":0},{"$f":"'Data Centre Detail'!E91","v":0},{"$f":"'Data Centre Detail'!F91","v":0},{"$f":"'Data Centre Detail'!G91","v":0},{"$f":"'Data Centre Detail'!H91","v":0},{"$f":"'Data Centre Detail'!I91","v":0},{"$f":"'Data Centre Detail'!J91","v":0},{"$f":"'Data Centre Detail'!K91","v":0},{"$f":"'Data Centre Detail'!L91","v":0},{"$f":"'Data Centre Detail'!M91","v":0},{"$f":"'Data Centre Detail'!N91","v":0},{"$f":"'Data Centre Detail'!O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated kWh Electricity based on defaults",{"$f":"'Data Centre Detail'!D92","v":0},{"$f":"'Data Centre Detail'!E92","v":0},{"$f":"'Data Centre Detail'!F92","v":0},{"$f":"'Data Centre Detail'!G92","v":0},{"$f":"'Data Centre Detail'!H92","v":0},{"$f":"'Data Centre Detail'!I92","v":0},{"$f":"'Data Centre Detail'!J92","v":0},{"$f":"'Data Centre Detail'!K92","v":0},{"$f":"'Data Centre Detail'!L92","v":0},{"$f":"'Data Centre Detail'!M92","v":0},{"$f":"'Data Centre Detail'!N92","v":0},{"$f":"'Data Centre Detail'!O92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Measured Consumption",{"$f":"'Data Centre Detail'!D93","v":""},{"$f":"'Data Centre Detail'!E93","v":0},{"$f":"'Data Centre Detail'!F93","v":0},{"$f":"'Data Centre Detail'!G93","v":""},{"$f":"'Data Centre Detail'!H93","v":0},{"$f":"'Data Centre Detail'!I93","v":0},{"$f":"'Data Centre Detail'!J93","v":""},{"$f":"'Data Centre Detail'!K93","v":0},{"$f":"'Data Centre Detail'!L93","v":0},{"$f":"'Data Centre Detail'!M93","v":""},{"$f":"'Data Centre Detail'!N93","v":0},{"$f":"'Data Centre Detail'!O93","v":0},"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Or enter your own estimate",{"$f":"'Data Centre Detail'!D94","v":0},{"$f":"'Data Centre Detail'!E94","v":0},{"$f":"'Data Centre Detail'!F94","v":0},{"$f":"'Data Centre Detail'!G94","v":0},{"$f":"'Data Centre Detail'!H94","v":0},{"$f":"'Data Centre Detail'!I94","v":0},{"$f":"'Data Centre Detail'!J94","v":0},{"$f":"'Data Centre Detail'!K94","v":0},{"$f":"'Data Centre Detail'!L94","v":0},{"$f":"'Data Centre Detail'!M94","v":0},{"$f":"'Data Centre Detail'!N94","v":0},{"$f":"'Data Centre Detail'!O94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Used",{"$f":"'Data Centre Detail'!D95","v":0},{"$f":"'Data Centre Detail'!E95","v":0},{"$f":"'Data Centre Detail'!F95","v":0},{"$f":"'Data Centre Detail'!G95","v":0},{"$f":"'Data Centre Detail'!H95","v":0},{"$f":"'Data Centre Detail'!I95","v":0},{"$f":"'Data Centre Detail'!J95","v":0},{"$f":"'Data Centre Detail'!K95","v":0},{"$f":"'Data Centre Detail'!L95","v":0},{"$f":"'Data Centre Detail'!M95","v":0},{"$f":"'Data Centre Detail'!N95","v":0},{"$f":"'Data Centre Detail'!O95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  HVAC",{"$f":"'Data Centre Detail'!D96","v":0},{"$f":"'Data Centre Detail'!E96","v":0},{"$f":"'Data Centre Detail'!F96","v":0},{"$f":"'Data Centre Detail'!G96","v":0},{"$f":"'Data Centre Detail'!H96","v":0},{"$f":"'Data Centre Detail'!I96","v":0},{"$f":"'Data Centre Detail'!J96","v":0},{"$f":"'Data Centre Detail'!K96","v":0},{"$f":"'Data Centre Detail'!L96","v":0},{"$f":"'Data Centre Detail'!M96","v":0},{"$f":"'Data Centre Detail'!N96","v":0},{"$f":"'Data Centre Detail'!O96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    HVAC Type",{"$f":"'Data Centre Detail'!D97","v":0},{"$f":"'Data Centre Detail'!E97","v":0},{"$f":"'Data Centre Detail'!F97","v":0},{"$f":"'Data Centre Detail'!G97","v":0},{"$f":"'Data Centre Detail'!H97","v":0},{"$f":"'Data Centre Detail'!I97","v":0},{"$f":"'Data Centre Detail'!J97","v":0},{"$f":"'Data Centre Detail'!K97","v":0},{"$f":"'Data Centre Detail'!L97","v":0},{"$f":"'Data Centre Detail'!M97","v":0},{"$f":"'Data Centre Detail'!N97","v":0},{"$f":"'Data Centre Detail'!O97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Capacity Utilisation",{"$f":"'Data Centre Detail'!D98","v":0},{"$f":"'Data Centre Detail'!E98","v":0},{"$f":"'Data Centre Detail'!F98","v":0},{"$f":"'Data Centre Detail'!G98","v":0},{"$f":"'Data Centre Detail'!H98","v":0},{"$f":"'Data Centre Detail'!I98","v":0},{"$f":"'Data Centre Detail'!J98","v":0},{"$f":"'Data Centre Detail'!K98","v":0},{"$f":"'Data Centre Detail'!L98","v":0},{"$f":"'Data Centre Detail'!M98","v":0},{"$f":"'Data Centre Detail'!N98","v":0},{"$f":"'Data Centre Detail'!O98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Perimeter or Close Coupled",{"$f":"'Data Centre Detail'!D99","v":0},{"$f":"'Data Centre Detail'!E99","v":0},{"$f":"'Data Centre Detail'!F99","v":0},{"$f":"'Data Centre Detail'!G99","v":0},{"$f":"'Data Centre Detail'!H99","v":0},{"$f":"'Data Centre Detail'!I99","v":0},{"$f":"'Data Centre Detail'!J99","v":0},{"$f":"'Data Centre Detail'!K99","v":0},{"$f":"'Data Centre Detail'!L99","v":0},{"$f":"'Data Centre Detail'!M99","v":0},{"$f":"'Data Centre Detail'!N99","v":0},{"$f":"'Data Centre Detail'!O99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Airside Economiser",{"$f":"'Data Centre Detail'!D100","v":0},{"$f":"'Data Centre Detail'!E100","v":0},{"$f":"'Data Centre Detail'!F100","v":0},{"$f":"'Data Centre Detail'!G100","v":0},{"$f":"'Data Centre Detail'!H100","v":0},{"$f":"'Data Centre Detail'!I100","v":0},{"$f":"'Data Centre Detail'!J100","v":0},{"$f":"'Data Centre Detail'!K100","v":0},{"$f":"'Data Centre Detail'!L100","v":0},{"$f":"'Data Centre Detail'!M100","v":0},{"$f":"'Data Centre Detail'!N100","v":0},{"$f":"'Data Centre Detail'!O100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated kWh Electricity based on defaults",{"$f":"'Data Centre Detail'!D101","v":0},{"$f":"'Data Centre Detail'!E101","v":0},{"$f":"'Data Centre Detail'!F101","v":0},{"$f":"'Data Centre Detail'!G101","v":0},{"$f":"'Data Centre Detail'!H101","v":0},{"$f":"'Data Centre Detail'!I101","v":0},{"$f":"'Data Centre Detail'!J101","v":0},{"$f":"'Data Centre Detail'!K101","v":0},{"$f":"'Data Centre Detail'!L101","v":0},{"$f":"'Data Centre Detail'!M101","v":0},{"$f":"'Data Centre Detail'!N101","v":0},{"$f":"'Data Centre Detail'!O101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Measured Consumption",{"$f":"'Data Centre Detail'!D102","v":""},{"$f":"'Data Centre Detail'!E102","v":0},{"$f":"'Data Centre Detail'!F102","v":0},{"$f":"'Data Centre Detail'!G102","v":""},{"$f":"'Data Centre Detail'!H102","v":0},{"$f":"'Data Centre Detail'!I102","v":0},{"$f":"'Data Centre Detail'!J102","v":""},{"$f":"'Data Centre Detail'!K102","v":0},{"$f":"'Data Centre Detail'!L102","v":0},{"$f":"'Data Centre Detail'!M102","v":""},{"$f":"'Data Centre Detail'!N102","v":0},{"$f":"'Data Centre Detail'!O102","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]
[null,"    Or enter your own estimate",{"$f":"'Data Centre Detail'!D103","v":0},{"$f":"'Data Centre Detail'!E103","v":0},{"$f":"'Data Centre Detail'!F103","v":0},{"$f":"'Data Centre Detail'!G103","v":0},{"$f":"'Data Centre Detail'!H103","v":0},{"$f":"'Data Centre Detail'!I103","v":0},{"$f":"'Data Centre Detail'!J103","v":0},{"$f":"'Data Centre Detail'!K103","v":0},{"$f":"'Data Centre Detail'!L103","v":0},{"$f":"'Data Centre Detail'!M103","v":0},{"$f":"'Data Centre Detail'!N103","v":0},{"$f":"'Data Centre Detail'!O103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Used",{"$f":"'Data Centre Detail'!D104","v":0},{"$f":"'Data Centre Detail'!E104","v":0},{"$f":"'Data Centre Detail'!F104","v":0},{"$f":"'Data Centre Detail'!G104","v":0},{"$f":"'Data Centre Detail'!H104","v":0},{"$f":"'Data Centre Detail'!I104","v":0},{"$f":"'Data Centre Detail'!J104","v":0},{"$f":"'Data Centre Detail'!K104","v":0},{"$f":"'Data Centre Detail'!L104","v":0},{"$f":"'Data Centre Detail'!M104","v":0},{"$f":"'Data Centre Detail'!N104","v":0},{"$f":"'Data Centre Detail'!O104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  PDU",{"$f":"'Data Centre Detail'!D105","v":0},{"$f":"'Data Centre Detail'!E105","v":0},{"$f":"'Data Centre Detail'!F105","v":0},{"$f":"'Data Centre Detail'!G105","v":0},{"$f":"'Data Centre Detail'!H105","v":0},{"$f":"'Data Centre Detail'!I105","v":0},{"$f":"'Data Centre Detail'!J105","v":0},{"$f":"'Data Centre Detail'!K105","v":0},{"$f":"'Data Centre Detail'!L105","v":0},{"$f":"'Data Centre Detail'!M105","v":0},{"$f":"'Data Centre Detail'!N105","v":0},{"$f":"'Data Centre Detail'!O105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    PDU estimated losses",{"$f":"'Data Centre Detail'!D106","v":0.1},{"$f":"'Data Centre Detail'!E106","v":0.1},{"$f":"'Data Centre Detail'!F106","v":0.1},{"$f":"'Data Centre Detail'!G106","v":0.1},{"$f":"'Data Centre Detail'!H106","v":0.1},{"$f":"'Data Centre Detail'!I106","v":0.1},{"$f":"'Data Centre Detail'!J106","v":0.1},{"$f":"'Data Centre Detail'!K106","v":0.1},{"$f":"'Data Centre Detail'!L106","v":0.1},{"$f":"'Data Centre Detail'!M106","v":0.1},{"$f":"'Data Centre Detail'!N106","v":0.1},{"$f":"'Data Centre Detail'!O106","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"    Or enter your own estimate",{"$f":"'Data Centre Detail'!D107","v":0},{"$f":"'Data Centre Detail'!E107","v":0},{"$f":"'Data Centre Detail'!F107","v":0},{"$f":"'Data Centre Detail'!G107","v":0},{"$f":"'Data Centre Detail'!H107","v":0},{"$f":"'Data Centre Detail'!I107","v":0},{"$f":"'Data Centre Detail'!J107","v":0},{"$f":"'Data Centre Detail'!K107","v":0},{"$f":"'Data Centre Detail'!L107","v":0},{"$f":"'Data Centre Detail'!M107","v":0},{"$f":"'Data Centre Detail'!N107","v":0},{"$f":"'Data Centre Detail'!O107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Measured Consumption",{"$f":"'Data Centre Detail'!D108","v":""},{"$f":"'Data Centre Detail'!E108","v":0},{"$f":"'Data Centre Detail'!F108","v":0},{"$f":"'Data Centre Detail'!G108","v":""},{"$f":"'Data Centre Detail'!H108","v":0},{"$f":"'Data Centre Detail'!I108","v":0},{"$f":"'Data Centre Detail'!J108","v":""},{"$f":"'Data Centre Detail'!K108","v":0},{"$f":"'Data Centre Detail'!L108","v":0},{"$f":"'Data Centre Detail'!M108","v":""},{"$f":"'Data Centre Detail'!N108","v":0},{"$f":"'Data Centre Detail'!O108","v":0},"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Used",{"$f":"'Data Centre Detail'!D109","v":0},{"$f":"'Data Centre Detail'!E109","v":0},{"$f":"'Data Centre Detail'!F109","v":0},{"$f":"'Data Centre Detail'!G109","v":0},{"$f":"'Data Centre Detail'!H109","v":0},{"$f":"'Data Centre Detail'!I109","v":0},{"$f":"'Data Centre Detail'!J109","v":0},{"$f":"'Data Centre Detail'!K109","v":0},{"$f":"'Data Centre Detail'!L109","v":0},{"$f":"'Data Centre Detail'!M109","v":0},{"$f":"'Data Centre Detail'!N109","v":0},{"$f":"'Data Centre Detail'!O109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Generator",{"$f":"'Data Centre Detail'!D110","v":0},{"$f":"'Data Centre Detail'!E110","v":0},{"$f":"'Data Centre Detail'!F110","v":0},{"$f":"'Data Centre Detail'!G110","v":0},{"$f":"'Data Centre Detail'!H110","v":0},{"$f":"'Data Centre Detail'!I110","v":0},{"$f":"'Data Centre Detail'!J110","v":0},{"$f":"'Data Centre Detail'!K110","v":0},{"$f":"'Data Centre Detail'!L110","v":0},{"$f":"'Data Centre Detail'!M110","v":0},{"$f":"'Data Centre Detail'!N110","v":0},{"$f":"'Data Centre Detail'!O110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Generator capacity",{"$f":"'Data Centre Detail'!D111","v":0},{"$f":"'Data Centre Detail'!E111","v":0},{"$f":"'Data Centre Detail'!F111","v":0},{"$f":"'Data Centre Detail'!G111","v":0},{"$f":"'Data Centre Detail'!H111","v":0},{"$f":"'Data Centre Detail'!I111","v":0},{"$f":"'Data Centre Detail'!J111","v":0},{"$f":"'Data Centre Detail'!K111","v":0},{"$f":"'Data Centre Detail'!L111","v":0},{"$f":"'Data Centre Detail'!M111","v":0},{"$f":"'Data Centre Detail'!N111","v":0},{"$f":"'Data Centre Detail'!O111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Generator annual hours at full load",{"$f":"'Data Centre Detail'!D112","v":0},{"$f":"'Data Centre Detail'!E112","v":0},{"$f":"'Data Centre Detail'!F112","v":0},{"$f":"'Data Centre Detail'!G112","v":0},{"$f":"'Data Centre Detail'!H112","v":0},{"$f":"'Data Centre Detail'!I112","v":0},{"$f":"'Data Centre Detail'!J112","v":0},{"$f":"'Data Centre Detail'!K112","v":0},{"$f":"'Data Centre Detail'!L112","v":0},{"$f":"'Data Centre Detail'!M112","v":0},{"$f":"'Data Centre Detail'!N112","v":0},{"$f":"'Data Centre Detail'!O112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Generator Efficiency",{"$f":"'Data Centre Detail'!D113","v":0},{"$f":"'Data Centre Detail'!E113","v":0},{"$f":"'Data Centre Detail'!F113","v":0},{"$f":"'Data Centre Detail'!G113","v":0},{"$f":"'Data Centre Detail'!H113","v":0},{"$f":"'Data Centre Detail'!I113","v":0},{"$f":"'Data Centre Detail'!J113","v":0},{"$f":"'Data Centre Detail'!K113","v":0},{"$f":"'Data Centre Detail'!L113","v":0},{"$f":"'Data Centre Detail'!M113","v":0},{"$f":"'Data Centre Detail'!N113","v":0},{"$f":"'Data Centre Detail'!O113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Electricity Generated",{"$f":"'Data Centre Detail'!D114","v":0},{"$f":"'Data Centre Detail'!E114","v":0},{"$f":"'Data Centre Detail'!F114","v":0},{"$f":"'Data Centre Detail'!G114","v":0},{"$f":"'Data Centre Detail'!H114","v":0},{"$f":"'Data Centre Detail'!I114","v":0},{"$f":"'Data Centre Detail'!J114","v":0},{"$f":"'Data Centre Detail'!K114","v":0},{"$f":"'Data Centre Detail'!L114","v":0},{"$f":"'Data Centre Detail'!M114","v":0},{"$f":"'Data Centre Detail'!N114","v":0},{"$f":"'Data Centre Detail'!O114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated kWh Generator Fuel",{"$f":"'Data Centre Detail'!D115","v":0},{"$f":"'Data Centre Detail'!E115","v":0},{"$f":"'Data Centre Detail'!F115","v":0},{"$f":"'Data Centre Detail'!G115","v":0},{"$f":"'Data Centre Detail'!H115","v":0},{"$f":"'Data Centre Detail'!I115","v":0},{"$f":"'Data Centre Detail'!J115","v":0},{"$f":"'Data Centre Detail'!K115","v":0},{"$f":"'Data Centre Detail'!L115","v":0},{"$f":"'Data Centre Detail'!M115","v":0},{"$f":"'Data Centre Detail'!N115","v":0},{"$f":"'Data Centre Detail'!O115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Measured Consumption",{"$f":"'Data Centre Detail'!D116","v":0},{"$f":"'Data Centre Detail'!E116","v":0},{"$f":"'Data Centre Detail'!F116","v":0},{"$f":"'Data Centre Detail'!G116","v":0},{"$f":"'Data Centre Detail'!H116","v":0},{"$f":"'Data Centre Detail'!I116","v":0},{"$f":"'Data Centre Detail'!J116","v":0},{"$f":"'Data Centre Detail'!K116","v":0},{"$f":"'Data Centre Detail'!L116","v":0},{"$f":"'Data Centre Detail'!M116","v":0},{"$f":"'Data Centre Detail'!N116","v":0},{"$f":"'Data Centre Detail'!O116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Or enter your own estimate",{"$f":"'Data Centre Detail'!D117","v":0},{"$f":"'Data Centre Detail'!E117","v":0},{"$f":"'Data Centre Detail'!F117","v":0},{"$f":"'Data Centre Detail'!G117","v":0},{"$f":"'Data Centre Detail'!H117","v":0},{"$f":"'Data Centre Detail'!I117","v":0},{"$f":"'Data Centre Detail'!J117","v":0},{"$f":"'Data Centre Detail'!K117","v":0},{"$f":"'Data Centre Detail'!L117","v":0},{"$f":"'Data Centre Detail'!M117","v":0},{"$f":"'Data Centre Detail'!N117","v":0},{"$f":"'Data Centre Detail'!O117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Used",{"$f":"'Data Centre Detail'!D118","v":0},{"$f":"'Data Centre Detail'!E118","v":0},{"$f":"'Data Centre Detail'!F118","v":0},{"$f":"'Data Centre Detail'!G118","v":0},{"$f":"'Data Centre Detail'!H118","v":0},{"$f":"'Data Centre Detail'!I118","v":0},{"$f":"'Data Centre Detail'!J118","v":0},{"$f":"'Data Centre Detail'!K118","v":0},{"$f":"'Data Centre Detail'!L118","v":0},{"$f":"'Data Centre Detail'!M118","v":0},{"$f":"'Data Centre Detail'!N118","v":0},{"$f":"'Data Centre Detail'!O118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Other",{"$f":"'Data Centre Detail'!D119","v":0},{"$f":"'Data Centre Detail'!E119","v":0},{"$f":"'Data Centre Detail'!F119","v":0},{"$f":"'Data Centre Detail'!G119","v":0},{"$f":"'Data Centre Detail'!H119","v":0},{"$f":"'Data Centre Detail'!I119","v":0},{"$f":"'Data Centre Detail'!J119","v":0},{"$f":"'Data Centre Detail'!K119","v":0},{"$f":"'Data Centre Detail'!L119","v":0},{"$f":"'Data Centre Detail'!M119","v":0},{"$f":"'Data Centre Detail'!N119","v":0},{"$f":"'Data Centre Detail'!O119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated kWh Electricity (2.5% of non ICT energy)",{"$f":"'Data Centre Detail'!D120","v":0},{"$f":"'Data Centre Detail'!E120","v":0},{"$f":"'Data Centre Detail'!F120","v":0},{"$f":"'Data Centre Detail'!G120","v":0},{"$f":"'Data Centre Detail'!H120","v":0},{"$f":"'Data Centre Detail'!I120","v":0},{"$f":"'Data Centre Detail'!J120","v":0},{"$f":"'Data Centre Detail'!K120","v":0},{"$f":"'Data Centre Detail'!L120","v":0},{"$f":"'Data Centre Detail'!M120","v":0},{"$f":"'Data Centre Detail'!N120","v":0},{"$f":"'Data Centre Detail'!O120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Measured Consumption",{"$f":"'Data Centre Detail'!D121","v":""},{"$f":"'Data Centre Detail'!E121","v":0},{"$f":"'Data Centre Detail'!F121","v":0},{"$f":"'Data Centre Detail'!G121","v":""},{"$f":"'Data Centre Detail'!H121","v":0},{"$f":"'Data Centre Detail'!I121","v":0},{"$f":"'Data Centre Detail'!J121","v":""},{"$f":"'Data Centre Detail'!K121","v":0},{"$f":"'Data Centre Detail'!L121","v":0},{"$f":"'Data Centre Detail'!M121","v":""},{"$f":"'Data Centre Detail'!N121","v":0},{"$f":"'Data Centre Detail'!O121","v":0},"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Or enter your own estimate",{"$f":"'Data Centre Detail'!D122","v":0},{"$f":"'Data Centre Detail'!E122","v":0},{"$f":"'Data Centre Detail'!F122","v":0},{"$f":"'Data Centre Detail'!G122","v":0},{"$f":"'Data Centre Detail'!H122","v":0},{"$f":"'Data Centre Detail'!I122","v":0},{"$f":"'Data Centre Detail'!J122","v":0},{"$f":"'Data Centre Detail'!K122","v":0},{"$f":"'Data Centre Detail'!L122","v":0},{"$f":"'Data Centre Detail'!M122","v":0},{"$f":"'Data Centre Detail'!N122","v":0},{"$f":"'Data Centre Detail'!O122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Used",{"$f":"'Data Centre Detail'!D123","v":0},{"$f":"'Data Centre Detail'!E123","v":0},{"$f":"'Data Centre Detail'!F123","v":0},{"$f":"'Data Centre Detail'!G123","v":0},{"$f":"'Data Centre Detail'!H123","v":0},{"$f":"'Data Centre Detail'!I123","v":0},{"$f":"'Data Centre Detail'!J123","v":0},{"$f":"'Data Centre Detail'!K123","v":0},{"$f":"'Data Centre Detail'!L123","v":0},{"$f":"'Data Centre Detail'!M123","v":0},{"$f":"'Data Centre Detail'!N123","v":0},{"$f":"'Data Centre Detail'!O123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D124","v":0},{"$f":"'Data Centre Detail'!E124","v":0},{"$f":"'Data Centre Detail'!F124","v":0},{"$f":"'Data Centre Detail'!G124","v":0},{"$f":"'Data Centre Detail'!H124","v":0},{"$f":"'Data Centre Detail'!I124","v":0},{"$f":"'Data Centre Detail'!J124","v":0},{"$f":"'Data Centre Detail'!K124","v":0},{"$f":"'Data Centre Detail'!L124","v":0},{"$f":"'Data Centre Detail'!M124","v":0},{"$f":"'Data Centre Detail'!N124","v":0},{"$f":"'Data Centre Detail'!O124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Non ICT Energy (ex Generator)",{"$f":"'Data Centre Detail'!D125","v":0},{"$f":"'Data Centre Detail'!E125","v":0},{"$f":"'Data Centre Detail'!F125","v":0},{"$f":"'Data Centre Detail'!G125","v":0},{"$f":"'Data Centre Detail'!H125","v":0},{"$f":"'Data Centre Detail'!I125","v":0},{"$f":"'Data Centre Detail'!J125","v":0},{"$f":"'Data Centre Detail'!K125","v":0},{"$f":"'Data Centre Detail'!L125","v":0},{"$f":"'Data Centre Detail'!M125","v":0},{"$f":"'Data Centre Detail'!N125","v":0},{"$f":"'Data Centre Detail'!O125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D126","v":0},{"$f":"'Data Centre Detail'!E126","v":0},{"$f":"'Data Centre Detail'!F126","v":0},{"$f":"'Data Centre Detail'!G126","v":0},{"$f":"'Data Centre Detail'!H126","v":0},{"$f":"'Data Centre Detail'!I126","v":0},{"$f":"'Data Centre Detail'!J126","v":0},{"$f":"'Data Centre Detail'!K126","v":0},{"$f":"'Data Centre Detail'!L126","v":0},{"$f":"'Data Centre Detail'!M126","v":0},{"$f":"'Data Centre Detail'!N126","v":0},{"$f":"'Data Centre Detail'!O126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility Use Breakdown",{"$f":"'Data Centre Detail'!D127","v":0},{"$f":"'Data Centre Detail'!E127","v":0},{"$f":"'Data Centre Detail'!F127","v":0},{"$f":"'Data Centre Detail'!G127","v":0},{"$f":"'Data Centre Detail'!H127","v":0},{"$f":"'Data Centre Detail'!I127","v":0},{"$f":"'Data Centre Detail'!J127","v":0},{"$f":"'Data Centre Detail'!K127","v":0},{"$f":"'Data Centre Detail'!L127","v":0},{"$f":"'Data Centre Detail'!M127","v":0},{"$f":"'Data Centre Detail'!N127","v":0},{"$f":"'Data Centre Detail'!O127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electricity",{"$f":"'Data Centre Detail'!D128","v":0},{"$f":"'Data Centre Detail'!E128","v":0},{"$f":"'Data Centre Detail'!F128","v":0},{"$f":"'Data Centre Detail'!G128","v":0},{"$f":"'Data Centre Detail'!H128","v":0},{"$f":"'Data Centre Detail'!I128","v":0},{"$f":"'Data Centre Detail'!J128","v":0},{"$f":"'Data Centre Detail'!K128","v":0},{"$f":"'Data Centre Detail'!L128","v":0},{"$f":"'Data Centre Detail'!M128","v":0},{"$f":"'Data Centre Detail'!N128","v":0},{"$f":"'Data Centre Detail'!O128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Natural Gas",{"$f":"'Data Centre Detail'!D129","v":0},{"$f":"'Data Centre Detail'!E129","v":0},{"$f":"'Data Centre Detail'!F129","v":0},{"$f":"'Data Centre Detail'!G129","v":0},{"$f":"'Data Centre Detail'!H129","v":0},{"$f":"'Data Centre Detail'!I129","v":0},{"$f":"'Data Centre Detail'!J129","v":0},{"$f":"'Data Centre Detail'!K129","v":0},{"$f":"'Data Centre Detail'!L129","v":0},{"$f":"'Data Centre Detail'!M129","v":0},{"$f":"'Data Centre Detail'!N129","v":0},{"$f":"'Data Centre Detail'!O129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Generator Fuel",{"$f":"'Data Centre Detail'!D130","v":0},{"$f":"'Data Centre Detail'!E130","v":0},{"$f":"'Data Centre Detail'!F130","v":0},{"$f":"'Data Centre Detail'!G130","v":0},{"$f":"'Data Centre Detail'!H130","v":0},{"$f":"'Data Centre Detail'!I130","v":0},{"$f":"'Data Centre Detail'!J130","v":0},{"$f":"'Data Centre Detail'!K130","v":0},{"$f":"'Data Centre Detail'!L130","v":0},{"$f":"'Data Centre Detail'!M130","v":0},{"$f":"'Data Centre Detail'!N130","v":0},{"$f":"'Data Centre Detail'!O130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D131","v":0},{"$f":"'Data Centre Detail'!E131","v":0},{"$f":"'Data Centre Detail'!F131","v":0},{"$f":"'Data Centre Detail'!G131","v":0},{"$f":"'Data Centre Detail'!H131","v":0},{"$f":"'Data Centre Detail'!I131","v":0},{"$f":"'Data Centre Detail'!J131","v":0},{"$f":"'Data Centre Detail'!K131","v":0},{"$f":"'Data Centre Detail'!L131","v":0},{"$f":"'Data Centre Detail'!M131","v":0},{"$f":"'Data Centre Detail'!N131","v":0},{"$f":"'Data Centre Detail'!O131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Facility Energy",{"$f":"'Data Centre Detail'!D132","v":0},{"$f":"'Data Centre Detail'!E132","v":0},{"$f":"'Data Centre Detail'!F132","v":0},{"$f":"'Data Centre Detail'!G132","v":0},{"$f":"'Data Centre Detail'!H132","v":0},{"$f":"'Data Centre Detail'!I132","v":0},{"$f":"'Data Centre Detail'!J132","v":0},{"$f":"'Data Centre Detail'!K132","v":0},{"$f":"'Data Centre Detail'!L132","v":0},{"$f":"'Data Centre Detail'!M132","v":0},{"$f":"'Data Centre Detail'!N132","v":0},{"$f":"'Data Centre Detail'!O132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PUE",{"$f":"'Data Centre Detail'!D133","v":0},{"$f":"'Data Centre Detail'!E133","v":0},{"$f":"'Data Centre Detail'!F133","v":0},{"$f":"'Data Centre Detail'!G133","v":0},{"$f":"'Data Centre Detail'!H133","v":0},{"$f":"'Data Centre Detail'!I133","v":0},{"$f":"'Data Centre Detail'!J133","v":0},{"$f":"'Data Centre Detail'!K133","v":0},{"$f":"'Data Centre Detail'!L133","v":0},{"$f":"'Data Centre Detail'!M133","v":0},{"$f":"'Data Centre Detail'!N133","v":0},{"$f":"'Data Centre Detail'!O133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D134","v":0},{"$f":"'Data Centre Detail'!E134","v":0},{"$f":"'Data Centre Detail'!F134","v":0},{"$f":"'Data Centre Detail'!G134","v":0},{"$f":"'Data Centre Detail'!H134","v":0},{"$f":"'Data Centre Detail'!I134","v":0},{"$f":"'Data Centre Detail'!J134","v":0},{"$f":"'Data Centre Detail'!K134","v":0},{"$f":"'Data Centre Detail'!L134","v":0},{"$f":"'Data Centre Detail'!M134","v":0},{"$f":"'Data Centre Detail'!N134","v":0},{"$f":"'Data Centre Detail'!O134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Costs",{"$f":"'Data Centre Detail'!D135","v":0},{"$f":"'Data Centre Detail'!E135","v":0},{"$f":"'Data Centre Detail'!F135","v":0},{"$f":"'Data Centre Detail'!G135","v":0},{"$f":"'Data Centre Detail'!H135","v":0},{"$f":"'Data Centre Detail'!I135","v":0},{"$f":"'Data Centre Detail'!J135","v":0},{"$f":"'Data Centre Detail'!K135","v":0},{"$f":"'Data Centre Detail'!L135","v":0},{"$f":"'Data Centre Detail'!M135","v":0},{"$f":"'Data Centre Detail'!N135","v":0},{"$f":"'Data Centre Detail'!O135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D136","v":0},{"$f":"'Data Centre Detail'!E136","v":0},{"$f":"'Data Centre Detail'!F136","v":0},{"$f":"'Data Centre Detail'!G136","v":0},{"$f":"'Data Centre Detail'!H136","v":0},{"$f":"'Data Centre Detail'!I136","v":0},{"$f":"'Data Centre Detail'!J136","v":0},{"$f":"'Data Centre Detail'!K136","v":0},{"$f":"'Data Centre Detail'!L136","v":0},{"$f":"'Data Centre Detail'!M136","v":0},{"$f":"'Data Centre Detail'!N136","v":0},{"$f":"'Data Centre Detail'!O136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy",{"$f":"'Data Centre Detail'!D137","v":"Current"},{"$f":"'Data Centre Detail'!E137","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!F137","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!G137","v":"Current"},{"$f":"'Data Centre Detail'!H137","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!I137","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!J137","v":"Current"},{"$f":"'Data Centre Detail'!K137","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!L137","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!M137","v":"Current"},{"$f":"'Data Centre Detail'!N137","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!O137","v":"5 Yr Forecast"},"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"  Electricity",{"$f":"'Data Centre Detail'!D138","v":0},{"$f":"'Data Centre Detail'!E138","v":0},{"$f":"'Data Centre Detail'!F138","v":0},{"$f":"'Data Centre Detail'!G138","v":0},{"$f":"'Data Centre Detail'!H138","v":0},{"$f":"'Data Centre Detail'!I138","v":0},{"$f":"'Data Centre Detail'!J138","v":0},{"$f":"'Data Centre Detail'!K138","v":0},{"$f":"'Data Centre Detail'!L138","v":0},{"$f":"'Data Centre Detail'!M138","v":0},{"$f":"'Data Centre Detail'!N138","v":0},{"$f":"'Data Centre Detail'!O138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Natural Gas",{"$f":"'Data Centre Detail'!D139","v":0},{"$f":"'Data Centre Detail'!E139","v":0},{"$f":"'Data Centre Detail'!F139","v":0},{"$f":"'Data Centre Detail'!G139","v":0},{"$f":"'Data Centre Detail'!H139","v":0},{"$f":"'Data Centre Detail'!I139","v":0},{"$f":"'Data Centre Detail'!J139","v":0},{"$f":"'Data Centre Detail'!K139","v":0},{"$f":"'Data Centre Detail'!L139","v":0},{"$f":"'Data Centre Detail'!M139","v":0},{"$f":"'Data Centre Detail'!N139","v":0},{"$f":"'Data Centre Detail'!O139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Generator Fuel",{"$f":"'Data Centre Detail'!D140","v":0},{"$f":"'Data Centre Detail'!E140","v":0},{"$f":"'Data Centre Detail'!F140","v":0},{"$f":"'Data Centre Detail'!G140","v":0},{"$f":"'Data Centre Detail'!H140","v":0},{"$f":"'Data Centre Detail'!I140","v":0},{"$f":"'Data Centre Detail'!J140","v":0},{"$f":"'Data Centre Detail'!K140","v":0},{"$f":"'Data Centre Detail'!L140","v":0},{"$f":"'Data Centre Detail'!M140","v":0},{"$f":"'Data Centre Detail'!N140","v":0},{"$f":"'Data Centre Detail'!O140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Water",{"$f":"'Data Centre Detail'!D141","v":0},{"$f":"'Data Centre Detail'!E141","v":0},{"$f":"'Data Centre Detail'!F141","v":0},{"$f":"'Data Centre Detail'!G141","v":0},{"$f":"'Data Centre Detail'!H141","v":0},{"$f":"'Data Centre Detail'!I141","v":0},{"$f":"'Data Centre Detail'!J141","v":0},{"$f":"'Data Centre Detail'!K141","v":0},{"$f":"'Data Centre Detail'!L141","v":0},{"$f":"'Data Centre Detail'!M141","v":0},{"$f":"'Data Centre Detail'!N141","v":0},{"$f":"'Data Centre Detail'!O141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Total",{"$f":"'Data Centre Detail'!D142","v":0},{"$f":"'Data Centre Detail'!E142","v":0},{"$f":"'Data Centre Detail'!F142","v":0},{"$f":"'Data Centre Detail'!G142","v":0},{"$f":"'Data Centre Detail'!H142","v":0},{"$f":"'Data Centre Detail'!I142","v":0},{"$f":"'Data Centre Detail'!J142","v":0},{"$f":"'Data Centre Detail'!K142","v":0},{"$f":"'Data Centre Detail'!L142","v":0},{"$f":"'Data Centre Detail'!M142","v":0},{"$f":"'Data Centre Detail'!N142","v":0},{"$f":"'Data Centre Detail'!O142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D143","v":0},{"$f":"'Data Centre Detail'!E143","v":0},{"$f":"'Data Centre Detail'!F143","v":0},{"$f":"'Data Centre Detail'!G143","v":0},{"$f":"'Data Centre Detail'!H143","v":0},{"$f":"'Data Centre Detail'!I143","v":0},{"$f":"'Data Centre Detail'!J143","v":0},{"$f":"'Data Centre Detail'!K143","v":0},{"$f":"'Data Centre Detail'!L143","v":0},{"$f":"'Data Centre Detail'!M143","v":0},{"$f":"'Data Centre Detail'!N143","v":0},{"$f":"'Data Centre Detail'!O143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Staff Costs",{"$f":"'Data Centre Detail'!D144","v":0},{"$f":"'Data Centre Detail'!E144","v":0},{"$f":"'Data Centre Detail'!F144","v":0},{"$f":"'Data Centre Detail'!G144","v":0},{"$f":"'Data Centre Detail'!H144","v":0},{"$f":"'Data Centre Detail'!I144","v":0},{"$f":"'Data Centre Detail'!J144","v":0},{"$f":"'Data Centre Detail'!K144","v":0},{"$f":"'Data Centre Detail'!L144","v":0},{"$f":"'Data Centre Detail'!M144","v":0},{"$f":"'Data Centre Detail'!N144","v":0},{"$f":"'Data Centre Detail'!O144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  If known, enter annual staff costs",{"$f":"'Data Centre Detail'!D145","v":0},{"$f":"'Data Centre Detail'!E145","v":0},{"$f":"'Data Centre Detail'!F145","v":0},{"$f":"'Data Centre Detail'!G145","v":0},{"$f":"'Data Centre Detail'!H145","v":0},{"$f":"'Data Centre Detail'!I145","v":0},{"$f":"'Data Centre Detail'!J145","v":0},{"$f":"'Data Centre Detail'!K145","v":0},{"$f":"'Data Centre Detail'!L145","v":0},{"$f":"'Data Centre Detail'!M145","v":0},{"$f":"'Data Centre Detail'!N145","v":0},{"$f":"'Data Centre Detail'!O145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Or",{"$f":"'Data Centre Detail'!D146","v":0},{"$f":"'Data Centre Detail'!E146","v":0},{"$f":"'Data Centre Detail'!F146","v":0},{"$f":"'Data Centre Detail'!G146","v":0},{"$f":"'Data Centre Detail'!H146","v":0},{"$f":"'Data Centre Detail'!I146","v":0},{"$f":"'Data Centre Detail'!J146","v":0},{"$f":"'Data Centre Detail'!K146","v":0},{"$f":"'Data Centre Detail'!L146","v":0},{"$f":"'Data Centre Detail'!M146","v":0},{"$f":"'Data Centre Detail'!N146","v":0},{"$f":"'Data Centre Detail'!O146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Enter number of staff",{"$f":"'Data Centre Detail'!D147","v":0},{"$f":"'Data Centre Detail'!E147","v":0},{"$f":"'Data Centre Detail'!F147","v":0},{"$f":"'Data Centre Detail'!G147","v":0},{"$f":"'Data Centre Detail'!H147","v":0},{"$f":"'Data Centre Detail'!I147","v":0},{"$f":"'Data Centre Detail'!J147","v":0},{"$f":"'Data Centre Detail'!K147","v":0},{"$f":"'Data Centre Detail'!L147","v":0},{"$f":"'Data Centre Detail'!M147","v":0},{"$f":"'Data Centre Detail'!N147","v":0},{"$f":"'Data Centre Detail'!O147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Use the default annual cost",{"$f":"'Data Centre Detail'!D148","v":35000},{"$f":"'Data Centre Detail'!E148","v":35703.5},{"$f":"'Data Centre Detail'!F148","v":36421.140350000001},{"$f":"'Data Centre Detail'!G148","v":35000},{"$f":"'Data Centre Detail'!H148","v":35703.5},{"$f":"'Data Centre Detail'!I148","v":36421.140350000001},{"$f":"'Data Centre Detail'!J148","v":35000},{"$f":"'Data Centre Detail'!K148","v":35703.5},{"$f":"'Data Centre Detail'!L148","v":36421.140350000001},{"$f":"'Data Centre Detail'!M148","v":35000},{"$f":"'Data Centre Detail'!N148","v":35703.5},{"$f":"'Data Centre Detail'!O148","v":36421.140350000001},35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001,35000,35703.5,36421.140350000001]
[null,"  Or enter your own average cost",{"$f":"'Data Centre Detail'!D149","v":0},{"$f":"'Data Centre Detail'!E149","v":0},{"$f":"'Data Centre Detail'!F149","v":0},{"$f":"'Data Centre Detail'!G149","v":0},{"$f":"'Data Centre Detail'!H149","v":0},{"$f":"'Data Centre Detail'!I149","v":0},{"$f":"'Data Centre Detail'!J149","v":0},{"$f":"'Data Centre Detail'!K149","v":0},{"$f":"'Data Centre Detail'!L149","v":0},{"$f":"'Data Centre Detail'!M149","v":0},{"$f":"'Data Centre Detail'!N149","v":0},{"$f":"'Data Centre Detail'!O149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Used",{"$f":"'Data Centre Detail'!D150","v":0},{"$f":"'Data Centre Detail'!E150","v":0},{"$f":"'Data Centre Detail'!F150","v":0},{"$f":"'Data Centre Detail'!G150","v":0},{"$f":"'Data Centre Detail'!H150","v":0},{"$f":"'Data Centre Detail'!I150","v":0},{"$f":"'Data Centre Detail'!J150","v":0},{"$f":"'Data Centre Detail'!K150","v":0},{"$f":"'Data Centre Detail'!L150","v":0},{"$f":"'Data Centre Detail'!M150","v":0},{"$f":"'Data Centre Detail'!N150","v":0},{"$f":"'Data Centre Detail'!O150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D151","v":0},{"$f":"'Data Centre Detail'!E151","v":0},{"$f":"'Data Centre Detail'!F151","v":0},{"$f":"'Data Centre Detail'!G151","v":0},{"$f":"'Data Centre Detail'!H151","v":0},{"$f":"'Data Centre Detail'!I151","v":0},{"$f":"'Data Centre Detail'!J151","v":0},{"$f":"'Data Centre Detail'!K151","v":0},{"$f":"'Data Centre Detail'!L151","v":0},{"$f":"'Data Centre Detail'!M151","v":0},{"$f":"'Data Centre Detail'!N151","v":0},{"$f":"'Data Centre Detail'!O151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Network Costs",{"$f":"'Data Centre Detail'!D152","v":0},{"$f":"'Data Centre Detail'!E152","v":0},{"$f":"'Data Centre Detail'!F152","v":0},{"$f":"'Data Centre Detail'!G152","v":0},{"$f":"'Data Centre Detail'!H152","v":0},{"$f":"'Data Centre Detail'!I152","v":0},{"$f":"'Data Centre Detail'!J152","v":0},{"$f":"'Data Centre Detail'!K152","v":0},{"$f":"'Data Centre Detail'!L152","v":0},{"$f":"'Data Centre Detail'!M152","v":0},{"$f":"'Data Centre Detail'!N152","v":0},{"$f":"'Data Centre Detail'!O152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated costs based on defaults",{"$f":"'Data Centre Detail'!D153","v":0},{"$f":"'Data Centre Detail'!E153","v":0},{"$f":"'Data Centre Detail'!F153","v":0},{"$f":"'Data Centre Detail'!G153","v":0},{"$f":"'Data Centre Detail'!H153","v":0},{"$f":"'Data Centre Detail'!I153","v":0},{"$f":"'Data Centre Detail'!J153","v":0},{"$f":"'Data Centre Detail'!K153","v":0},{"$f":"'Data Centre Detail'!L153","v":0},{"$f":"'Data Centre Detail'!M153","v":0},{"$f":"'Data Centre Detail'!N153","v":0},{"$f":"'Data Centre Detail'!O153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter actual if available",{"$f":"'Data Centre Detail'!D154","v":0},{"$f":"'Data Centre Detail'!E154","v":0},{"$f":"'Data Centre Detail'!F154","v":0},{"$f":"'Data Centre Detail'!G154","v":0},{"$f":"'Data Centre Detail'!H154","v":0},{"$f":"'Data Centre Detail'!I154","v":0},{"$f":"'Data Centre Detail'!J154","v":0},{"$f":"'Data Centre Detail'!K154","v":0},{"$f":"'Data Centre Detail'!L154","v":0},{"$f":"'Data Centre Detail'!M154","v":0},{"$f":"'Data Centre Detail'!N154","v":0},{"$f":"'Data Centre Detail'!O154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        Used",{"$f":"'Data Centre Detail'!D155","v":0},{"$f":"'Data Centre Detail'!E155","v":0},{"$f":"'Data Centre Detail'!F155","v":0},{"$f":"'Data Centre Detail'!G155","v":0},{"$f":"'Data Centre Detail'!H155","v":0},{"$f":"'Data Centre Detail'!I155","v":0},{"$f":"'Data Centre Detail'!J155","v":0},{"$f":"'Data Centre Detail'!K155","v":0},{"$f":"'Data Centre Detail'!L155","v":0},{"$f":"'Data Centre Detail'!M155","v":0},{"$f":"'Data Centre Detail'!N155","v":0},{"$f":"'Data Centre Detail'!O155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D156","v":0},{"$f":"'Data Centre Detail'!E156","v":0},{"$f":"'Data Centre Detail'!F156","v":0},{"$f":"'Data Centre Detail'!G156","v":0},{"$f":"'Data Centre Detail'!H156","v":0},{"$f":"'Data Centre Detail'!I156","v":0},{"$f":"'Data Centre Detail'!J156","v":0},{"$f":"'Data Centre Detail'!K156","v":0},{"$f":"'Data Centre Detail'!L156","v":0},{"$f":"'Data Centre Detail'!M156","v":0},{"$f":"'Data Centre Detail'!N156","v":0},{"$f":"'Data Centre Detail'!O156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Building Costs",{"$f":"'Data Centre Detail'!D157","v":0},{"$f":"'Data Centre Detail'!E157","v":0},{"$f":"'Data Centre Detail'!F157","v":0},{"$f":"'Data Centre Detail'!G157","v":0},{"$f":"'Data Centre Detail'!H157","v":0},{"$f":"'Data Centre Detail'!I157","v":0},{"$f":"'Data Centre Detail'!J157","v":0},{"$f":"'Data Centre Detail'!K157","v":0},{"$f":"'Data Centre Detail'!L157","v":0},{"$f":"'Data Centre Detail'!M157","v":0},{"$f":"'Data Centre Detail'!N157","v":0},{"$f":"'Data Centre Detail'!O157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Rates",{"$f":"'Data Centre Detail'!D158","v":0},{"$f":"'Data Centre Detail'!E158","v":0},{"$f":"'Data Centre Detail'!F158","v":0},{"$f":"'Data Centre Detail'!G158","v":0},{"$f":"'Data Centre Detail'!H158","v":0},{"$f":"'Data Centre Detail'!I158","v":0},{"$f":"'Data Centre Detail'!J158","v":0},{"$f":"'Data Centre Detail'!K158","v":0},{"$f":"'Data Centre Detail'!L158","v":0},{"$f":"'Data Centre Detail'!M158","v":0},{"$f":"'Data Centre Detail'!N158","v":0},{"$f":"'Data Centre Detail'!O158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated costs based on defaults",{"$f":"'Data Centre Detail'!D159","v":0},{"$f":"'Data Centre Detail'!E159","v":0},{"$f":"'Data Centre Detail'!F159","v":0},{"$f":"'Data Centre Detail'!G159","v":0},{"$f":"'Data Centre Detail'!H159","v":0},{"$f":"'Data Centre Detail'!I159","v":0},{"$f":"'Data Centre Detail'!J159","v":0},{"$f":"'Data Centre Detail'!K159","v":0},{"$f":"'Data Centre Detail'!L159","v":0},{"$f":"'Data Centre Detail'!M159","v":0},{"$f":"'Data Centre Detail'!N159","v":0},{"$f":"'Data Centre Detail'!O159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter actual if available",{"$f":"'Data Centre Detail'!D160","v":0},{"$f":"'Data Centre Detail'!E160","v":0},{"$f":"'Data Centre Detail'!F160","v":0},{"$f":"'Data Centre Detail'!G160","v":0},{"$f":"'Data Centre Detail'!H160","v":0},{"$f":"'Data Centre Detail'!I160","v":0},{"$f":"'Data Centre Detail'!J160","v":0},{"$f":"'Data Centre Detail'!K160","v":0},{"$f":"'Data Centre Detail'!L160","v":0},{"$f":"'Data Centre Detail'!M160","v":0},{"$f":"'Data Centre Detail'!N160","v":0},{"$f":"'Data Centre Detail'!O160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        Used",{"$f":"'Data Centre Detail'!D161","v":0},{"$f":"'Data Centre Detail'!E161","v":0},{"$f":"'Data Centre Detail'!F161","v":0},{"$f":"'Data Centre Detail'!G161","v":0},{"$f":"'Data Centre Detail'!H161","v":0},{"$f":"'Data Centre Detail'!I161","v":0},{"$f":"'Data Centre Detail'!J161","v":0},{"$f":"'Data Centre Detail'!K161","v":0},{"$f":"'Data Centre Detail'!L161","v":0},{"$f":"'Data Centre Detail'!M161","v":0},{"$f":"'Data Centre Detail'!N161","v":0},{"$f":"'Data Centre Detail'!O161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D162","v":0},{"$f":"'Data Centre Detail'!E162","v":0},{"$f":"'Data Centre Detail'!F162","v":0},{"$f":"'Data Centre Detail'!G162","v":0},{"$f":"'Data Centre Detail'!H162","v":0},{"$f":"'Data Centre Detail'!I162","v":0},{"$f":"'Data Centre Detail'!J162","v":0},{"$f":"'Data Centre Detail'!K162","v":0},{"$f":"'Data Centre Detail'!L162","v":0},{"$f":"'Data Centre Detail'!M162","v":0},{"$f":"'Data Centre Detail'!N162","v":0},{"$f":"'Data Centre Detail'!O162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Insurance",{"$f":"'Data Centre Detail'!D163","v":0},{"$f":"'Data Centre Detail'!E163","v":0},{"$f":"'Data Centre Detail'!F163","v":0},{"$f":"'Data Centre Detail'!G163","v":0},{"$f":"'Data Centre Detail'!H163","v":0},{"$f":"'Data Centre Detail'!I163","v":0},{"$f":"'Data Centre Detail'!J163","v":0},{"$f":"'Data Centre Detail'!K163","v":0},{"$f":"'Data Centre Detail'!L163","v":0},{"$f":"'Data Centre Detail'!M163","v":0},{"$f":"'Data Centre Detail'!N163","v":0},{"$f":"'Data Centre Detail'!O163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated costs based on defaults",{"$f":"'Data Centre Detail'!D164","v":0},{"$f":"'Data Centre Detail'!E164","v":0},{"$f":"'Data Centre Detail'!F164","v":0},{"$f":"'Data Centre Detail'!G164","v":0},{"$f":"'Data Centre Detail'!H164","v":0},{"$f":"'Data Centre Detail'!I164","v":0},{"$f":"'Data Centre Detail'!J164","v":0},{"$f":"'Data Centre Detail'!K164","v":0},{"$f":"'Data Centre Detail'!L164","v":0},{"$f":"'Data Centre Detail'!M164","v":0},{"$f":"'Data Centre Detail'!N164","v":0},{"$f":"'Data Centre Detail'!O164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter actual if available",{"$f":"'Data Centre Detail'!D165","v":0},{"$f":"'Data Centre Detail'!E165","v":0},{"$f":"'Data Centre Detail'!F165","v":0},{"$f":"'Data Centre Detail'!G165","v":0},{"$f":"'Data Centre Detail'!H165","v":0},{"$f":"'Data Centre Detail'!I165","v":0},{"$f":"'Data Centre Detail'!J165","v":0},{"$f":"'Data Centre Detail'!K165","v":0},{"$f":"'Data Centre Detail'!L165","v":0},{"$f":"'Data Centre Detail'!M165","v":0},{"$f":"'Data Centre Detail'!N165","v":0},{"$f":"'Data Centre Detail'!O165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        Used",{"$f":"'Data Centre Detail'!D166","v":0},{"$f":"'Data Centre Detail'!E166","v":0},{"$f":"'Data Centre Detail'!F166","v":0},{"$f":"'Data Centre Detail'!G166","v":0},{"$f":"'Data Centre Detail'!H166","v":0},{"$f":"'Data Centre Detail'!I166","v":0},{"$f":"'Data Centre Detail'!J166","v":0},{"$f":"'Data Centre Detail'!K166","v":0},{"$f":"'Data Centre Detail'!L166","v":0},{"$f":"'Data Centre Detail'!M166","v":0},{"$f":"'Data Centre Detail'!N166","v":0},{"$f":"'Data Centre Detail'!O166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D167","v":0},{"$f":"'Data Centre Detail'!E167","v":0},{"$f":"'Data Centre Detail'!F167","v":0},{"$f":"'Data Centre Detail'!G167","v":0},{"$f":"'Data Centre Detail'!H167","v":0},{"$f":"'Data Centre Detail'!I167","v":0},{"$f":"'Data Centre Detail'!J167","v":0},{"$f":"'Data Centre Detail'!K167","v":0},{"$f":"'Data Centre Detail'!L167","v":0},{"$f":"'Data Centre Detail'!M167","v":0},{"$f":"'Data Centre Detail'!N167","v":0},{"$f":"'Data Centre Detail'!O167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maintenance",{"$f":"'Data Centre Detail'!D168","v":0},{"$f":"'Data Centre Detail'!E168","v":0},{"$f":"'Data Centre Detail'!F168","v":0},{"$f":"'Data Centre Detail'!G168","v":0},{"$f":"'Data Centre Detail'!H168","v":0},{"$f":"'Data Centre Detail'!I168","v":0},{"$f":"'Data Centre Detail'!J168","v":0},{"$f":"'Data Centre Detail'!K168","v":0},{"$f":"'Data Centre Detail'!L168","v":0},{"$f":"'Data Centre Detail'!M168","v":0},{"$f":"'Data Centre Detail'!N168","v":0},{"$f":"'Data Centre Detail'!O168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated costs based on defaults",{"$f":"'Data Centre Detail'!D169","v":0},{"$f":"'Data Centre Detail'!E169","v":0},{"$f":"'Data Centre Detail'!F169","v":0},{"$f":"'Data Centre Detail'!G169","v":0},{"$f":"'Data Centre Detail'!H169","v":0},{"$f":"'Data Centre Detail'!I169","v":0},{"$f":"'Data Centre Detail'!J169","v":0},{"$f":"'Data Centre Detail'!K169","v":0},{"$f":"'Data Centre Detail'!L169","v":0},{"$f":"'Data Centre Detail'!M169","v":0},{"$f":"'Data Centre Detail'!N169","v":0},{"$f":"'Data Centre Detail'!O169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter actual if available",{"$f":"'Data Centre Detail'!D170","v":0},{"$f":"'Data Centre Detail'!E170","v":0},{"$f":"'Data Centre Detail'!F170","v":0},{"$f":"'Data Centre Detail'!G170","v":0},{"$f":"'Data Centre Detail'!H170","v":0},{"$f":"'Data Centre Detail'!I170","v":0},{"$f":"'Data Centre Detail'!J170","v":0},{"$f":"'Data Centre Detail'!K170","v":0},{"$f":"'Data Centre Detail'!L170","v":0},{"$f":"'Data Centre Detail'!M170","v":0},{"$f":"'Data Centre Detail'!N170","v":0},{"$f":"'Data Centre Detail'!O170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        Used",{"$f":"'Data Centre Detail'!D171","v":0},{"$f":"'Data Centre Detail'!E171","v":0},{"$f":"'Data Centre Detail'!F171","v":0},{"$f":"'Data Centre Detail'!G171","v":0},{"$f":"'Data Centre Detail'!H171","v":0},{"$f":"'Data Centre Detail'!I171","v":0},{"$f":"'Data Centre Detail'!J171","v":0},{"$f":"'Data Centre Detail'!K171","v":0},{"$f":"'Data Centre Detail'!L171","v":0},{"$f":"'Data Centre Detail'!M171","v":0},{"$f":"'Data Centre Detail'!N171","v":0},{"$f":"'Data Centre Detail'!O171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D172","v":0},{"$f":"'Data Centre Detail'!E172","v":0},{"$f":"'Data Centre Detail'!F172","v":0},{"$f":"'Data Centre Detail'!G172","v":0},{"$f":"'Data Centre Detail'!H172","v":0},{"$f":"'Data Centre Detail'!I172","v":0},{"$f":"'Data Centre Detail'!J172","v":0},{"$f":"'Data Centre Detail'!K172","v":0},{"$f":"'Data Centre Detail'!L172","v":0},{"$f":"'Data Centre Detail'!M172","v":0},{"$f":"'Data Centre Detail'!N172","v":0},{"$f":"'Data Centre Detail'!O172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rent",{"$f":"'Data Centre Detail'!D173","v":0},{"$f":"'Data Centre Detail'!E173","v":0},{"$f":"'Data Centre Detail'!F173","v":0},{"$f":"'Data Centre Detail'!G173","v":0},{"$f":"'Data Centre Detail'!H173","v":0},{"$f":"'Data Centre Detail'!I173","v":0},{"$f":"'Data Centre Detail'!J173","v":0},{"$f":"'Data Centre Detail'!K173","v":0},{"$f":"'Data Centre Detail'!L173","v":0},{"$f":"'Data Centre Detail'!M173","v":0},{"$f":"'Data Centre Detail'!N173","v":0},{"$f":"'Data Centre Detail'!O173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter actual rent if applicable",{"$f":"'Data Centre Detail'!D174","v":0},{"$f":"'Data Centre Detail'!E174","v":0},{"$f":"'Data Centre Detail'!F174","v":0},{"$f":"'Data Centre Detail'!G174","v":0},{"$f":"'Data Centre Detail'!H174","v":0},{"$f":"'Data Centre Detail'!I174","v":0},{"$f":"'Data Centre Detail'!J174","v":0},{"$f":"'Data Centre Detail'!K174","v":0},{"$f":"'Data Centre Detail'!L174","v":0},{"$f":"'Data Centre Detail'!M174","v":0},{"$f":"'Data Centre Detail'!N174","v":0},{"$f":"'Data Centre Detail'!O174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D175","v":0},{"$f":"'Data Centre Detail'!E175","v":0},{"$f":"'Data Centre Detail'!F175","v":0},{"$f":"'Data Centre Detail'!G175","v":0},{"$f":"'Data Centre Detail'!H175","v":0},{"$f":"'Data Centre Detail'!I175","v":0},{"$f":"'Data Centre Detail'!J175","v":0},{"$f":"'Data Centre Detail'!K175","v":0},{"$f":"'Data Centre Detail'!L175","v":0},{"$f":"'Data Centre Detail'!M175","v":0},{"$f":"'Data Centre Detail'!N175","v":0},{"$f":"'Data Centre Detail'!O175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",{"$f":"'Data Centre Detail'!D176","v":0},{"$f":"'Data Centre Detail'!E176","v":0},{"$f":"'Data Centre Detail'!F176","v":0},{"$f":"'Data Centre Detail'!G176","v":0},{"$f":"'Data Centre Detail'!H176","v":0},{"$f":"'Data Centre Detail'!I176","v":0},{"$f":"'Data Centre Detail'!J176","v":0},{"$f":"'Data Centre Detail'!K176","v":0},{"$f":"'Data Centre Detail'!L176","v":0},{"$f":"'Data Centre Detail'!M176","v":0},{"$f":"'Data Centre Detail'!N176","v":0},{"$f":"'Data Centre Detail'!O176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter any other costs related to the building",{"$f":"'Data Centre Detail'!D177","v":0},{"$f":"'Data Centre Detail'!E177","v":0},{"$f":"'Data Centre Detail'!F177","v":0},{"$f":"'Data Centre Detail'!G177","v":0},{"$f":"'Data Centre Detail'!H177","v":0},{"$f":"'Data Centre Detail'!I177","v":0},{"$f":"'Data Centre Detail'!J177","v":0},{"$f":"'Data Centre Detail'!K177","v":0},{"$f":"'Data Centre Detail'!L177","v":0},{"$f":"'Data Centre Detail'!M177","v":0},{"$f":"'Data Centre Detail'!N177","v":0},{"$f":"'Data Centre Detail'!O177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D178","v":0},{"$f":"'Data Centre Detail'!E178","v":0},{"$f":"'Data Centre Detail'!F178","v":0},{"$f":"'Data Centre Detail'!G178","v":0},{"$f":"'Data Centre Detail'!H178","v":0},{"$f":"'Data Centre Detail'!I178","v":0},{"$f":"'Data Centre Detail'!J178","v":0},{"$f":"'Data Centre Detail'!K178","v":0},{"$f":"'Data Centre Detail'!L178","v":0},{"$f":"'Data Centre Detail'!M178","v":0},{"$f":"'Data Centre Detail'!N178","v":0},{"$f":"'Data Centre Detail'!O178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"'Data Centre Detail'!D179","v":0},{"$f":"'Data Centre Detail'!E179","v":0},{"$f":"'Data Centre Detail'!F179","v":0},{"$f":"'Data Centre Detail'!G179","v":0},{"$f":"'Data Centre Detail'!H179","v":0},{"$f":"'Data Centre Detail'!I179","v":0},{"$f":"'Data Centre Detail'!J179","v":0},{"$f":"'Data Centre Detail'!K179","v":0},{"$f":"'Data Centre Detail'!L179","v":0},{"$f":"'Data Centre Detail'!M179","v":0},{"$f":"'Data Centre Detail'!N179","v":0},{"$f":"'Data Centre Detail'!O179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D180","v":0},{"$f":"'Data Centre Detail'!E180","v":0},{"$f":"'Data Centre Detail'!F180","v":0},{"$f":"'Data Centre Detail'!G180","v":0},{"$f":"'Data Centre Detail'!H180","v":0},{"$f":"'Data Centre Detail'!I180","v":0},{"$f":"'Data Centre Detail'!J180","v":0},{"$f":"'Data Centre Detail'!K180","v":0},{"$f":"'Data Centre Detail'!L180","v":0},{"$f":"'Data Centre Detail'!M180","v":0},{"$f":"'Data Centre Detail'!N180","v":0},{"$f":"'Data Centre Detail'!O180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"License and Maintenance",{"$f":"'Data Centre Detail'!D181","v":0},{"$f":"'Data Centre Detail'!E181","v":0},{"$f":"'Data Centre Detail'!F181","v":0},{"$f":"'Data Centre Detail'!G181","v":0},{"$f":"'Data Centre Detail'!H181","v":0},{"$f":"'Data Centre Detail'!I181","v":0},{"$f":"'Data Centre Detail'!J181","v":0},{"$f":"'Data Centre Detail'!K181","v":0},{"$f":"'Data Centre Detail'!L181","v":0},{"$f":"'Data Centre Detail'!M181","v":0},{"$f":"'Data Centre Detail'!N181","v":0},{"$f":"'Data Centre Detail'!O181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Hardware/Cabling Maintenance",{"$f":"'Data Centre Detail'!D182","v":0},{"$f":"'Data Centre Detail'!E182","v":0},{"$f":"'Data Centre Detail'!F182","v":0},{"$f":"'Data Centre Detail'!G182","v":0},{"$f":"'Data Centre Detail'!H182","v":0},{"$f":"'Data Centre Detail'!I182","v":0},{"$f":"'Data Centre Detail'!J182","v":0},{"$f":"'Data Centre Detail'!K182","v":0},{"$f":"'Data Centre Detail'!L182","v":0},{"$f":"'Data Centre Detail'!M182","v":0},{"$f":"'Data Centre Detail'!N182","v":0},{"$f":"'Data Centre Detail'!O182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated costs based on defaults",{"$f":"'Data Centre Detail'!D183","v":0},{"$f":"'Data Centre Detail'!E183","v":0},{"$f":"'Data Centre Detail'!F183","v":0},{"$f":"'Data Centre Detail'!G183","v":0},{"$f":"'Data Centre Detail'!H183","v":0},{"$f":"'Data Centre Detail'!I183","v":0},{"$f":"'Data Centre Detail'!J183","v":0},{"$f":"'Data Centre Detail'!K183","v":0},{"$f":"'Data Centre Detail'!L183","v":0},{"$f":"'Data Centre Detail'!M183","v":0},{"$f":"'Data Centre Detail'!N183","v":0},{"$f":"'Data Centre Detail'!O183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter actual if available",{"$f":"'Data Centre Detail'!D184","v":0},{"$f":"'Data Centre Detail'!E184","v":0},{"$f":"'Data Centre Detail'!F184","v":0},{"$f":"'Data Centre Detail'!G184","v":0},{"$f":"'Data Centre Detail'!H184","v":0},{"$f":"'Data Centre Detail'!I184","v":0},{"$f":"'Data Centre Detail'!J184","v":0},{"$f":"'Data Centre Detail'!K184","v":0},{"$f":"'Data Centre Detail'!L184","v":0},{"$f":"'Data Centre Detail'!M184","v":0},{"$f":"'Data Centre Detail'!N184","v":0},{"$f":"'Data Centre Detail'!O184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        Used",{"$f":"'Data Centre Detail'!D185","v":0},{"$f":"'Data Centre Detail'!E185","v":0},{"$f":"'Data Centre Detail'!F185","v":0},{"$f":"'Data Centre Detail'!G185","v":0},{"$f":"'Data Centre Detail'!H185","v":0},{"$f":"'Data Centre Detail'!I185","v":0},{"$f":"'Data Centre Detail'!J185","v":0},{"$f":"'Data Centre Detail'!K185","v":0},{"$f":"'Data Centre Detail'!L185","v":0},{"$f":"'Data Centre Detail'!M185","v":0},{"$f":"'Data Centre Detail'!N185","v":0},{"$f":"'Data Centre Detail'!O185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D186","v":0},{"$f":"'Data Centre Detail'!E186","v":0},{"$f":"'Data Centre Detail'!F186","v":0},{"$f":"'Data Centre Detail'!G186","v":0},{"$f":"'Data Centre Detail'!H186","v":0},{"$f":"'Data Centre Detail'!I186","v":0},{"$f":"'Data Centre Detail'!J186","v":0},{"$f":"'Data Centre Detail'!K186","v":0},{"$f":"'Data Centre Detail'!L186","v":0},{"$f":"'Data Centre Detail'!M186","v":0},{"$f":"'Data Centre Detail'!N186","v":0},{"$f":"'Data Centre Detail'!O186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Licenses",{"$f":"'Data Centre Detail'!D187","v":0},{"$f":"'Data Centre Detail'!E187","v":0},{"$f":"'Data Centre Detail'!F187","v":0},{"$f":"'Data Centre Detail'!G187","v":0},{"$f":"'Data Centre Detail'!H187","v":0},{"$f":"'Data Centre Detail'!I187","v":0},{"$f":"'Data Centre Detail'!J187","v":0},{"$f":"'Data Centre Detail'!K187","v":0},{"$f":"'Data Centre Detail'!L187","v":0},{"$f":"'Data Centre Detail'!M187","v":0},{"$f":"'Data Centre Detail'!N187","v":0},{"$f":"'Data Centre Detail'!O187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated costs based on defaults",{"$f":"'Data Centre Detail'!D188","v":0},{"$f":"'Data Centre Detail'!E188","v":0},{"$f":"'Data Centre Detail'!F188","v":0},{"$f":"'Data Centre Detail'!G188","v":0},{"$f":"'Data Centre Detail'!H188","v":0},{"$f":"'Data Centre Detail'!I188","v":0},{"$f":"'Data Centre Detail'!J188","v":0},{"$f":"'Data Centre Detail'!K188","v":0},{"$f":"'Data Centre Detail'!L188","v":0},{"$f":"'Data Centre Detail'!M188","v":0},{"$f":"'Data Centre Detail'!N188","v":0},{"$f":"'Data Centre Detail'!O188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter actual if available",{"$f":"'Data Centre Detail'!D189","v":0},{"$f":"'Data Centre Detail'!E189","v":0},{"$f":"'Data Centre Detail'!F189","v":0},{"$f":"'Data Centre Detail'!G189","v":0},{"$f":"'Data Centre Detail'!H189","v":0},{"$f":"'Data Centre Detail'!I189","v":0},{"$f":"'Data Centre Detail'!J189","v":0},{"$f":"'Data Centre Detail'!K189","v":0},{"$f":"'Data Centre Detail'!L189","v":0},{"$f":"'Data Centre Detail'!M189","v":0},{"$f":"'Data Centre Detail'!N189","v":0},{"$f":"'Data Centre Detail'!O189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        Used",{"$f":"'Data Centre Detail'!D190","v":0},{"$f":"'Data Centre Detail'!E190","v":0},{"$f":"'Data Centre Detail'!F190","v":0},{"$f":"'Data Centre Detail'!G190","v":0},{"$f":"'Data Centre Detail'!H190","v":0},{"$f":"'Data Centre Detail'!I190","v":0},{"$f":"'Data Centre Detail'!J190","v":0},{"$f":"'Data Centre Detail'!K190","v":0},{"$f":"'Data Centre Detail'!L190","v":0},{"$f":"'Data Centre Detail'!M190","v":0},{"$f":"'Data Centre Detail'!N190","v":0},{"$f":"'Data Centre Detail'!O190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D191","v":0},{"$f":"'Data Centre Detail'!E191","v":0},{"$f":"'Data Centre Detail'!F191","v":0},{"$f":"'Data Centre Detail'!G191","v":0},{"$f":"'Data Centre Detail'!H191","v":0},{"$f":"'Data Centre Detail'!I191","v":0},{"$f":"'Data Centre Detail'!J191","v":0},{"$f":"'Data Centre Detail'!K191","v":0},{"$f":"'Data Centre Detail'!L191","v":0},{"$f":"'Data Centre Detail'!M191","v":0},{"$f":"'Data Centre Detail'!N191","v":0},{"$f":"'Data Centre Detail'!O191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"'Data Centre Detail'!D192","v":0},{"$f":"'Data Centre Detail'!E192","v":0},{"$f":"'Data Centre Detail'!F192","v":0},{"$f":"'Data Centre Detail'!G192","v":0},{"$f":"'Data Centre Detail'!H192","v":0},{"$f":"'Data Centre Detail'!I192","v":0},{"$f":"'Data Centre Detail'!J192","v":0},{"$f":"'Data Centre Detail'!K192","v":0},{"$f":"'Data Centre Detail'!L192","v":0},{"$f":"'Data Centre Detail'!M192","v":0},{"$f":"'Data Centre Detail'!N192","v":0},{"$f":"'Data Centre Detail'!O192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D193","v":0},{"$f":"'Data Centre Detail'!E193","v":0},{"$f":"'Data Centre Detail'!F193","v":0},{"$f":"'Data Centre Detail'!G193","v":0},{"$f":"'Data Centre Detail'!H193","v":0},{"$f":"'Data Centre Detail'!I193","v":0},{"$f":"'Data Centre Detail'!J193","v":0},{"$f":"'Data Centre Detail'!K193","v":0},{"$f":"'Data Centre Detail'!L193","v":0},{"$f":"'Data Centre Detail'!M193","v":0},{"$f":"'Data Centre Detail'!N193","v":0},{"$f":"'Data Centre Detail'!O193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hardware and Hosting",{"$f":"'Data Centre Detail'!D194","v":0},{"$f":"'Data Centre Detail'!E194","v":0},{"$f":"'Data Centre Detail'!F194","v":0},{"$f":"'Data Centre Detail'!G194","v":0},{"$f":"'Data Centre Detail'!H194","v":0},{"$f":"'Data Centre Detail'!I194","v":0},{"$f":"'Data Centre Detail'!J194","v":0},{"$f":"'Data Centre Detail'!K194","v":0},{"$f":"'Data Centre Detail'!L194","v":0},{"$f":"'Data Centre Detail'!M194","v":0},{"$f":"'Data Centre Detail'!N194","v":0},{"$f":"'Data Centre Detail'!O194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Hardware Replacement",{"$f":"'Data Centre Detail'!D195","v":0},{"$f":"'Data Centre Detail'!E195","v":0},{"$f":"'Data Centre Detail'!F195","v":0},{"$f":"'Data Centre Detail'!G195","v":0},{"$f":"'Data Centre Detail'!H195","v":0},{"$f":"'Data Centre Detail'!I195","v":0},{"$f":"'Data Centre Detail'!J195","v":0},{"$f":"'Data Centre Detail'!K195","v":0},{"$f":"'Data Centre Detail'!L195","v":0},{"$f":"'Data Centre Detail'!M195","v":0},{"$f":"'Data Centre Detail'!N195","v":0},{"$f":"'Data Centre Detail'!O195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Estimated costs based on defaults",{"$f":"'Data Centre Detail'!D196","v":0},{"$f":"'Data Centre Detail'!E196","v":0},{"$f":"'Data Centre Detail'!F196","v":0},{"$f":"'Data Centre Detail'!G196","v":0},{"$f":"'Data Centre Detail'!H196","v":0},{"$f":"'Data Centre Detail'!I196","v":0},{"$f":"'Data Centre Detail'!J196","v":0},{"$f":"'Data Centre Detail'!K196","v":0},{"$f":"'Data Centre Detail'!L196","v":0},{"$f":"'Data Centre Detail'!M196","v":0},{"$f":"'Data Centre Detail'!N196","v":0},{"$f":"'Data Centre Detail'!O196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter actual if available",{"$f":"'Data Centre Detail'!D197","v":0},{"$f":"'Data Centre Detail'!E197","v":0},{"$f":"'Data Centre Detail'!F197","v":0},{"$f":"'Data Centre Detail'!G197","v":0},{"$f":"'Data Centre Detail'!H197","v":0},{"$f":"'Data Centre Detail'!I197","v":0},{"$f":"'Data Centre Detail'!J197","v":0},{"$f":"'Data Centre Detail'!K197","v":0},{"$f":"'Data Centre Detail'!L197","v":0},{"$f":"'Data Centre Detail'!M197","v":0},{"$f":"'Data Centre Detail'!N197","v":0},{"$f":"'Data Centre Detail'!O197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        Used",{"$f":"'Data Centre Detail'!D198","v":0},{"$f":"'Data Centre Detail'!E198","v":0},{"$f":"'Data Centre Detail'!F198","v":0},{"$f":"'Data Centre Detail'!G198","v":0},{"$f":"'Data Centre Detail'!H198","v":0},{"$f":"'Data Centre Detail'!I198","v":0},{"$f":"'Data Centre Detail'!J198","v":0},{"$f":"'Data Centre Detail'!K198","v":0},{"$f":"'Data Centre Detail'!L198","v":0},{"$f":"'Data Centre Detail'!M198","v":0},{"$f":"'Data Centre Detail'!N198","v":0},{"$f":"'Data Centre Detail'!O198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D199","v":0},{"$f":"'Data Centre Detail'!E199","v":0},{"$f":"'Data Centre Detail'!F199","v":0},{"$f":"'Data Centre Detail'!G199","v":0},{"$f":"'Data Centre Detail'!H199","v":0},{"$f":"'Data Centre Detail'!I199","v":0},{"$f":"'Data Centre Detail'!J199","v":0},{"$f":"'Data Centre Detail'!K199","v":0},{"$f":"'Data Centre Detail'!L199","v":0},{"$f":"'Data Centre Detail'!M199","v":0},{"$f":"'Data Centre Detail'!N199","v":0},{"$f":"'Data Centre Detail'!O199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Hosting Costs",{"$f":"'Data Centre Detail'!D200","v":0},{"$f":"'Data Centre Detail'!E200","v":0},{"$f":"'Data Centre Detail'!F200","v":0},{"$f":"'Data Centre Detail'!G200","v":0},{"$f":"'Data Centre Detail'!H200","v":0},{"$f":"'Data Centre Detail'!I200","v":0},{"$f":"'Data Centre Detail'!J200","v":0},{"$f":"'Data Centre Detail'!K200","v":0},{"$f":"'Data Centre Detail'!L200","v":0},{"$f":"'Data Centre Detail'!M200","v":0},{"$f":"'Data Centre Detail'!N200","v":0},{"$f":"'Data Centre Detail'!O200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Enter actual if available",{"$f":"'Data Centre Detail'!D201","v":0},{"$f":"'Data Centre Detail'!E201","v":0},{"$f":"'Data Centre Detail'!F201","v":0},{"$f":"'Data Centre Detail'!G201","v":0},{"$f":"'Data Centre Detail'!H201","v":0},{"$f":"'Data Centre Detail'!I201","v":0},{"$f":"'Data Centre Detail'!J201","v":0},{"$f":"'Data Centre Detail'!K201","v":0},{"$f":"'Data Centre Detail'!L201","v":0},{"$f":"'Data Centre Detail'!M201","v":0},{"$f":"'Data Centre Detail'!N201","v":0},{"$f":"'Data Centre Detail'!O201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D202","v":0},{"$f":"'Data Centre Detail'!E202","v":0},{"$f":"'Data Centre Detail'!F202","v":0},{"$f":"'Data Centre Detail'!G202","v":0},{"$f":"'Data Centre Detail'!H202","v":0},{"$f":"'Data Centre Detail'!I202","v":0},{"$f":"'Data Centre Detail'!J202","v":0},{"$f":"'Data Centre Detail'!K202","v":0},{"$f":"'Data Centre Detail'!L202","v":0},{"$f":"'Data Centre Detail'!M202","v":0},{"$f":"'Data Centre Detail'!N202","v":0},{"$f":"'Data Centre Detail'!O202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"'Data Centre Detail'!D203","v":0},{"$f":"'Data Centre Detail'!E203","v":0},{"$f":"'Data Centre Detail'!F203","v":0},{"$f":"'Data Centre Detail'!G203","v":0},{"$f":"'Data Centre Detail'!H203","v":0},{"$f":"'Data Centre Detail'!I203","v":0},{"$f":"'Data Centre Detail'!J203","v":0},{"$f":"'Data Centre Detail'!K203","v":0},{"$f":"'Data Centre Detail'!L203","v":0},{"$f":"'Data Centre Detail'!M203","v":0},{"$f":"'Data Centre Detail'!N203","v":0},{"$f":"'Data Centre Detail'!O203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D207","v":0},{"$f":"'Data Centre Detail'!E207","v":0},{"$f":"'Data Centre Detail'!F207","v":0},{"$f":"'Data Centre Detail'!G207","v":0},{"$f":"'Data Centre Detail'!H207","v":0},{"$f":"'Data Centre Detail'!I207","v":0},{"$f":"'Data Centre Detail'!J207","v":0},{"$f":"'Data Centre Detail'!K207","v":0},{"$f":"'Data Centre Detail'!L207","v":0},{"$f":"'Data Centre Detail'!M207","v":0},{"$f":"'Data Centre Detail'!N207","v":0},{"$f":"'Data Centre Detail'!O207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income from Hosting",{"$f":"'Data Centre Detail'!D208","v":0},{"$f":"'Data Centre Detail'!E208","v":0},{"$f":"'Data Centre Detail'!F208","v":0},{"$f":"'Data Centre Detail'!G208","v":0},{"$f":"'Data Centre Detail'!H208","v":0},{"$f":"'Data Centre Detail'!I208","v":0},{"$f":"'Data Centre Detail'!J208","v":0},{"$f":"'Data Centre Detail'!K208","v":0},{"$f":"'Data Centre Detail'!L208","v":0},{"$f":"'Data Centre Detail'!M208","v":0},{"$f":"'Data Centre Detail'!N208","v":0},{"$f":"'Data Centre Detail'!O208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Total Income",{"$f":"'Data Centre Detail'!D209","v":0},{"$f":"'Data Centre Detail'!E209","v":0},{"$f":"'Data Centre Detail'!F209","v":0},{"$f":"'Data Centre Detail'!G209","v":0},{"$f":"'Data Centre Detail'!H209","v":0},{"$f":"'Data Centre Detail'!I209","v":0},{"$f":"'Data Centre Detail'!J209","v":0},{"$f":"'Data Centre Detail'!K209","v":0},{"$f":"'Data Centre Detail'!L209","v":0},{"$f":"'Data Centre Detail'!M209","v":0},{"$f":"'Data Centre Detail'!N209","v":0},{"$f":"'Data Centre Detail'!O209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Data Centre Detail'!D210","v":0},{"$f":"'Data Centre Detail'!E210","v":0},{"$f":"'Data Centre Detail'!F210","v":0},{"$f":"'Data Centre Detail'!G210","v":0},{"$f":"'Data Centre Detail'!H210","v":0},{"$f":"'Data Centre Detail'!I210","v":0},{"$f":"'Data Centre Detail'!J210","v":0},{"$f":"'Data Centre Detail'!K210","v":0},{"$f":"'Data Centre Detail'!L210","v":0},{"$f":"'Data Centre Detail'!M210","v":0},{"$f":"'Data Centre Detail'!N210","v":0},{"$f":"'Data Centre Detail'!O210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost Summary",{"$f":"'Data Centre Detail'!D211","v":"Current"},{"$f":"'Data Centre Detail'!E211","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!F211","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!G211","v":"Current"},{"$f":"'Data Centre Detail'!H211","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!I211","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!J211","v":"Current"},{"$f":"'Data Centre Detail'!K211","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!L211","v":"5 Yr Forecast"},{"$f":"'Data Centre Detail'!M211","v":"Current"},{"$f":"'Data Centre Detail'!N211","v":"3 Yr Forecast"},{"$f":"'Data Centre Detail'!O211","v":"5 Yr Forecast"},"Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast","Current","3 Yr Forecast","5 Yr Forecast"]
[null,"Utility Costs",{"$f":"'Data Centre Detail'!D212","v":0},{"$f":"'Data Centre Detail'!E212","v":0},{"$f":"'Data Centre Detail'!F212","v":0},{"$f":"'Data Centre Detail'!G212","v":0},{"$f":"'Data Centre Detail'!H212","v":0},{"$f":"'Data Centre Detail'!I212","v":0},{"$f":"'Data Centre Detail'!J212","v":0},{"$f":"'Data Centre Detail'!K212","v":0},{"$f":"'Data Centre Detail'!L212","v":0},{"$f":"'Data Centre Detail'!M212","v":0},{"$f":"'Data Centre Detail'!N212","v":0},{"$f":"'Data Centre Detail'!O212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Staff",{"$f":"'Data Centre Detail'!D213","v":0},{"$f":"'Data Centre Detail'!E213","v":0},{"$f":"'Data Centre Detail'!F213","v":0},{"$f":"'Data Centre Detail'!G213","v":0},{"$f":"'Data Centre Detail'!H213","v":0},{"$f":"'Data Centre Detail'!I213","v":0},{"$f":"'Data Centre Detail'!J213","v":0},{"$f":"'Data Centre Detail'!K213","v":0},{"$f":"'Data Centre Detail'!L213","v":0},{"$f":"'Data Centre Detail'!M213","v":0},{"$f":"'Data Centre Detail'!N213","v":0},{"$f":"'Data Centre Detail'!O213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Network",{"$f":"'Data Centre Detail'!D214","v":0},{"$f":"'Data Centre Detail'!E214","v":0},{"$f":"'Data Centre Detail'!F214","v":0},{"$f":"'Data Centre Detail'!G214","v":0},{"$f":"'Data Centre Detail'!H214","v":0},{"$f":"'Data Centre Detail'!I214","v":0},{"$f":"'Data Centre Detail'!J214","v":0},{"$f":"'Data Centre Detail'!K214","v":0},{"$f":"'Data Centre Detail'!L214","v":0},{"$f":"'Data Centre Detail'!M214","v":0},{"$f":"'Data Centre Detail'!N214","v":0},{"$f":"'Data Centre Detail'!O214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Building",{"$f":"'Data Centre Detail'!D215","v":0},{"$f":"'Data Centre Detail'!E215","v":0},{"$f":"'Data Centre Detail'!F215","v":0},{"$f":"'Data Centre Detail'!G215","v":0},{"$f":"'Data Centre Detail'!H215","v":0},{"$f":"'Data Centre Detail'!I215","v":0},{"$f":"'Data Centre Detail'!J215","v":0},{"$f":"'Data Centre Detail'!K215","v":0},{"$f":"'Data Centre Detail'!L215","v":0},{"$f":"'Data Centre Detail'!M215","v":0},{"$f":"'Data Centre Detail'!N215","v":0},{"$f":"'Data Centre Detail'!O215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"License and Maintenance",{"$f":"'Data Centre Detail'!D216","v":0},{"$f":"'Data Centre Detail'!E216","v":0},{"$f":"'Data Centre Detail'!F216","v":0},{"$f":"'Data Centre Detail'!G216","v":0},{"$f":"'Data Centre Detail'!H216","v":0},{"$f":"'Data Centre Detail'!I216","v":0},{"$f":"'Data Centre Detail'!J216","v":0},{"$f":"'Data Centre Detail'!K216","v":0},{"$f":"'Data Centre Detail'!L216","v":0},{"$f":"'Data Centre Detail'!M216","v":0},{"$f":"'Data Centre Detail'!N216","v":0},{"$f":"'Data Centre Detail'!O216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hardware and Hosting",{"$f":"'Data Centre Detail'!D217","v":0},{"$f":"'Data Centre Detail'!E217","v":0},{"$f":"'Data Centre Detail'!F217","v":0},{"$f":"'Data Centre Detail'!G217","v":0},{"$f":"'Data Centre Detail'!H217","v":0},{"$f":"'Data Centre Detail'!I217","v":0},{"$f":"'Data Centre Detail'!J217","v":0},{"$f":"'Data Centre Detail'!K217","v":0},{"$f":"'Data Centre Detail'!L217","v":0},{"$f":"'Data Centre Detail'!M217","v":0},{"$f":"'Data Centre Detail'!N217","v":0},{"$f":"'Data Centre Detail'!O217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Income",{"$f":"'Data Centre Detail'!D219","v":0},{"$f":"'Data Centre Detail'!E219","v":0},{"$f":"'Data Centre Detail'!F219","v":0},{"$f":"'Data Centre Detail'!G219","v":0},{"$f":"'Data Centre Detail'!H219","v":0},{"$f":"'Data Centre Detail'!I219","v":0},{"$f":"'Data Centre Detail'!J219","v":0},{"$f":"'Data Centre Detail'!K219","v":0},{"$f":"'Data Centre Detail'!L219","v":0},{"$f":"'Data Centre Detail'!M219","v":0},{"$f":"'Data Centre Detail'!N219","v":0},{"$f":"'Data Centre Detail'!O219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Total",{"$f":"'Data Centre Detail'!D220","v":0},{"$f":"'Data Centre Detail'!E220","v":0},{"$f":"'Data Centre Detail'!F220","v":0},{"$f":"'Data Centre Detail'!G220","v":0},{"$f":"'Data Centre Detail'!H220","v":0},{"$f":"'Data Centre Detail'!I220","v":0},{"$f":"'Data Centre Detail'!J220","v":0},{"$f":"'Data Centre Detail'!K220","v":0},{"$f":"'Data Centre Detail'!L220","v":0},{"$f":"'Data Centre Detail'!M220","v":0},{"$f":"'Data Centre Detail'!N220","v":0},{"$f":"'Data Centre Detail'!O220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"ICT Requirements"]
[null,"Staff Costs"]
[null,"  Data Centre staff costs",{"$f":"'ICT Requirements'!C4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"  Other ICT staff costs",{"$f":"'ICT Requirements'!C5","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"      If known, enter annual staff costs",{"$f":"'ICT Requirements'!C6","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        Or",{"$f":"'ICT Requirements'!C7","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"     Enter number of staff",{"$f":"'ICT Requirements'!C8","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"     Use the default average annual salary",{"$f":"'ICT Requirements'!C9","v":35000},null,null,null,null,null,null,null,null,null,null,null,35000,null,null,null,null,null,null,null,null,null,null,null,35000,null,null,null,null,null,null,null,null,null,null,null,35000,null,null,null,null,null,null,null,null,null,null,null,35000,null,null,null,null,null,null,null,null,null,null,null,35000,null,null,null,null,null,null,null,null,null,null,null,35000]
[null,"     Or enter your own average annual salary",{"$f":"'ICT Requirements'!C10","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        Used",{"$f":"'ICT Requirements'!C11","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"        Total",{"$f":"C229+C236","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,null,null,1,2,3,4,5,6,7,8,9,10,null,null,1,2,3,4,5,6,7,8,9,10,null,null,1,2,3,4,5,6,7,8,9,10,null,null,1,2,3,4,5,6,7,8,9,10,null,null,1,2,3,4,5,6,7,8,9,10,null,null,1,2,3,4,5,6,7,8,9,10]
[null,"Application Description",{"$f":"'ICT Requirements'!C18","v":0},{"$f":"'ICT Requirements'!D18","v":0},{"$f":"'ICT Requirements'!E18","v":0},{"$f":"'ICT Requirements'!F18","v":0},{"$f":"'ICT Requirements'!G18","v":0},{"$f":"'ICT Requirements'!H18","v":0},{"$f":"'ICT Requirements'!I18","v":0},{"$f":"'ICT Requirements'!J18","v":0},{"$f":"'ICT Requirements'!K18","v":0},{"$f":"'ICT Requirements'!L18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"How provided e.g. 3rd party data centre, managed service etc",{"$f":"'ICT Requirements'!C19","v":0},{"$f":"'ICT Requirements'!D19","v":0},{"$f":"'ICT Requirements'!E19","v":0},{"$f":"'ICT Requirements'!F19","v":0},{"$f":"'ICT Requirements'!G19","v":0},{"$f":"'ICT Requirements'!H19","v":0},{"$f":"'ICT Requirements'!I19","v":0},{"$f":"'ICT Requirements'!J19","v":0},{"$f":"'ICT Requirements'!K19","v":0},{"$f":"'ICT Requirements'!L19","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'ICT Requirements'!C20","v":0},{"$f":"'ICT Requirements'!D20","v":0},{"$f":"'ICT Requirements'!E20","v":0},{"$f":"'ICT Requirements'!F20","v":0},{"$f":"'ICT Requirements'!G20","v":0},{"$f":"'ICT Requirements'!H20","v":0},{"$f":"'ICT Requirements'!I20","v":0},{"$f":"'ICT Requirements'!J20","v":0},{"$f":"'ICT Requirements'!K20","v":0},{"$f":"'ICT Requirements'!L20","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"If physical server/colocation:",{"$f":"'ICT Requirements'!C21","v":0},{"$f":"'ICT Requirements'!D21","v":0},{"$f":"'ICT Requirements'!E21","v":0},{"$f":"'ICT Requirements'!F21","v":0},{"$f":"'ICT Requirements'!G21","v":0},{"$f":"'ICT Requirements'!H21","v":0},{"$f":"'ICT Requirements'!I21","v":0},{"$f":"'ICT Requirements'!J21","v":0},{"$f":"'ICT Requirements'!K21","v":0},{"$f":"'ICT Requirements'!L21","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Data Centre Name",{"$f":"'ICT Requirements'!C22","v":0},{"$f":"'ICT Requirements'!D22","v":0},{"$f":"'ICT Requirements'!E22","v":0},{"$f":"'ICT Requirements'!F22","v":0},{"$f":"'ICT Requirements'!G22","v":0},{"$f":"'ICT Requirements'!H22","v":0},{"$f":"'ICT Requirements'!I22","v":0},{"$f":"'ICT Requirements'!J22","v":0},{"$f":"'ICT Requirements'!K22","v":0},{"$f":"'ICT Requirements'!L22","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Racks used",{"$f":"'ICT Requirements'!C23","v":0},{"$f":"'ICT Requirements'!D23","v":0},{"$f":"'ICT Requirements'!E23","v":0},{"$f":"'ICT Requirements'!F23","v":0},{"$f":"'ICT Requirements'!G23","v":0},{"$f":"'ICT Requirements'!H23","v":0},{"$f":"'ICT Requirements'!I23","v":0},{"$f":"'ICT Requirements'!J23","v":0},{"$f":"'ICT Requirements'!K23","v":0},{"$f":"'ICT Requirements'!L23","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   No of servers used",{"$f":"'ICT Requirements'!C24","v":0},{"$f":"'ICT Requirements'!D24","v":0},{"$f":"'ICT Requirements'!E24","v":0},{"$f":"'ICT Requirements'!F24","v":0},{"$f":"'ICT Requirements'!G24","v":0},{"$f":"'ICT Requirements'!H24","v":0},{"$f":"'ICT Requirements'!I24","v":0},{"$f":"'ICT Requirements'!J24","v":0},{"$f":"'ICT Requirements'!K24","v":0},{"$f":"'ICT Requirements'!L24","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Server Details",{"$f":"'ICT Requirements'!C25","v":0},{"$f":"'ICT Requirements'!D25","v":0},{"$f":"'ICT Requirements'!E25","v":0},{"$f":"'ICT Requirements'!F25","v":0},{"$f":"'ICT Requirements'!G25","v":0},{"$f":"'ICT Requirements'!H25","v":0},{"$f":"'ICT Requirements'!I25","v":0},{"$f":"'ICT Requirements'!J25","v":0},{"$f":"'ICT Requirements'!K25","v":0},{"$f":"'ICT Requirements'!L25","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"    Small",{"$f":"'ICT Requirements'!C26","v":0},{"$f":"'ICT Requirements'!D26","v":0},{"$f":"'ICT Requirements'!E26","v":0},{"$f":"'ICT Requirements'!F26","v":0},{"$f":"'ICT Requirements'!G26","v":0},{"$f":"'ICT Requirements'!H26","v":0},{"$f":"'ICT Requirements'!I26","v":0},{"$f":"'ICT Requirements'!J26","v":0},{"$f":"'ICT Requirements'!K26","v":0},{"$f":"'ICT Requirements'!L26","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"    Medium",{"$f":"'ICT Requirements'!C27","v":0},{"$f":"'ICT Requirements'!D27","v":0},{"$f":"'ICT Requirements'!E27","v":0},{"$f":"'ICT Requirements'!F27","v":0},{"$f":"'ICT Requirements'!G27","v":0},{"$f":"'ICT Requirements'!H27","v":0},{"$f":"'ICT Requirements'!I27","v":0},{"$f":"'ICT Requirements'!J27","v":0},{"$f":"'ICT Requirements'!K27","v":0},{"$f":"'ICT Requirements'!L27","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"    Large",{"$f":"'ICT Requirements'!C28","v":0},{"$f":"'ICT Requirements'!D28","v":0},{"$f":"'ICT Requirements'!E28","v":0},{"$f":"'ICT Requirements'!F28","v":0},{"$f":"'ICT Requirements'!G28","v":0},{"$f":"'ICT Requirements'!H28","v":0},{"$f":"'ICT Requirements'!I28","v":0},{"$f":"'ICT Requirements'!J28","v":0},{"$f":"'ICT Requirements'!K28","v":0},{"$f":"'ICT Requirements'!L28","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"    Very Large",{"$f":"'ICT Requirements'!C29","v":0},{"$f":"'ICT Requirements'!D29","v":0},{"$f":"'ICT Requirements'!E29","v":0},{"$f":"'ICT Requirements'!F29","v":0},{"$f":"'ICT Requirements'!G29","v":0},{"$f":"'ICT Requirements'!H29","v":0},{"$f":"'ICT Requirements'!I29","v":0},{"$f":"'ICT Requirements'!J29","v":0},{"$f":"'ICT Requirements'!K29","v":0},{"$f":"'ICT Requirements'!L29","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Storage Requirements",{"$f":"'ICT Requirements'!C30","v":0},{"$f":"'ICT Requirements'!D30","v":0},{"$f":"'ICT Requirements'!E30","v":0},{"$f":"'ICT Requirements'!F30","v":0},{"$f":"'ICT Requirements'!G30","v":0},{"$f":"'ICT Requirements'!H30","v":0},{"$f":"'ICT Requirements'!I30","v":0},{"$f":"'ICT Requirements'!J30","v":0},{"$f":"'ICT Requirements'!K30","v":0},{"$f":"'ICT Requirements'!L30","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Performance Storage GB",{"$f":"'ICT Requirements'!C31","v":0},{"$f":"'ICT Requirements'!D31","v":0},{"$f":"'ICT Requirements'!E31","v":0},{"$f":"'ICT Requirements'!F31","v":0},{"$f":"'ICT Requirements'!G31","v":0},{"$f":"'ICT Requirements'!H31","v":0},{"$f":"'ICT Requirements'!I31","v":0},{"$f":"'ICT Requirements'!J31","v":0},{"$f":"'ICT Requirements'!K31","v":0},{"$f":"'ICT Requirements'!L31","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Standard Storage GB",{"$f":"'ICT Requirements'!C32","v":0},{"$f":"'ICT Requirements'!D32","v":0},{"$f":"'ICT Requirements'!E32","v":0},{"$f":"'ICT Requirements'!F32","v":0},{"$f":"'ICT Requirements'!G32","v":0},{"$f":"'ICT Requirements'!H32","v":0},{"$f":"'ICT Requirements'!I32","v":0},{"$f":"'ICT Requirements'!J32","v":0},{"$f":"'ICT Requirements'!K32","v":0},{"$f":"'ICT Requirements'!L32","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Archive Storage GB",{"$f":"'ICT Requirements'!C33","v":0},{"$f":"'ICT Requirements'!D33","v":0},{"$f":"'ICT Requirements'!E33","v":0},{"$f":"'ICT Requirements'!F33","v":0},{"$f":"'ICT Requirements'!G33","v":0},{"$f":"'ICT Requirements'!H33","v":0},{"$f":"'ICT Requirements'!I33","v":0},{"$f":"'ICT Requirements'!J33","v":0},{"$f":"'ICT Requirements'!K33","v":0},{"$f":"'ICT Requirements'!L33","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Comms Requirements",{"$f":"'ICT Requirements'!C34","v":0},{"$f":"'ICT Requirements'!D34","v":0},{"$f":"'ICT Requirements'!E34","v":0},{"$f":"'ICT Requirements'!F34","v":0},{"$f":"'ICT Requirements'!G34","v":0},{"$f":"'ICT Requirements'!H34","v":0},{"$f":"'ICT Requirements'!I34","v":0},{"$f":"'ICT Requirements'!J34","v":0},{"$f":"'ICT Requirements'!K34","v":0},{"$f":"'ICT Requirements'!L34","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Bandwidth requirement Mbps",{"$f":"'ICT Requirements'!C35","v":0},{"$f":"'ICT Requirements'!D35","v":0},{"$f":"'ICT Requirements'!E35","v":0},{"$f":"'ICT Requirements'!F35","v":0},{"$f":"'ICT Requirements'!G35","v":0},{"$f":"'ICT Requirements'!H35","v":0},{"$f":"'ICT Requirements'!I35","v":0},{"$f":"'ICT Requirements'!J35","v":0},{"$f":"'ICT Requirements'!K35","v":0},{"$f":"'ICT Requirements'!L35","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Security",{"$f":"'ICT Requirements'!C36","v":0},{"$f":"'ICT Requirements'!D36","v":0},{"$f":"'ICT Requirements'!E36","v":0},{"$f":"'ICT Requirements'!F36","v":0},{"$f":"'ICT Requirements'!G36","v":0},{"$f":"'ICT Requirements'!H36","v":0},{"$f":"'ICT Requirements'!I36","v":0},{"$f":"'ICT Requirements'!J36","v":0},{"$f":"'ICT Requirements'!K36","v":0},{"$f":"'ICT Requirements'!L36","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Digital Certificate Type",{"$f":"'ICT Requirements'!C37","v":0},{"$f":"'ICT Requirements'!D37","v":0},{"$f":"'ICT Requirements'!E37","v":0},{"$f":"'ICT Requirements'!F37","v":0},{"$f":"'ICT Requirements'!G37","v":0},{"$f":"'ICT Requirements'!H37","v":0},{"$f":"'ICT Requirements'!I37","v":0},{"$f":"'ICT Requirements'!J37","v":0},{"$f":"'ICT Requirements'!K37","v":0},{"$f":"'ICT Requirements'!L37","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   No of Certificates",{"$f":"'ICT Requirements'!C38","v":0},{"$f":"'ICT Requirements'!D38","v":0},{"$f":"'ICT Requirements'!E38","v":0},{"$f":"'ICT Requirements'!F38","v":0},{"$f":"'ICT Requirements'!G38","v":0},{"$f":"'ICT Requirements'!H38","v":0},{"$f":"'ICT Requirements'!I38","v":0},{"$f":"'ICT Requirements'!J38","v":0},{"$f":"'ICT Requirements'!K38","v":0},{"$f":"'ICT Requirements'!L38","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"  Total Certificate Costs (if known)",{"$f":"'ICT Requirements'!C39","v":0},{"$f":"'ICT Requirements'!D39","v":0},{"$f":"'ICT Requirements'!E39","v":0},{"$f":"'ICT Requirements'!F39","v":0},{"$f":"'ICT Requirements'!G39","v":0},{"$f":"'ICT Requirements'!H39","v":0},{"$f":"'ICT Requirements'!I39","v":0},{"$f":"'ICT Requirements'!J39","v":0},{"$f":"'ICT Requirements'!K39","v":0},{"$f":"'ICT Requirements'!L39","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   No of Firewalls",{"$f":"'ICT Requirements'!C40","v":0},{"$f":"'ICT Requirements'!D40","v":0},{"$f":"'ICT Requirements'!E40","v":0},{"$f":"'ICT Requirements'!F40","v":0},{"$f":"'ICT Requirements'!G40","v":0},{"$f":"'ICT Requirements'!H40","v":0},{"$f":"'ICT Requirements'!I40","v":0},{"$f":"'ICT Requirements'!J40","v":0},{"$f":"'ICT Requirements'!K40","v":0},{"$f":"'ICT Requirements'!L40","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Backup",{"$f":"'ICT Requirements'!C41","v":0},{"$f":"'ICT Requirements'!D41","v":0},{"$f":"'ICT Requirements'!E41","v":0},{"$f":"'ICT Requirements'!F41","v":0},{"$f":"'ICT Requirements'!G41","v":0},{"$f":"'ICT Requirements'!H41","v":0},{"$f":"'ICT Requirements'!I41","v":0},{"$f":"'ICT Requirements'!J41","v":0},{"$f":"'ICT Requirements'!K41","v":0},{"$f":"'ICT Requirements'!L41","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B42","v":"   Current Backup Type"},{"$f":"'ICT Requirements'!C42","v":0},{"$f":"'ICT Requirements'!D42","v":0},{"$f":"'ICT Requirements'!E42","v":0},{"$f":"'ICT Requirements'!F42","v":0},{"$f":"'ICT Requirements'!G42","v":0},{"$f":"'ICT Requirements'!H42","v":0},{"$f":"'ICT Requirements'!I42","v":0},{"$f":"'ICT Requirements'!J42","v":0},{"$f":"'ICT Requirements'!K42","v":0},{"$f":"'ICT Requirements'!L42","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B43","v":"   No of Tapes Required per annum"},{"$f":"'ICT Requirements'!C43","v":0},{"$f":"'ICT Requirements'!D43","v":0},{"$f":"'ICT Requirements'!E43","v":0},{"$f":"'ICT Requirements'!F43","v":0},{"$f":"'ICT Requirements'!G43","v":0},{"$f":"'ICT Requirements'!H43","v":0},{"$f":"'ICT Requirements'!I43","v":0},{"$f":"'ICT Requirements'!J43","v":0},{"$f":"'ICT Requirements'!K43","v":0},{"$f":"'ICT Requirements'!L43","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B44","v":"   Non tape backup requirement GB (colocation)"},{"$f":"'ICT Requirements'!C44","v":0},{"$f":"'ICT Requirements'!D44","v":0},{"$f":"'ICT Requirements'!E44","v":0},{"$f":"'ICT Requirements'!F44","v":0},{"$f":"'ICT Requirements'!G44","v":0},{"$f":"'ICT Requirements'!H44","v":0},{"$f":"'ICT Requirements'!I44","v":0},{"$f":"'ICT Requirements'!J44","v":0},{"$f":"'ICT Requirements'!K44","v":0},{"$f":"'ICT Requirements'!L44","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B45","v":"   Non tape backup requirement GB (cloud)"},{"$f":"'ICT Requirements'!C45","v":0},{"$f":"'ICT Requirements'!D45","v":0},{"$f":"'ICT Requirements'!E45","v":0},{"$f":"'ICT Requirements'!F45","v":0},{"$f":"'ICT Requirements'!G45","v":0},{"$f":"'ICT Requirements'!H45","v":0},{"$f":"'ICT Requirements'!I45","v":0},{"$f":"'ICT Requirements'!J45","v":0},{"$f":"'ICT Requirements'!K45","v":0},{"$f":"'ICT Requirements'!L45","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Current Cloud Backup Costs",{"$f":"'ICT Requirements'!C46","v":0},{"$f":"'ICT Requirements'!D46","v":0},{"$f":"'ICT Requirements'!E46","v":0},{"$f":"'ICT Requirements'!F46","v":0},{"$f":"'ICT Requirements'!G46","v":0},{"$f":"'ICT Requirements'!H46","v":0},{"$f":"'ICT Requirements'!I46","v":0},{"$f":"'ICT Requirements'!J46","v":0},{"$f":"'ICT Requirements'!K46","v":0},{"$f":"'ICT Requirements'!L46","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Other information",{"$f":"'ICT Requirements'!C47","v":0},{"$f":"'ICT Requirements'!D47","v":0},{"$f":"'ICT Requirements'!E47","v":0},{"$f":"'ICT Requirements'!F47","v":0},{"$f":"'ICT Requirements'!G47","v":0},{"$f":"'ICT Requirements'!H47","v":0},{"$f":"'ICT Requirements'!I47","v":0},{"$f":"'ICT Requirements'!J47","v":0},{"$f":"'ICT Requirements'!K47","v":0},{"$f":"'ICT Requirements'!L47","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Legacy application requiring dedicated server?",{"$f":"'ICT Requirements'!C48","v":0},{"$f":"'ICT Requirements'!D48","v":0},{"$f":"'ICT Requirements'!E48","v":0},{"$f":"'ICT Requirements'!F48","v":0},{"$f":"'ICT Requirements'!G48","v":0},{"$f":"'ICT Requirements'!H48","v":0},{"$f":"'ICT Requirements'!I48","v":0},{"$f":"'ICT Requirements'!J48","v":0},{"$f":"'ICT Requirements'!K48","v":0},{"$f":"'ICT Requirements'!L48","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Annual software license costs",{"$f":"'ICT Requirements'!C49","v":0},{"$f":"'ICT Requirements'!D49","v":0},{"$f":"'ICT Requirements'!E49","v":0},{"$f":"'ICT Requirements'!F49","v":0},{"$f":"'ICT Requirements'!G49","v":0},{"$f":"'ICT Requirements'!H49","v":0},{"$f":"'ICT Requirements'!I49","v":0},{"$f":"'ICT Requirements'!J49","v":0},{"$f":"'ICT Requirements'!K49","v":0},{"$f":"'ICT Requirements'!L49","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Annual colocation costs",{"$f":"'ICT Requirements'!C50","v":0},{"$f":"'ICT Requirements'!D50","v":0},{"$f":"'ICT Requirements'!E50","v":0},{"$f":"'ICT Requirements'!F50","v":0},{"$f":"'ICT Requirements'!G50","v":0},{"$f":"'ICT Requirements'!H50","v":0},{"$f":"'ICT Requirements'!I50","v":0},{"$f":"'ICT Requirements'!J50","v":0},{"$f":"'ICT Requirements'!K50","v":0},{"$f":"'ICT Requirements'!L50","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Annual service costs",{"$f":"'ICT Requirements'!C51","v":0},{"$f":"'ICT Requirements'!D51","v":0},{"$f":"'ICT Requirements'!E51","v":0},{"$f":"'ICT Requirements'!F51","v":0},{"$f":"'ICT Requirements'!G51","v":0},{"$f":"'ICT Requirements'!H51","v":0},{"$f":"'ICT Requirements'!I51","v":0},{"$f":"'ICT Requirements'!J51","v":0},{"$f":"'ICT Requirements'!K51","v":0},{"$f":"'ICT Requirements'!L51","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Location Restrictions",{"$f":"'ICT Requirements'!C52","v":0},{"$f":"'ICT Requirements'!D52","v":0},{"$f":"'ICT Requirements'!E52","v":0},{"$f":"'ICT Requirements'!F52","v":0},{"$f":"'ICT Requirements'!G52","v":0},{"$f":"'ICT Requirements'!H52","v":0},{"$f":"'ICT Requirements'!I52","v":0},{"$f":"'ICT Requirements'!J52","v":0},{"$f":"'ICT Requirements'!K52","v":0},{"$f":"'ICT Requirements'!L52","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Location constraints for data",{"$f":"'ICT Requirements'!C53","v":0},{"$f":"'ICT Requirements'!D53","v":0},{"$f":"'ICT Requirements'!E53","v":0},{"$f":"'ICT Requirements'!F53","v":0},{"$f":"'ICT Requirements'!G53","v":0},{"$f":"'ICT Requirements'!H53","v":0},{"$f":"'ICT Requirements'!I53","v":0},{"$f":"'ICT Requirements'!J53","v":0},{"$f":"'ICT Requirements'!K53","v":0},{"$f":"'ICT Requirements'!L53","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Location constraints for applications",{"$f":"'ICT Requirements'!C54","v":0},{"$f":"'ICT Requirements'!D54","v":0},{"$f":"'ICT Requirements'!E54","v":0},{"$f":"'ICT Requirements'!F54","v":0},{"$f":"'ICT Requirements'!G54","v":0},{"$f":"'ICT Requirements'!H54","v":0},{"$f":"'ICT Requirements'!I54","v":0},{"$f":"'ICT Requirements'!J54","v":0},{"$f":"'ICT Requirements'!K54","v":0},{"$f":"'ICT Requirements'!L54","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Regular physical access to server required",{"$f":"'ICT Requirements'!C55","v":0},{"$f":"'ICT Requirements'!D55","v":0},{"$f":"'ICT Requirements'!E55","v":0},{"$f":"'ICT Requirements'!F55","v":0},{"$f":"'ICT Requirements'!G55","v":0},{"$f":"'ICT Requirements'!H55","v":0},{"$f":"'ICT Requirements'!I55","v":0},{"$f":"'ICT Requirements'!J55","v":0},{"$f":"'ICT Requirements'!K55","v":0},{"$f":"'ICT Requirements'!L55","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"   Other restrictions to relocating servers",{"$f":"'ICT Requirements'!C56","v":0},{"$f":"'ICT Requirements'!D56","v":0},{"$f":"'ICT Requirements'!E56","v":0},{"$f":"'ICT Requirements'!F56","v":0},{"$f":"'ICT Requirements'!G56","v":0},{"$f":"'ICT Requirements'!H56","v":0},{"$f":"'ICT Requirements'!I56","v":0},{"$f":"'ICT Requirements'!J56","v":0},{"$f":"'ICT Requirements'!K56","v":0},{"$f":"'ICT Requirements'!L56","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B57","v":"Security Type"},{"$f":"'ICT Requirements'!C57","v":0},{"$f":"'ICT Requirements'!D57","v":0},{"$f":"'ICT Requirements'!E57","v":0},{"$f":"'ICT Requirements'!F57","v":0},{"$f":"'ICT Requirements'!G57","v":0},{"$f":"'ICT Requirements'!H57","v":0},{"$f":"'ICT Requirements'!I57","v":0},{"$f":"'ICT Requirements'!J57","v":0},{"$f":"'ICT Requirements'!K57","v":0},{"$f":"'ICT Requirements'!L57","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B58","v":"Security constraints on cloud based system?"},{"$f":"'ICT Requirements'!C58","v":0},{"$f":"'ICT Requirements'!D58","v":0},{"$f":"'ICT Requirements'!E58","v":0},{"$f":"'ICT Requirements'!F58","v":0},{"$f":"'ICT Requirements'!G58","v":0},{"$f":"'ICT Requirements'!H58","v":0},{"$f":"'ICT Requirements'!I58","v":0},{"$f":"'ICT Requirements'!J58","v":0},{"$f":"'ICT Requirements'!K58","v":0},{"$f":"'ICT Requirements'!L58","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B59","v":"Transition cost for transfer to colocation (if known)"},{"$f":"'ICT Requirements'!C59","v":0},{"$f":"'ICT Requirements'!D59","v":0},{"$f":"'ICT Requirements'!E59","v":0},{"$f":"'ICT Requirements'!F59","v":0},{"$f":"'ICT Requirements'!G59","v":0},{"$f":"'ICT Requirements'!H59","v":0},{"$f":"'ICT Requirements'!I59","v":0},{"$f":"'ICT Requirements'!J59","v":0},{"$f":"'ICT Requirements'!K59","v":0},{"$f":"'ICT Requirements'!L59","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B60","v":"Transition cost for transfer to cloud (if known)"},{"$f":"'ICT Requirements'!C60","v":0},{"$f":"'ICT Requirements'!D60","v":0},{"$f":"'ICT Requirements'!E60","v":0},{"$f":"'ICT Requirements'!F60","v":0},{"$f":"'ICT Requirements'!G60","v":0},{"$f":"'ICT Requirements'!H60","v":0},{"$f":"'ICT Requirements'!I60","v":0},{"$f":"'ICT Requirements'!J60","v":0},{"$f":"'ICT Requirements'!K60","v":0},{"$f":"'ICT Requirements'!L60","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B61","v":"Annual Staff cost changes for colocation"},{"$f":"'ICT Requirements'!C61","v":0},{"$f":"'ICT Requirements'!D61","v":0},{"$f":"'ICT Requirements'!E61","v":0},{"$f":"'ICT Requirements'!F61","v":0},{"$f":"'ICT Requirements'!G61","v":0},{"$f":"'ICT Requirements'!H61","v":0},{"$f":"'ICT Requirements'!I61","v":0},{"$f":"'ICT Requirements'!J61","v":0},{"$f":"'ICT Requirements'!K61","v":0},{"$f":"'ICT Requirements'!L61","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B62","v":"Annual Staff cost changes for cloud provision"},{"$f":"'ICT Requirements'!C62","v":0},{"$f":"'ICT Requirements'!D62","v":0},{"$f":"'ICT Requirements'!E62","v":0},{"$f":"'ICT Requirements'!F62","v":0},{"$f":"'ICT Requirements'!G62","v":0},{"$f":"'ICT Requirements'!H62","v":0},{"$f":"'ICT Requirements'!I62","v":0},{"$f":"'ICT Requirements'!J62","v":0},{"$f":"'ICT Requirements'!K62","v":0},{"$f":"'ICT Requirements'!L62","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'ICT Requirements'!B63","v":"Cost of any custom solution"},{"$f":"'ICT Requirements'!C63","v":0},{"$f":"'ICT Requirements'!D63","v":0},{"$f":"'ICT Requirements'!E63","v":0},{"$f":"'ICT Requirements'!F63","v":0},{"$f":"'ICT Requirements'!G63","v":0},{"$f":"'ICT Requirements'!H63","v":0},{"$f":"'ICT Requirements'!I63","v":0},{"$f":"'ICT Requirements'!J63","v":0},{"$f":"'ICT Requirements'!K63","v":0},{"$f":"'ICT Requirements'!L63","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Options Report Results"]
[null,"Service",{"$f":"'Options Report'!B12","v":0},{"$f":"'Options Report'!C12","v":0},{"$f":"'Options Report'!D12","v":0},{"$f":"'Options Report'!E12","v":0},{"$f":"'Options Report'!F12","v":0},{"$f":"'Options Report'!G12","v":0},{"$f":"'Options Report'!H12","v":0},{"$f":"'Options Report'!I12","v":0},{"$f":"'Options Report'!J12","v":0},{"$f":"'Options Report'!K12","v":0},"Total",null,0,0,0,0,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,0,0,0,0,"Total",null,0,0,0,0,0,0,0,0,0,0,"Total"]
[null,"Current Delivery Cost",{"$f":"'Options Report'!B13","v":""},{"$f":"'Options Report'!C13","v":""},{"$f":"'Options Report'!D13","v":""},{"$f":"'Options Report'!E13","v":""},{"$f":"'Options Report'!F13","v":""},{"$f":"'Options Report'!G13","v":""},{"$f":"'Options Report'!H13","v":""},{"$f":"'Options Report'!I13","v":""},{"$f":"'Options Report'!J13","v":""},{"$f":"'Options Report'!K13","v":""},{"$f":"SUM(C292:L292)","v":0},null,"","","","","","","","","","",0,null,"","","","","","","","","","",0,null,"","","","","","","","","","",0,null,"","","","","","","","","","",0,null,"","","","","","","","","","",0,null,"","","","","","","","","","",0]
[null,"OPTION A: Colocation",{"$f":"'Options Report'!B14","v":""},{"$f":"'Options Report'!C14","v":""},{"$f":"'Options Report'!D14","v":""},{"$f":"'Options Report'!E14","v":""},{"$f":"'Options Report'!F14","v":""},{"$f":"'Options Report'!G14","v":""},{"$f":"'Options Report'!H14","v":""},{"$f":"'Options Report'!I14","v":""},{"$f":"'Options Report'!J14","v":""},{"$f":"'Options Report'!K14","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[null,"OPTION B: Public Cloud",{"$f":"'Options Report'!B15","v":""},{"$f":"'Options Report'!C15","v":""},{"$f":"'Options Report'!D15","v":""},{"$f":"'Options Report'!E15","v":""},{"$f":"'Options Report'!F15","v":""},{"$f":"'Options Report'!G15","v":""},{"$f":"'Options Report'!H15","v":""},{"$f":"'Options Report'!I15","v":""},{"$f":"'Options Report'!J15","v":""},{"$f":"'Options Report'!K15","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[null,"OPTION C: Private Cloud",{"$f":"'Options Report'!B16","v":""},{"$f":"'Options Report'!C16","v":""},{"$f":"'Options Report'!D16","v":""},{"$f":"'Options Report'!E16","v":""},{"$f":"'Options Report'!F16","v":""},{"$f":"'Options Report'!G16","v":""},{"$f":"'Options Report'!H16","v":""},{"$f":"'Options Report'!I16","v":""},{"$f":"'Options Report'!J16","v":""},{"$f":"'Options Report'!K16","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[null,"OPTION D: Custom",{"$f":"'Options Report'!B17","v":""},{"$f":"'Options Report'!C17","v":""},{"$f":"'Options Report'!D17","v":""},{"$f":"'Options Report'!E17","v":""},{"$f":"'Options Report'!F17","v":""},{"$f":"'Options Report'!G17","v":""},{"$f":"'Options Report'!H17","v":""},{"$f":"'Options Report'!I17","v":""},{"$f":"'Options Report'!J17","v":""},{"$f":"'Options Report'!K17","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[]
[null,"Optimum Solution",{"$f":"'Options Report'!B19","v":""},{"$f":"'Options Report'!C19","v":""},{"$f":"'Options Report'!D19","v":""},{"$f":"'Options Report'!E19","v":""},{"$f":"'Options Report'!F19","v":""},{"$f":"'Options Report'!G19","v":""},{"$f":"'Options Report'!H19","v":""},{"$f":"'Options Report'!I19","v":""},{"$f":"'Options Report'!J19","v":""},{"$f":"'Options Report'!K19","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[null,"Delivery Cost",{"$f":"'Options Report'!B20","v":""},{"$f":"'Options Report'!C20","v":""},{"$f":"'Options Report'!D20","v":""},{"$f":"'Options Report'!E20","v":""},{"$f":"'Options Report'!F20","v":""},{"$f":"'Options Report'!G20","v":""},{"$f":"'Options Report'!H20","v":""},{"$f":"'Options Report'!I20","v":""},{"$f":"'Options Report'!J20","v":""},{"$f":"'Options Report'!K20","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[null,"Potential Annual Saving",{"$f":"'Options Report'!B21","v":""},{"$f":"'Options Report'!C21","v":""},{"$f":"'Options Report'!D21","v":""},{"$f":"'Options Report'!E21","v":""},{"$f":"'Options Report'!F21","v":""},{"$f":"'Options Report'!G21","v":""},{"$f":"'Options Report'!H21","v":""},{"$f":"'Options Report'!I21","v":""},{"$f":"'Options Report'!J21","v":""},{"$f":"'Options Report'!K21","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[]
[null,"OPTION A: Colocation",{"$f":"'Options Report'!B28","v":0},{"$f":"'Options Report'!C28","v":0},{"$f":"'Options Report'!D28","v":0},{"$f":"'Options Report'!E28","v":0},{"$f":"'Options Report'!F28","v":0},{"$f":"'Options Report'!G28","v":0},{"$f":"'Options Report'!H28","v":0},{"$f":"'Options Report'!I28","v":0},{"$f":"'Options Report'!J28","v":0},{"$f":"'Options Report'!K28","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"  Estimated annual cost",{"$f":"'Options Report'!B29","v":0},{"$f":"'Options Report'!C29","v":0},{"$f":"'Options Report'!D29","v":0},{"$f":"'Options Report'!E29","v":0},{"$f":"'Options Report'!F29","v":0},{"$f":"'Options Report'!G29","v":0},{"$f":"'Options Report'!H29","v":0},{"$f":"'Options Report'!I29","v":0},{"$f":"'Options Report'!J29","v":0},{"$f":"'Options Report'!K29","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"  Saving",{"$f":"'Options Report'!B30","v":0},{"$f":"'Options Report'!C30","v":0},{"$f":"'Options Report'!D30","v":0},{"$f":"'Options Report'!E30","v":0},{"$f":"'Options Report'!F30","v":0},{"$f":"'Options Report'!G30","v":0},{"$f":"'Options Report'!H30","v":0},{"$f":"'Options Report'!I30","v":0},{"$f":"'Options Report'!J30","v":0},{"$f":"'Options Report'!K30","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"  Suitability",{"$f":"'Options Report'!B31","v":0},{"$f":"'Options Report'!C31","v":0},{"$f":"'Options Report'!D31","v":0},{"$f":"'Options Report'!E31","v":0},{"$f":"'Options Report'!F31","v":0},{"$f":"'Options Report'!G31","v":0},{"$f":"'Options Report'!H31","v":0},{"$f":"'Options Report'!I31","v":0},{"$f":"'Options Report'!J31","v":0},{"$f":"'Options Report'!K31","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"      Location",{"$f":"'Options Report'!B32","v":""},{"$f":"'Options Report'!C32","v":""},{"$f":"'Options Report'!D32","v":""},{"$f":"'Options Report'!E32","v":""},{"$f":"'Options Report'!F32","v":""},{"$f":"'Options Report'!G32","v":""},{"$f":"'Options Report'!H32","v":""},{"$f":"'Options Report'!I32","v":""},{"$f":"'Options Report'!J32","v":""},{"$f":"'Options Report'!K32","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[null,"      Security",{"$f":"'Options Report'!B33","v":"No Issue"},{"$f":"'Options Report'!C33","v":"No Issue"},{"$f":"'Options Report'!D33","v":"No Issue"},{"$f":"'Options Report'!E33","v":"No Issue"},{"$f":"'Options Report'!F33","v":"No Issue"},{"$f":"'Options Report'!G33","v":"No Issue"},{"$f":"'Options Report'!H33","v":"No Issue"},{"$f":"'Options Report'!I33","v":"No Issue"},{"$f":"'Options Report'!J33","v":"No Issue"},{"$f":"'Options Report'!K33","v":"No Issue"},null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue"]
[]
[]
[null,"OPTION B: Public Cloud",{"$f":"'Options Report'!B36","v":0},{"$f":"'Options Report'!C36","v":0},{"$f":"'Options Report'!D36","v":0},{"$f":"'Options Report'!E36","v":0},{"$f":"'Options Report'!F36","v":0},{"$f":"'Options Report'!G36","v":0},{"$f":"'Options Report'!H36","v":0},{"$f":"'Options Report'!I36","v":0},{"$f":"'Options Report'!J36","v":0},{"$f":"'Options Report'!K36","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"  Estimated annual cost",{"$f":"'Options Report'!B37","v":0},{"$f":"'Options Report'!C37","v":0},{"$f":"'Options Report'!D37","v":0},{"$f":"'Options Report'!E37","v":0},{"$f":"'Options Report'!F37","v":0},{"$f":"'Options Report'!G37","v":0},{"$f":"'Options Report'!H37","v":0},{"$f":"'Options Report'!I37","v":0},{"$f":"'Options Report'!J37","v":0},{"$f":"'Options Report'!K37","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"    Annual saving",{"$f":"'Options Report'!B38","v":0},{"$f":"'Options Report'!C38","v":0},{"$f":"'Options Report'!D38","v":0},{"$f":"'Options Report'!E38","v":0},{"$f":"'Options Report'!F38","v":0},{"$f":"'Options Report'!G38","v":0},{"$f":"'Options Report'!H38","v":0},{"$f":"'Options Report'!I38","v":0},{"$f":"'Options Report'!J38","v":0},{"$f":"'Options Report'!K38","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"  Suitability",{"$f":"'Options Report'!B39","v":0},{"$f":"'Options Report'!C39","v":0},{"$f":"'Options Report'!D39","v":0},{"$f":"'Options Report'!E39","v":0},{"$f":"'Options Report'!F39","v":0},{"$f":"'Options Report'!G39","v":0},{"$f":"'Options Report'!H39","v":0},{"$f":"'Options Report'!I39","v":0},{"$f":"'Options Report'!J39","v":0},{"$f":"'Options Report'!K39","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"      Location",{"$f":"'Options Report'!B40","v":""},{"$f":"'Options Report'!C40","v":""},{"$f":"'Options Report'!D40","v":""},{"$f":"'Options Report'!E40","v":""},{"$f":"'Options Report'!F40","v":""},{"$f":"'Options Report'!G40","v":""},{"$f":"'Options Report'!H40","v":""},{"$f":"'Options Report'!I40","v":""},{"$f":"'Options Report'!J40","v":""},{"$f":"'Options Report'!K40","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[null,"      Security",{"$f":"'Options Report'!B41","v":"No Issue"},{"$f":"'Options Report'!C41","v":"No Issue"},{"$f":"'Options Report'!D41","v":"No Issue"},{"$f":"'Options Report'!E41","v":"No Issue"},{"$f":"'Options Report'!F41","v":"No Issue"},{"$f":"'Options Report'!G41","v":"No Issue"},{"$f":"'Options Report'!H41","v":"No Issue"},{"$f":"'Options Report'!I41","v":"No Issue"},{"$f":"'Options Report'!J41","v":"No Issue"},{"$f":"'Options Report'!K41","v":"No Issue"},null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue"]
[]
[]
[null,"OPTION C: Private Cloud",{"$f":"'Options Report'!B44","v":0},{"$f":"'Options Report'!C44","v":0},{"$f":"'Options Report'!D44","v":0},{"$f":"'Options Report'!E44","v":0},{"$f":"'Options Report'!F44","v":0},{"$f":"'Options Report'!G44","v":0},{"$f":"'Options Report'!H44","v":0},{"$f":"'Options Report'!I44","v":0},{"$f":"'Options Report'!J44","v":0},{"$f":"'Options Report'!K44","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"  Estimated annual cost",{"$f":"'Options Report'!B45","v":0},{"$f":"'Options Report'!C45","v":0},{"$f":"'Options Report'!D45","v":0},{"$f":"'Options Report'!E45","v":0},{"$f":"'Options Report'!F45","v":0},{"$f":"'Options Report'!G45","v":0},{"$f":"'Options Report'!H45","v":0},{"$f":"'Options Report'!I45","v":0},{"$f":"'Options Report'!J45","v":0},{"$f":"'Options Report'!K45","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"    Annual saving",{"$f":"'Options Report'!B46","v":0},{"$f":"'Options Report'!C46","v":0},{"$f":"'Options Report'!D46","v":0},{"$f":"'Options Report'!E46","v":0},{"$f":"'Options Report'!F46","v":0},{"$f":"'Options Report'!G46","v":0},{"$f":"'Options Report'!H46","v":0},{"$f":"'Options Report'!I46","v":0},{"$f":"'Options Report'!J46","v":0},{"$f":"'Options Report'!K46","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"  Suitability",{"$f":"'Options Report'!B47","v":0},{"$f":"'Options Report'!C47","v":0},{"$f":"'Options Report'!D47","v":0},{"$f":"'Options Report'!E47","v":0},{"$f":"'Options Report'!F47","v":0},{"$f":"'Options Report'!G47","v":0},{"$f":"'Options Report'!H47","v":0},{"$f":"'Options Report'!I47","v":0},{"$f":"'Options Report'!J47","v":0},{"$f":"'Options Report'!K47","v":0},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"      Location",{"$f":"'Options Report'!B48","v":""},{"$f":"'Options Report'!C48","v":""},{"$f":"'Options Report'!D48","v":""},{"$f":"'Options Report'!E48","v":""},{"$f":"'Options Report'!F48","v":""},{"$f":"'Options Report'!G48","v":""},{"$f":"'Options Report'!H48","v":""},{"$f":"'Options Report'!I48","v":""},{"$f":"'Options Report'!J48","v":""},{"$f":"'Options Report'!K48","v":""},null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","","",null,null,"","","","","","","","","",""]
[null,"      Security",{"$f":"'Options Report'!B49","v":"No Issue"},{"$f":"'Options Report'!C49","v":"No Issue"},{"$f":"'Options Report'!D49","v":"No Issue"},{"$f":"'Options Report'!E49","v":"No Issue"},{"$f":"'Options Report'!F49","v":"No Issue"},{"$f":"'Options Report'!G49","v":"No Issue"},{"$f":"'Options Report'!H49","v":"No Issue"},{"$f":"'Options Report'!I49","v":"No Issue"},{"$f":"'Options Report'!J49","v":"No Issue"},{"$f":"'Options Report'!K49","v":"No Issue"},null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue",null,null,"No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue","No Issue"]