{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Overview","Credit Balances","Energy","Other Costs"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Overview","index":0,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,0,0,16383],[4,5,4,7],[5,5,5,7],[6,5,6,7]]}
[]
["Inputs SoLR claims "]
[null,null,null,null,"Overview"]
[]
[null,null,null,null,"Appointment date"]
[null,null,null,null,"Claims period ends"]
[null,null,null,null,"Total claim for working capital"]
[null,null,null,null,"Parameter","Units","Date","Value","Notes"]
[null,"Cost of Capital"]
[null,null,null,null,"Cost associated with raising funds ","%"]
[null,null,"Fixed Nominal Interest Rate"]
[null,null,null,null,"No change in interest rate until repayment","%"]
[null,"We assume a fixed cost of capital for the whole period (no re-financing etc)"]
[null,null,"Floating Interest Rate"]
[null,null,null,null,"2021-09-01","%"]
[null,null,null,null,"2021-10-01","%"]
[null,null,null,null,"2021-11-01","%"]
[null,null,null,null,"2021-12-01","%"]
[null,null,null,null,"2022-01-01","%"]
[null,null,null,null,"2022-02-01","%"]
[null,null,null,null,"2022-03-01","%"]
[null,null,null,null,"2022-04-01","%"]
[null,null,null,null,"2022-05-01","%"]
[null,null,null,null,"2022-06-01","%"]
[null,null,null,null,"2022-07-01","%"]
[null,null,null,null,"2022-08-01","%"]
[null,null,null,null,"2022-09-01","%"]
[null,null,"Forecast Interest Rate"]
[null,null,null,null,"2022-10-01","%"]
[null,null,null,null,"2022-11-01","%"]
[null,null,null,null,"2022-12-01","%"]
[null,null,null,null,"2023-01-01","%"]
[null,null,null,null,"2023-02-01","%"]
[null,null,null,null,"2023-03-01","%"]
[null,null,null,null,"2023-04-01","%"]
[null,null,null,null,"2023-05-01","%"]
[null,null,null,null,"2023-06-01","%"]
[null,null,null,null,"2023-07-01","%"]
[null,null,null,null,"2023-08-01","%"]
[null,null,null,null,"2023-09-01","%"]
[null,null,null,null,"2023-10-01","%"]
[null,null,null,null,"2023-11-01","%"]
[null,null,null,null,"2023-12-01","%"]
[null,null,null,null,"2024-01-01","%"]
[null,null,null,null,"2024-02-01","%"]
[null,null,null,null,"2024-03-01","%"]
[null,null,null,null,"2024-04-01","%"]

{"sheet":"Credit Balances","index":1,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"Inputs for calculating Working Capital cost of SoLR Claim - Credit Balances"]
[null,null,"Credit Balances"]
[null,null,null,null,"2021-09-01","Expenditure","Rate","Date","Value","Notes"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-10-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-11-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-12-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-01-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-02-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-03-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-04-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-05-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-06-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]

{"sheet":"Energy","index":2,"n_rows":64,"n_cols":10,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,"SoLR cost for Working Capital Calculations",null,null,null,null,"Inputs for calculating Working Capital cost of SoLR Claim - Energy"]
[null,null,"Power"]
[null,null,null,null,"2021-09-01","Expenditure","Rate","Date","Value","Notes"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-10-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-11-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-12-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-01-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-02-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-03-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-04-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-05-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-06-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[]
[null,null,"Gas"]
[null,null,null,null,"2021-09-01","Unit",null,"Date","Value","Notes"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-10-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-11-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-12-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-01-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-02-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-03-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-04-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-05-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-06-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]

{"sheet":"Other Costs","index":3,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"Inputs for calculating Working Capital cost of SoLR Claim - Other Costs"]
[null,null,"Other costs"]
[null,null,null,null,"2021-09-01","Expenditure","Rate","Date","Value","Notes"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-10-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-11-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2021-12-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-01-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-02-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-03-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-04-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-05-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]
[null,null,null,null,"2022-06-01"]
[null,null,null,null,null,"£"]
[null,null,null,null,null,"£"]