{"text_format":"3","workbook":"xlsx","n_sheets":31,"sheets":["Inputs","Tudalen Flaen","Cyngor ar ddefnyddio'r adnodd","Canllawiau ar Newidynnau","Rhaniad y Ddeiliadaeth (Cymru)","Rhaniad y Ddeiliadaeth (Gog)","Rhaniad y Ddeiliadaeth (Canol)","Rhaniad y Ddeiliadaeth (De-o)","Rhaniad y Ddeiliadaeth (De-ddn)","Cyfrifiadau - Cymru","Cyfrifiadau - Gogledd","Cyfrifiadau - Canolbarth","Cyfrifiadau - De-orllewin","Cyfrifiadau De-ddwyrain","Amcanestyniadau Aelwydydd","Angen o'r Newydd","Angen Presennol Nas Diwallwyd","Rhagdybiaeth Blynyddol","Rhagolygon y Dyfodol","Prisiau Rhenti","Incwm (Cymru)","Incwm (Gogledd)","Incwm (Canolbarth)","Incwm (De-orllewin)","Incwm (De-ddwyrain)","Prisiau Tai (Cymru)","Prisiau Tai (Gogledd)","Prisiau Tai (Canolbarth)","Prisiau Tai (De-orllewin)","Prisiau Tai (De-ddwyrain)","Map Rhanbarthol"],"not_rendered":{"charts":24,"images":3,"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":11,"n_cols":3,"rows_kept":11,"hidden":true}
[null,"Blue font cells below should be updated as needed"]
[]
[null,"Enter the following dates","Inputs"]
[null,"Date of Calculation (dd/mm/yyyy)","2020-03-17"]
[]
[null,"Dates of 5-year projection period"]
[null,"Year 1","2019/20"]
[null,"Year 2","2020/21"]
[null,"Year 3","2021/22"]
[null,"Year 4","2022/23"]
[null,"Year 5","2023/24"]

{"sheet":"Tudalen Flaen","index":1,"n_rows":70,"n_cols":3,"rows_kept":70,"merged":[[6,1,21,12],[24,1,27,12],[30,1,33,12],[37,2,37,16],[38,2,38,16],[39,2,39,16],[40,2,40,16],[41,2,41,16],[42,2,42,16],[43,2,43,16],[44,2,44,16],[45,2,45,16],[46,2,46,16],[47,2,47,16],[48,2,48,16],[49,2,49,16],[50,2,50,16],[51,2,51,16],[52,2,52,16],[53,2,53,16],[54,2,54,16],[55,2,55,16],[56,2,56,16],[57,2,57,16],[58,2,58,16],[59,2,59,16],[60,2,60,16],[61,2,61,16],[62,2,62,16],[63,2,63,16]]}
[null,"Offeryn i Ddefnyddwyr: Amcangyfrifon o'r Angen Ychwanegol am Dai yng Nghymru yn ôl Deiliadaeth (yn seiliedig ar 2019) "]
[]
[null,"Dyddiad Cyhoeddi:","2020-08-13"]
[null,"Manylion Cyswllt:","ystadegau.tai@llyw.cymru"]
[]
[null,"Cyfarwyddiadau-Crynodeb o'r ffigurau a gynhyrchwyd"]
[null,"Mae'r adnodd hwn yn caniatáu i ddefnyddwyr archwilio amcangyfrifon o'r angen am dai yng Nghymru yn ôl deiliadaeth, ac mae'n cynnwys yr opsiwn i newid y rhagdybiaethau sylfaenol a ffynonellau'r data. \n\nYm mis Ionawr 2019, cyhoeddodd Llywodraeth Cymru amcangyfrifon cyffredinol o'r angen am dai ychwanegol ar lefel cenedlaethol a rhanbarthol dros gyfnod o 20 mlynedd (2018/19 i 2037/38). Yn dilyn hyn, cafwyd ail gyhoeddiad yn rhannu'r amcangyfrifon cyffredinol ar gyfer y pum mlynedd cyntaf fesul deiliadaeth (naill ai marchnad neu fforddiadwy). Ceir dolen at yr erthyglau yma isod ac maent yn rhoi'r wybodaeth gefndirol berthnasol i'r adnodd hwn. \n\nCyhoeddwyd amcangyfrifon yn seiliedig ar 2019 ar 13 Awst 2020 - mae dolen i'r erthygl ddiweddaraf hon wedi'i chynnwys isod hefyd.  Mae'r model wedi cael ei rannu o 3 rhanbarth i 4 ac wedi'i ddiweddaru lle mae data mwy diweddar ar gael.  Mae'r model yn ymdrin â cyfnod o 20 mlynedd o 2019/20 i 2038/39.\n\nAt ddiben yr adroddiad hwn, diffinnir tai'r farchnad a thai fforddiadwy fel a ganlyn:\nTai'r Farchnad: Unedau tai sydd â pherchennog-ddeiliad neu a rentir yn breifat. Mae'n cynnwys unedau tai Cymorth i Brynu a Pherchentyaeth Cost Isel Canolradd (ee Cymorth Prynu a Rhanberchnogaeth). \nTai Fforddiadwy : Tai cymdeithasol a thai rhent canolradd. Nid yw'n cynnwys unedau tai Perchentyaeth Cost Isel Canolradd. \n\nFel y trafodwyd yn yr erthygl ystadegol (dolen isod), mae'r adnodd hwn hefyd yn caniatáu i ddefnyddwyr archwilio amcangyfrifon sydd wedi'u rhannu yn bedair deiliadaeth. \n\nCeir dalen wahanol ar gyfer pob un o'r rhanbarthau (Cymru, Gogledd Cymru, Canolbarth a De-orllewin Cymru, De-ddwyrain Cymru). Yn y daflen sy'n dangos Rhaniad y Ddeiliadaeth (CYMRU), mae gan ddefnyddwyr yr opsiwn i newid ffynonellau'r data a'r rhagdybiaethau sylfaenol. \n\nDarllenwch drwy'r CANLLAWIAU AR NEWIDYNNAU a fydd yn egluro sut y mae pob newidyn yn cael ei ddefnyddio a ffynhonnell y newidyn sydd wedi'i ragosod. Ar ôl dewis o'r blychau glas, bydd cyfarwyddiadau'n ymddangos er mwyn gallu cyflwyno data. Ar ôl cwblhau mewnbynnu'r data, bydd amcangyfrifon yn ymddangos ar ffurf siartiau a thablau a rhywfaint o sylwadau am y rhagdybiaethau a ddewiswyd.\n"]
{"$rows_empty":16}
[null,"Cod Lliw"]
[null,"Mae'r ffont glas yn rhifau â chodau caled a rhifau hanesyddol yn gyffredinol;  Mae’r ffont gwyrdd ar gyfer yr holl rifau sydd wedi'u cysylltu'n uniongyrchol â thaflenni gwaith eraill; ac mae ffont du ar gyfer pob fformiwlâu lle nad oes cysylltiad uniongyrchol â thaflen waith arall."]
[]
[]
[]
[]
[null,"Ymwadiad"]
[null,"Nid yw'r amcangyfrifon a gynhyrchwyd gan ddefnyddio'r Adnodd i Ddefnyddwyr: Amcangyfrifon o'r Angen am Dai yng Nghymru yn ôl Deiliadaeth yn ffigurau swyddogol a gynhyrchwyd nac a gymeradwywyd gan Lywodraeth Cymru. Mae gan ddefnyddwyr yr opsiwn i drawsysgrifo'r rhagdybiaethau sylfaenol i archwilio'r effaith y byddai'r newid yn ei gael ar yr amcangyfrifon. Nid targedau ar gyfer tai yw'r amcangyfrifon hyn. Amcangyfrifon o'r angen am dai yn ôl deiliadaeth wedi'u seilio ar set o ragdybiaethau ydynt. Wrth rannu unrhyw amcangyfrifon sydd wedi'u cynhyrchu gan yr adnodd pan fydd defnyddwyr wedi cyflwyno eu rhagdybiaethau eu hunain, rhaid i hynny gael ei ddatgan yn glir. "]
[]
[]
[]
[]
[null,"Disgrifiad o'r Taflenni"]
[null,"Enw ","Disgrifiad"]
[null,"Canllawiau ar Newidynnau","Yn rhestru'r newidynnau sydd eu hangen i'w rhannu yn ddeiliadaeth, pam y mae eu hangen a ffynhonnell y newidyn sydd wedi'i ragosod (os yw'n berthnasol)"]
[null,"Rhaniad y Ddeiliadaeth (Cymru)","Yn caniatáu i ddefnyddwyr archwilio amcangyfrifon o unedau tai ychwanegol yng Nghymru wedi'u rhannu yn ôl deiliadaeth (rhaniad o ddwy ddeiliadaeth a rhaniad o bedair deiliadaeth)"]
[null,"Rhaniad y Ddeiliadaeth (Gogledd)","Yn caniatáu i ddefnyddwyr archwilio amcangyfrifon o unedau tai ychwanegol yng Ngogledd Cymru wedi'u rhannu yn ôl deiliadaeth (rhaniad o ddwy ddeiliadaeth a rhaniad o bedair deiliadaeth)"]
[null,"Rhaniad y Ddeiliadaeth (Canolbarth)","Yn caniatáu i ddefnyddwyr archwilio amcangyfrifon o unedau tai ychwanegol yng Nghanolbarth Cymru wedi'u rhannu yn ôl deiliadaeth (rhaniad o ddwy ddeiliadaeth a rhaniad o bedair deiliadaeth)"]
[null,"Rhaniad y Ddeiliadaeth (De-orllewin)","Yn caniatáu i ddefnyddwyr archwilio amcangyfrifon o unedau tai ychwanegol yn Ne-orllewin Cymru wedi'u rhannu yn ôl deiliadaeth (rhaniad o ddwy ddeiliadaeth a rhaniad o bedair deiliadaeth)"]
[null,"Rhaniad y Ddeiliadaeth (De-ddwyrain)","Yn caniatáu i ddefnyddwyr archwilio amcangyfrifon o unedau tai ychwanegol yn Ne-ddwyrain Cymru wedi'u rhannu yn ôl deiliadaeth (rhaniad o ddwy ddeiliadaeth a rhaniad o bedair deiliadaeth)"]
[null,"Cyfrifiadau - Cymru","Cyfrifiadau cam wrth gam o amcangyfrifon wedi'u rhannu yn ôl deiliadaeth (Cymru)"]
[null,"Cyfrifiadau - Gogledd","Cyfrifiadau cam wrth gam o amcangyfrifon wedi'u rhannu yn ôl deiliadaeth (Gogledd Cymru)"]
[null,"Cyfrifiadau - Canolbarth","Cyfrifiadau cam wrth gam o amcangyfrifon wedi'u rhannu yn ôl deiliadaeth (Canolbarth Cymru)"]
[null,"Cyfrifiadau - De-orllewin","Cyfrifiadau cam wrth gam o amcangyfrifon wedi'u rhannu yn ôl deiliadaeth (De-orllewin Cymru)"]
[null,"Cyfrifiadau - De-ddwyrain","Cyfrifiadau cam wrth gam o amcangyfrifon wedi'u rhannu yn ôl deiliadaeth (De-ddwyrain Cymru)"]
[null,"Amcanestyniadau Aelwydydd","Holl Amrywiolion yr Amcanestyniadau Aelwydydd"]
[null,"Angen Sydd Newydd Ymddangos","Angen sydd Newydd Ymddangos, sy'n deillio o amcanestyniadau aelwydydd"]
[null,"Angen Presennol Nas Diwallwyd","Lefelau amcan o'r angen presennol nas diwallwyd yng Nghymru a'r Rhanbarthau"]
[null,"Rhagdybiaeth Blynyddol","Yr holl ragdybiaethau sy'n gyson drwy gydol cyfnod o bum mlynedd yr amcangyfrifon"]
[null,"Rhagolygon y Dyfodol","Newidynnau sydd angen eu rhagamcanu'n flynyddol"]
[null,"Prisiau Rhenti","Gwerthoedd Rhenti 30 Canradd a Chanolrifol ar gyfer Cymru a'r Rhanbarthau"]
[null,"Incwm (Cymru)","Dosbarthiad incwm gros yr aelwyd ar gyfer Cymru"]
[null,"Incwm (Gogledd)","Dosbarthiad incwm gros yr aelwyd ar gyfer Gogledd Cymru"]
[null,"Incwm (Canolbarth)","Dosbarthiad incwm gros yr aelwyd ar gyfer Canolbarth Cymru"]
[null,"Incwm (De-orllewin)","Dosbarthiad incwm gros yr aelwyd ar gyfer De-orllewin Cymru"]
[null,"Incwm (De-ddwyrain)","Dosbarthiad incwm gros yr aelwyd ar gyfer De-ddwyrain Cymru"]
[null,"Prisiau Tai (Cymru)","Dosbarthiad prisiau tai yng Nghymru, Gorffennaf 2018 - Mehefin 2019"]
[null,"Prisiau Tai (Gogledd)","Dosbarthiad prisiau tai yng Ngogledd Cymru, Gorffennaf 2018 - Mehefin 2019"]
[null,"Prisiau Tai (Canolbarth)","Dosbarthiad prisiau tai yng Nghanolbarth Cymru, Gorffennaf 2018 - Mehefin 2019"]
[null,"Prisiau Tai (De-orllewin)","Dosbarthiad prisiau tai yn Ne-orllewin Cymru, Gorffennaf 2018 - Mehefin 2019"]
[null,"Prisiau Tai (De-ddwyrain)","Dosbarthiad prisiau tai yn Ne-ddwyrain Cymru, Gorffennaf 2018 - Mehefin 2019"]
[null,"Map Rhanbarthol","Map o'r bedair rhanbarth economaidd yng Nghymru"]
[]
[null,"Dolenni defnyddiol"]
[null,"Erthygl Ystadegol ar Raniad Deiliadaeth Amcangyfrifon Tai"]
[null,"Erthygl Ystadegol ar Gyfanswm yr Unedau Tai Ychwanegol "]
[null,"Erthygl ystadegol ar Amcangyfrifon o'r Angen ychwanegol am Dai (sail-2019)"]

{"sheet":"Cyngor ar ddefnyddio'r adnodd","index":2,"n_rows":21,"n_cols":2,"rows_kept":21,"merged":[[1,1,2,12],[7,1,7,12],[9,1,9,12],[13,1,13,12],[14,1,14,12],[15,1,15,12],[16,1,16,12],[20,1,20,12]]}
[]
[null,"Mae'r daflen hon yn anelu i roi cyngor defnyddiol ar gyfer defnyddio a llywio'r adnodd. Os ydych yn meddwl y byddai cyngor ychwanegol yn ddefnyddiol, cysylltwch â ni os gwelwch yn dda (manylion cyswllt ar y daflen flaen)."]
[]
[]
[null,"Defnydd cyffredinol o'r adnodd"]
[]
[null,"• Mae celloedd sydd wedi'u lliwio'n las yn nodi y gallwch ddewis o ddewislen, ychwanegu data, neu glicio ar fotwm. "]
[null,"• Os nad oes amcangyfrifon yn ymddangos, gwiriwch nad oes celloedd coch yn dangos \"N\" yng ngholofn gyflawn pob taflen rhaniad y ddeiliadaeth. Os oes, dilynwch y testun coch i fewnbynnu data neu ddewis yr opsiwn wedi'i ragosod (lle'n bosib)."]
[null,"•Er mwyn gweld amcangyfrifon wedi'u rhannu yn ddwy ddeiliadaeth, nid oes angen i chi fewngofnodi eich data chi o gwbl."]
[null,"• Er mwyn gweld amcangyfrifon wedi'u rhannu yn bedair deiliadaeth, mae'n rhaid i chi fewngofnodi eich data ar gyfer y gyfran o brynwyr am y tro cyntaf sy'n mynd ymlaen i brynu eiddo. "]
[]
[null,"Mewngofnodi eich data chi"]
[]
[null,"• Mae'r opsiwn gennych i ddefnyddio'ch data a'ch rhagdybiaethau eich hun. Gallwch roi eich data chi yn lle'r rhagdybiaethau a ffynonellau data wedi'u rhagosod, defnyddio cymysgedd o'ch data chi a data wedi'i ragosod, neu ddefnyddio'r holl ragdybiaethau a ffynonellau data wedi'u rhagosod. "]
[null,"• Bydd y dewisiadau a wnewch ar daflen Rhaniad y Ddeiliadaeth (Cymru) i ddefnyddio data wedi'i ragosod neu eich data chi, yn dilyn drwodd i'r taflenni rhanbarthol. Ni fedrwch ddefnyddio'r rhagosodon mewn un rhanbarth a defnyddio'ch data eich hun mewn un arall. "]
[null,"• Nid oes rhaid i chi fewngofnodi gwerthoedd ym mhob rhanbarth er mwyn i'r adnodd weithio. Cyhyd â'ch bod wedi mewngofnodi data ar lefel Cymru, mi fyddwch yn gweld amcangyfrifon ar lefel Cymru. Bydd y taflenni rhanbarthol yn dangos statws anorffenedig a pharhau yn wag."]
[null,"• Yn yr un modd, nid oes angen i chi fewngofnodi data ar lefel Cymru er mwyn i'r adnodd weithio. Os oes gennych ddiddordeb penodol mewn un rhanbarth, ac eisiau defnyddio eich data eich hun, gallwch wneud hynny drwy ddewis ar y daflen Cymru. Bydd mewngofnodi data ar lefel rhanbarthol yn unig yn darparu amcangyfrifon ar gyfer y rhanbarth hwnnw (bydd y taflenni eraill yn parhau yn anorffenedig ac ni fyddant yn arddangos canlyniadau). "]
[]
[null,"Deall y fethodoleg"]
[]
[null,"• Ar gyfer amcangyfrifon ar lefel Cymru a'r tair rhanbarth, mae yna daflen 'Cyfrifiadau'. Mae hwn yn torri'r fethodoleg i lawr gam wrth gam. Mae yna enghraifft weithredol yn Atodiad 3 o'r erthygl ystadegol (linc ar y dudalen flaen). "]

{"sheet":"Canllawiau ar Newidynnau","index":3,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[1,1,2,3],[6,1,17,1],[6,3,6,7],[11,3,11,7],[12,2,13,2],[14,3,14,7],[15,2,17,2],[18,3,18,7],[19,1,27,1],[20,3,20,7],[21,2,24,2],[25,3,25,7],[26,2,27,2],[26,3,27,3],[26,4,27,4],[26,5,27,5],[26,7,27,7]]}
[null,"Canllawiau ar y Newidynnau"]
[null,"Mae'r daflen hon yn cynnig arweiniad ar bob un o'r newidynnau sydd eu hangen i gynhyrchu amcangyfrifon yn ôl rhaniad y ddeiliadaeth."]
[]
[]
[]
[null,null,"Cyfeirnod y daflen waith","Newidyn","Disgrifiad o'r Newidyn","Sylwadau ar y Newidyn sydd wedi'i Ragosod","Ffynhonnell y Newidyn sydd wedi'i Ragosod","Nodiadau"]
[null,"Mae angen y newidynnau hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn ddwy ddeiliadaeth (ar y farchnad a fforddiadwy).",null,"Ffynonellau Data (rhaniad 2 ddeiliadaeth)"]
[null,null,{"$f":"D8","v":"Amcanestyniadau o Aelwydydd"},"Amcanestyniadau o Aelwydydd","Mae amcanestyniadau aelwydydd yn cael eu defnyddio i gyfrifo'r angen blynyddol sy'n codi. Diffinnir yr Angen sy'n Codi o'r Newydd fel nifer amcanestynedig y cartrefi sydd newydd gael eu ffurfio a fydd angen unedau tai ychwanegol am gyfnod yn y dyfodol.\n\nMae nifer o wahanol amrywiadau o amcanestyniadau aelwydydd:\n-Prif amcanestyniadau (y sail ar gyfer yr amcangyfrifon canolog o'r angen am dai)\n-Amrywiolyn uwch\n-Amrywiolyn is","Defnyddir Amcanestyniadau Aelwydydd sy'n seiliedig ar 2018 gan Lywodraeth Cymru fel y ffynhonnell sydd wedi'i rhagosod ar gyfer lefel genedlaethol a lefel ranbarthol. Mae gan ddefnyddwyr yr opsiwn i ddewis amrywiolyn amcanestyniadau aelwydydd y maent yn ei ddefnyddio. Ceir diffiniadau llawn o'r gwahanol amrywiolion yn yr erthygl ystadegol sy'n cyd-fynd a'r adnodd hwn.","https://llyw.cymru/amcanestyniadau-genedlaethol-o-aelwydydd-sail-2018","Mae amcanestyniadau aelwydydd Awdurdodau lleol wedi'u cyfansymu i gyfrifo amcanestyniadau cenedlaethol a rhanbarthol."]
[null,null,{"$f":"D9","v":"Yr Angen Presennol nas Diwallwyd"},"Yr Angen Presennol nas Diwallwyd","Defnyddir amcangyfrifon o'r angen presennol nas diwallwyd ynghyd ag amcanestyniadau aelwydydd i amcangyfrif yr angen cyffredinol am unedau tai ychwanegol. Diffinnir yr Angen Presennol nas Diwallwyd fel nifer yr aelwydydd sydd heb fynediad i dai digonol ac y byddai angen uned tai ychwanegol. Ni chaiff y rheini a all fod angen tai mwy priodol ond na fyddai angen tai ychwanegol arnynt eu cynnwys yn y dadansoddiad hwn.","Mae'r amcangyfrifon sydd wedi'u rhagosod o'r angen presennol nas diwallwyd yn cynnwys dwy agwedd: aelwydydd digartref mewn llety dros dro (ciplun ar ddiwedd mis Mehefin 2019) ac aelwydydd sy'n orlawn ac yn gudd (Cyfrifiad 2011).","https://statscymru.llyw.cymru/Catalogue/Housing/Homelessness/Temporary-Accommodation/householdsaccommodatedtemporarily-by-accommodationtype-householdtype\n\nhttps://cy.ons.gov.uk/peoplepopulationandcommunity/housing/adhocs/008905ct08512011census","Daw'r data am aelwydydd sy'n orlawn ac yn gudd o Gyfrifiad 2011. "]
[null,null,{"$f":"D10","v":"Incwm yr Aelwyd"},"Incwm yr Aelwyd","Mae dosbarthiad incwm yr aelwyd yn ofynnol (ynghyd â meini prawf fforddiadwyedd pob deiliadaeth) ar lefel genedlaethol a rhanbarthol i gyfrifo pa gyfran o'r angen newydd sy’n codi  fyddai'n addas ar gyfer pob deiliadaeth tai. ","At ddibenion y gwaith hwn, caiff incwm yr aelwyd ei diffinio'n incwm gros yr aelwyd nad yw'n cyfrif cyfwerthedd ar gyfer pob oedolyn sy'n byw o fewn yr aelwyd, yn deillio o gwestiynau incwm manwl ar Arolwg Cenedlaethol Cymru 2017. Mae hyn yn cynnwys budd-daliadau a lwfansau cysylltiedig â thai.\n\nDiweddarwyd y dosbarthiad incwm o 2017/18 i 2018/19 drwy ddefnyddio lluosydd yn seiliedig ar y twf dros y cyfnod yma yn incwm gros cymedrig aelwydydd fesul degraddau drwy ddefnyddio UKMOD 1.0. Model budd-dal treth y DU yw hwn a ddatblygwyd gan y Sefydliad Ymchwil Gymdeithasol ac Economaidd sy'n seiliedig ar yr Arolwg o Adnoddau Teulu.  "]
[null,null,"Prisiau Rhenti","Prisiau Rhenti Preifat","Defnyddir data canolrif a 30 canradd rhent preifat ar lefel genedlaethol a rhanbarthol ynghyd â dosbarthiad incwm aelwydydd er mwyn sefydlu faint o aelwydydd sydd yn addas ar gyfer tai’r farchnad.","Defnyddir Data ar Renti Preifat a gasglwyd gan swyddogion rhenti Llywodraeth Cymru fel y data wedi'u rhagosod. Mae'r gwerthoedd canolrifol a 30 canradd wedi'u cymryd o Orffennaf 2018 - Mehefin 2019 ar gyfer eiddo gyda 2/3 ystafell wely. ","https://llyw.cymru/rhenti-yn-y-sector-preifat-2018","Mae'r data a ddefnyddiwyd at bwrpas y gwaith hwn yn cynnwys aelwydydd sydd yn derbyn cymhorthdal tai yn ogystal a aelwydydd myfyrwyr. Caiff y rhain eu heithrio o'r data a gyhoeddir ar StatsCymru ac felly nid oes modd cymharu'r data. "]
[{"$nulls":3},"Rhagdybiaethau Blynyddol Penodol (rhaniad 2 ddeiliadaeth)"]
[null,null,"Rhagdybiaethau Blynyddol","Meini Prawf Fforddiadwyedd (Marchnad)","Mae'r dybiaeth yn ofynnol er mwyn cyfrifo (ynghyd â phris canolrif rhent preifat) yr incwm gofynnol sydd ei angen i fforddio tai ar y farchnad (rhent preifat neu berchen-feddiannydd).","Byddai aelwydydd a fyddai'n gwario llai na 30% o incwm yr aelwyd ar rent preifat canolrifol yn addas ar gyfer rhentu'n breifat.\n\nWrth i'r trothwy incwm aelwyd gynyddu (ee aelwydydd sy'n gwario llai na 35% o incwm aelwyd ar rhent canolrifol yn addas ar gyfer rhent preifat) felly hefyd fydd nifer yr aelwydydd a fyddai'n addas i rentu'n breifat."]
[{"$nulls":3},"Blynyddoedd i gael gwared ar yr ôl-groniad","Dyma'r hyd amser fydd angen i ddiwallu'r holl aelwydydd a chanddynt angen presennol nas diwallwyd.","Y dybiaeth ragosod yw y bydd yn cymryd 5 mlynedd i gael gwared ar yr ôl-groniad o angen presennol nas diwallwyd.  Casgliad y grŵp technegol oedd ei bod yn rhesymol i dybio y dylid cael gwared ar yr angen presennol o fewn 5 mlynedd."]
[{"$nulls":3},"Rhagdybiaethau 5 mlynedd (rhaniad 2 ddeiliadaeth) "]
[null,null,"Rhagdybiaethau Dyfodol","Newid i Incwm Canolrifol yr Aelwyd","I ragweld tyfiant incwm yr aelwyd","Mae’r Swyddfa Cyfrifoldeb Cyllidebol (OBR) yn cyhoeddi rhagolygon o incwm aelwydydd. Tra bo’r rhagolygon ar lefel DU mae wedi’i ddefnyddio ar lefel cenedlaethol a rhanbarthol yng Nghymru. Mae’r rhagolwg yn nodi twf o oddeutu 3% bob blwyddyn ar gyfer y cyfnod o bum mlynedd.","OBR Mawrth 2020: Tabl 1.13 (Incwm Gwario Aelwydydd)","Defnyddiwyd rhagolygon ar gyfer blynyddoedd ariannol ac felly nid ydynt yn cyd-fynd yn uniongyrchol â'r amcangyfrifon canol-blwyddyn i ganol-blwyddyn o unedau tai ychwanegol."]
[{"$nulls":3},"Newid i Ddosbarthiad Incwm yr Aelwyd","I ragweld sut y bydd dosbarthiad incwm yr aelwyd yn newid dros amser. ","Yn seiliedig ar y dystiolaeth sydd ar gael, y dybiaeth ragosod yw y bydd, dros amser, mwy o anghydraddoldeb yn nosbarthiad incwm aelwydydd. Mae hyn yn golygu y bydd aelwydydd incwm uchel yn cynyddu yn gynt na'r rhai o gartrefi incwm isel."]
[{"$nulls":3},"Newid i brisiau rhenti","I ddarogan y twf ym mhrisiau rhent preifat","Cyhoeddodd y Swyddfa Cyfrifoldeb Cyllidebol (OBR) eu Rhagolygon Economaidd ac Ariannol diweddaraf ym mis Mawrth 2020. Maent yn tybio bod rhenti preifat yn tyfu yn unol â'u rhagolygon enillion cyfartalog. Er bod y rhagolwg ar lefel y DU, mae wedi'i gymhwyso ar lefel genedlaethol a rhanbarthol yng Nghymru. Rhagwelir cynnydd o tua 3% bob blwyddyn dros y cyfnod o bum mlynedd.","OBR Mawrth 2020: Tabl 1.6 (Twf Cyflog Cyfartalog)","Defnyddiwyd rhagolygon ar gyfer blynyddoedd ariannol ac felly nid ydynt yn cyd-fynd yn uniongyrchol â'r amcangyfrifon canol-blwyddyn i ganol-blwyddyn o unedau tai ychwanegol."]
[{"$nulls":3},"Ffynonellau Data (rhaniad 4 deiliadaeth)"]
[null,"Mae angen y newidynnau ychwanegol hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn bedair deiliadaeth (perchen-feddiannydd, rhent preifat, rhent canolradd a chymdeithasol). ",null,"Dosbarthiad Prisiau Tai","Mae angen gwybodaeth am brisiau tai i ddyrannu'r rhai sy'n addas ar gyfer tai'r farchnad agored  i berchen-feddianwyr a rhenti preifat. ","Mae data ar brisiau tai ar gael drwy set ddata Cofrestrfa Tir ar brisiau a dalwyd. ","http://landregistry.data.gov.uk/app/ppd/","Data yn gywir ar 4 Rhagfyr 2019.  "]
[{"$nulls":3},"Rhagdybiaethau Blynyddol Penodol (rhaniad 4 deiliadaeth)"]
[null,null,"Rhagdybiaethau Blynyddol","Cymhareb Incwm Prynwyr am y Tro Cyntaf","Mae angen y newidyn hwn er mwyn rhannu'r sector tai'r farchnad berchen-feddianwyr a rhenti preifat. Y gymhareb fforddiadwyedd yw sawl gwaith eu hincwm, y gall prynwyr tro cyntaf ddisgwyl talu am dŷ.","Mae Cyllid y DU (a adwaenir gynt fel Cyngor Benthycwyr Morgeisi) yn cyhoeddi ffigurau chwarterol ar lefel Cymru.","https://www.ukfinance.org.uk/data-and-research/data/mortgages/regional-lending-trends"]
[{"$nulls":3},"Canradd Mynediad y farchnad ar gyfer y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf","Defnyddir y newidyn hwn ar y cyd gyda'r uchod i ddarganfod faint o incwm yr aelwyd sydd angen i Brynwyr am y Tro Cyntaf fedru prynu tŷ. ","O gymharu'r pris cyfartalog a dalwyd gan brynwyr am y tro cyntaf yng Nghymru yn ôl yr hyn a gyhoeddwyd gan y Swyddfa Ystadegau Gwladol â dosbarthiad set ddata Cofrestrfa Tir ar brisiau a dalwyd, mae prynwyr am y tro cyntaf yng Nghymru yn tueddu i allu prynu eiddo am y tro cyntaf yn ôl 40 canradd."]
[{"$nulls":3},"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf (nid oes newidyn wedi'i ragosod)"," Mae'r newidyn hwn yn ystyried na fydd pob aelwyd sy'n medru fforddio prynu tŷ (yn seiliedig ar y rhagdybiaeth uchod) mewn gwirionedd yn parhau i wneud hynny, unai drwy ddewis neu amgylchiad.","Ni chanfuwyd tystiolaeth gadarn er mwyn gwneud rhagdybiaeth gredadwy am y newidyn hwn yng Nghymru. Rhaid i ddefnyddwyr gyflwyno eu gwerth eu hunain i weld amcangyfrifon wedi'u rhannu yn bedair deiliadaeth.",null,"Heb ei ragosod."]
[{"$nulls":3},"Meini Prawf Fforddiadwyedd (Cymdeithasol)","Er mwyn dyrannu'r rheini a ystyrir yn addas ar gyfer rhent fforddiadwy i rhent cymdeithasol a chanolradd, mae gofyn am ragdybiaeth o ba aelwydydd sy'n addas ar gyfer rhent cymdeithasol. ","Byddai aelwydydd fyddai’n gwario mwy na 35% o incwm yr aelwyd ar renti 30 canradd yn addas ar gyfer tai cymdeithasol.    \n\nWrth i'r trothwy incwm aelwyd ostwng (ee aelwydydd sy'n gwario mwy na 30% o incwm aelwyd ar rhent 30 canradd yn addas ar gyfer tai cymdeithasol) bydd mwy o aelwydydd yn addas ar gyfer tai cymdeithasol"]
[{"$nulls":3},"Rhagdybiaethau 5 mlynedd (rhaniad 4 deiliadaeth) "]
[null,null,"Rhagdybiaethau Dyfodol","Newid i brisiau tai","I ragweld tyfiant mewn prisiau tai.","Mae'r Swyddfa Cyfrifoldeb Cyllidebol (OBR) yn cynhyrchu rhagolygon o brisiau tai ar gyfer y DU. ","OBR Mawrth 2020: Tabl 1.21 (Rhagdybiaethau Prisiau Tai) ","Defnyddiwyd rhagolygon ar gyfer blynyddoedd ariannol ac felly nid ydynt yn cyd-fynd yn uniongyrchol â'r amcangyfrifon canol-blwyddyn i ganol-blwyddyn o unedau tai ychwanegol."]
[{"$nulls":6},"OBR Mawrth 2020 Llwytho ychwanegol i brisiau tai yn y DU (paragraff 3.2, tudalen 9)"]

{"sheet":"Rhaniad y Ddeiliadaeth (Cymru)","index":4,"n_rows":204,"n_cols":11,"rows_kept":204,"merged":[[0,1,0,2],[3,5,3,8],[4,1,15,1],[4,5,4,8],[5,5,5,8],[6,5,6,8],[7,5,7,8],[8,5,8,8],[10,5,10,8],[11,5,11,8],[13,5,13,8],[14,5,14,8],[15,5,15,8],[16,1,24,1],[16,5,16,8],[17,5,17,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8],[24,5,24,8],[27,1,31,9],[51,1,52,9],[61,8,61,9],[62,8,62,9],[65,1,68,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[103,8,103,9]]}
[null,"Lefel Ddaearyddol:",null,{"$f":"'Cyfrifiadau - Cymru'!B1","v":"Cymru"}]
[null,"Llenwch y blychau GLAS yn y ddewislen a dilynwch unrhyw gyfarwyddiadau yn y golofn Cyfarwyddiadau/Gwirio."]
[]
[null,null,"Newidyn","Dewislen","Wedi'i gwblhau?","Cyfarwyddiadau/Gwirio",{"$nulls":4},"Dolenni defnyddiol i dudalennau eraill:"]
[null,"Mae angen y newidynnau hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn ddwy deiliadaeth (marchnad a fforddiadwy). \n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 2 ddeiliadaeth)"]
[null,null,"Amcanestyniadau Aelwydydd","Prif Amcanestyniadau",{"$f":"IF(OR(F6=$B$195,F6=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D6=\"\",$B$194,IF(D6=\"Amcanestyniadau Defnyddwyr\",IF('Amcanestyniadau Aelwydydd'!J22<6,$B$197&B198,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Angen Nas Diwallwyd Presennol","Amcangyfrifon LlC",{"$f":"IF(OR(F7=$B$195,F7=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D7=\"\",$B$194,IF(D7=\"Arall\",IF(ISBLANK('Angen Presennol Nas Diwallwyd'!C22),$B$197&B199,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Incwm yr Aelwyd","Amcangyfrifon LlC",{"$f":"IF(OR(F8=$B$195,F8=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D8=\"\",$B$194,IF(D8=\"Arall\",IF('Incwm (Cymru)'!O85=1,$B$197&B200,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prisiau Rhenti Preifat","Prisiau Rhenti",{"$f":"IF(OR(F9=$B$195,F9=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D9=\"\",$B$194,IF(D9=\"Arall\",IF(OR(ISBLANK('Prisiau Rhenti'!C10),ISBLANK('Prisiau Rhenti'!D10)),$B$197&B202,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 2 ddeiliadaeth) "]
[null,null,"Meini Prawf Fforddiadwyedd (Marchnad)","Wedi'i ragosod",{"$f":"IF(OR(F11=$B$195,F11=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D11=\"\",$B$194,IF(D11=\"Arall\",IF(ISBLANK('Rhagdybiaeth Blynyddol'!D9),$B$197&B203,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Blynyddoedd i Gael Gwared ar yr ôl Groniad","Wedi'i ragosod",{"$f":"IF(OR(F12=$B$195,F12=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D12=\"\",$B$194,IF(D12=\"Arall\",IF(ISBLANK('Angen Presennol Nas Diwallwyd'!C27),$B$197&B199,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 2 deiliadaeth) "]
[null,null,"Newid i Incwm Canolrifol yr Aelwyd","Wedi'i ragosod",{"$f":"IF(OR(F14=$B$195,F14=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D14=\"\",$B$194,IF(D14=\"Arall\",IF('Rhagolygon y Dyfodol'!I11<5,$B$197&B204,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Ddosbarthiad Incwm yr Aelwyd ","Mwy o Anghydraddoldeb",{"$f":"IF(OR(F15=$B$195,F15=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D15=\"\",$B$194,IF(D15=\"Arall\",IF('Rhagolygon y Dyfodol'!I16<5,$B$197&B204,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Brisiau Rhenti","Wedi'i ragosod",{"$f":"IF(OR(F16=$B$195,F16=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D16=\"\",$B$194,IF(D16=\"Arall\",IF('Rhagolygon y Dyfodol'!I22<5,$B$197&B204,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,"Mae angen y newidynnau ychwanegol hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn bedair deiliadaeth (perchen-feddiannydd, rhent preifat, rhent canolradd a chymdeithasol).\n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 4 deiliadaeth)"]
[null,null,"Dosbarthiad Prisiau Tai","Data Cofrestrfa Tir",{"$f":"IF(OR(F18=$B$195,F18=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D18=\"\",$B$194,IF(D18=\"Arall\",IF('Prisiau Tai (Cymru)'!O85=1,$B$197&B201,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 4 deiliadaeth)"]
[null,null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf","Wedi'i ragosod",{"$f":"IF(OR(F20=$B$195,F20=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D20=\"\",$B$194,IF(D20=\"Arall\",IF(ISBLANK('Rhagdybiaeth Blynyddol'!D12),$B$197&B203,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Canradd Mynediad y farchnad ar gyfer y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",40,{"$f":"IF(OR(F21=$B$195,F21=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D21=\"\",$B$194,IF(D21=\"Other\",IF(ISBLANK('Rhagdybiaeth Blynyddol'!D16),$B$197&B203,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf (nid oes newidyn wedi'i ragosod)","Gwerth defnyddiwr (nid oes gwerth wedi'i ragosod)",{"$f":"IF(OR(F22=$B$195,F22=$B$196),\"Y\",\"N\")","v":"N"},{"$f":"IF(ISBLANK('Rhagdybiaeth Blynyddol'!D18),'Rhaniad y Ddeiliadaeth (Cymru)'!B197&'Rhaniad y Ddeiliadaeth (Cymru)'!B203,'Rhaniad y Ddeiliadaeth (Cymru)'!B196)","v":"Cofnodwch ddata defnyddwyr ar y daflen:'Rhagdybiaeth Blynyddol'"}]
[null,null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)","Wedi'i ragosod",{"$f":"IF(OR(F23=$B$195,F23=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D23=\"\",$B$194,IF(D23=\"Arall\",IF(ISBLANK('Rhagdybiaeth Blynyddol'!D21),$B$197&B203,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 4 deiliadaeth) "]
[null,null,"Newid i Brisiau Tai","Wedi'i ragosod",{"$f":"IF(OR(F25=$B$195,F25=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D25=\"\",$B$194,IF(D25=\"Arall\",IF('Rhagolygon y Dyfodol'!I28<5,$B$197&B204,$B$196),$B$195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[]
[null,{"$f":"IF(C133=1,\"\",\"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: \"&D1)","v":"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: Cymru"}]
[null,{"$f":"B188","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
{"$rows_empty":23}
[null,"Noder: Gall fod gwahaniaethau bach rhwng swm y canlyniadau rhanbarthol a'r canlyniadau cenedlaethol o dan unrhyw amcangyfrifon a rhannwyd yn ôl daliadaeth. Mae hyn oherwydd y cyfrifir amcangyfrifon rhanbarthol gan ddefnyddio data rhanbarthol (incwm aelwyd, prisiau rhentu) ac felly bydd yn wahanol i lefel Cymru gyfan. Ymhellach, bydd unrhyw angen newydd am dai rhanbarthol sy'n negyddol yn cael ei osod fel sero ar gyfer y rhanbarth hwnnw ond fe'i cymerir fel ffigwr negyddol o fewn ffigurau Cymru."]
[]
[]
[null,"Rhaniad o 2 Ddeiliadaeth a amcangyfrifir - Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B148","v":""},{"$f":"C148","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24"]
[null,{"$f":"B149","v":"Tai'r Farchnad"},{"v":3687.6833514404298,"d":"3,688"},{"v":3769.7515658569337,"d":"3,770"},{"v":4069.735627441406,"d":"4,070"},{"v":3909.547673187256,"d":"3,910"},{"v":3845.0894996261595,"d":"3,845"}]
[null,{"$f":"B150","v":"Tai fforddiadwy"},{"$f":"C150","v":{"v":3406.5930218505855,"d":"3,407"}},{"$f":"D150","v":{"v":3456.8928952026363,"d":"3,457"}},{"v":3640.754094238281,"d":"3,641"},{"v":3542.5743803405758,"d":"3,543"},{"v":3503.067757835388,"d":"3,503"}]
[]
[null," Rhaniad Cymesur o 2 Ddeiliadaeth - Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B151","v":""},{"$f":"C151","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24",null,{"$f":"I151","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"B152","v":"Tai'r Farchnad"},{"$f":"C152","v":{"v":0.519811064215662,"d":"52%"}},{"$f":"D152","v":{"v":0.5216461922500907,"d":"52%"}},{"v":0.5278180471466651,"d":"53%"},{"v":0.5246220667221194,"d":"52%"},{"v":0.5232726199104866,"d":"52%"},null,{"$f":"I152","v":{"v":0.5235113508820505,"d":"52%"}}]
[null,{"$f":"B153","v":"Tai fforddiadwy"},{"$f":"C153","v":{"v":0.48018893578433797,"d":"48%"}},{"v":0.47835380774990927,"d":"48%"},{"v":0.47218195285333486,"d":"47%"},{"v":0.4753779332778805,"d":"48%"},{"v":0.4767273800895135,"d":"48%"},null,{"$f":"I153","v":{"v":0.4764886491179496,"d":"48%"}}]
[]
[null,{"$f":"IF(C145=1,\"\",\"Sylwebaeth ar y rhagdybiaethau a ddewiswyd ar gyfer y rhaniad 4 deiliadaeth\")","v":""}]
[null,{"$f":"B192","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
{"$rows_empty":23}
[null,"Rhaniad o 4 deiliadaeth a amcangyfrifir - Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B157","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."}]
[null,null,{"$f":"C157","v":""},"","","",""]
[null,{"$f":"B158","v":""},"","","","",""]
[null,{"$f":"B159","v":""},"","","","",""]
[null,{"$f":"B160","v":""},"","","","",""]
[null,{"$f":"B161","v":""},"","","","",""]
[]
[null," Rhaniad Cymesur o 4 deiliadaeth - Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B162","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$nulls":6},{"$f":"I162","v":""}]
[null,null,{"$f":"C162","v":""},"","","",""]
[null,{"$f":"B163","v":""},"","","","","",null,{"$f":"I163","v":""}]
[null,{"$f":"B164","v":""},"","","","","",null,{"$f":"I164","v":""}]
[null,{"$f":"B165","v":""},"","","","","",null,{"$f":"I165","v":""}]
[null,{"$f":"B166","v":""},"","","","","",null,{"$f":"I166","v":""}]
[]
[null,"Crynodeb o Ragdybiaethau a Ddewiswyd gan Ddefnyddwyr – Cymru"]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Meini Prawf Fforddiadwyedd (Marchnad)",{"$f":"IF($D11=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$8,'Rhagdybiaeth Blynyddol'!$D$9)","v":{"v":0.3,"d":"30%"}},{"$f":"IF($D11=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$8,'Rhagdybiaeth Blynyddol'!$D$9)","v":{"v":0.3,"d":"30%"}},{"$f":"IF($D11=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$8,'Rhagdybiaeth Blynyddol'!$D$9)","v":{"v":0.3,"d":"30%"}},{"$f":"IF($D11=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$8,'Rhagdybiaeth Blynyddol'!$D$9)","v":{"v":0.3,"d":"30%"}},{"$f":"IF($D11=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$8,'Rhagdybiaeth Blynyddol'!$D$9)","v":{"v":0.3,"d":"30%"}}]
[null,"Y Cynnydd i Incwm yr Aelwyd",{"$f":"INDEX('Rhagolygon y Dyfodol'!D10:D11,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$14,'Rhagolygon y Dyfodol'!$C$10:$C$11,0))","v":{"v":0.0224461858006042,"d":"2%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!E10:E11,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$14,'Rhagolygon y Dyfodol'!$C$10:$C$11,0))","v":{"v":0.034273974138698815,"d":"3%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!F10:F11,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$14,'Rhagolygon y Dyfodol'!$C$10:$C$11,0))","v":{"v":0.034178288789832534,"d":"3%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!G10:G11,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$14,'Rhagolygon y Dyfodol'!$C$10:$C$11,0))","v":{"v":0.03468526742495337,"d":"3%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!H10:H11,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$14,'Rhagolygon y Dyfodol'!$C$10:$C$11,0))","v":{"v":0.034498109627313145,"d":"3%"}}]
[null,"Newid i ddosbarthiad incwm",{"$f":"INDEX('Rhagolygon y Dyfodol'!D14:D16,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$15,'Rhagolygon y Dyfodol'!$C$14:$C$16,0))","v":{"v":0.01,"d":"1%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!E14:E16,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$15,'Rhagolygon y Dyfodol'!$C$14:$C$16,0))","v":{"v":0.01,"d":"1%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!F14:F16,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$15,'Rhagolygon y Dyfodol'!$C$14:$C$16,0))","v":{"v":0.01,"d":"1%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!G14:G16,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$15,'Rhagolygon y Dyfodol'!$C$14:$C$16,0))","v":{"v":0.01,"d":"1%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!H14:H16,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$15,'Rhagolygon y Dyfodol'!$C$14:$C$16,0))","v":{"v":0.01,"d":"1%"}}]
[null,"Y Cynnydd i Brisiau Rhenti Preifat",{"$f":"INDEX('Rhagolygon y Dyfodol'!D21:D22,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$16,'Rhagolygon y Dyfodol'!$C$21:$C$22,0))","v":{"v":0.0295362389376672,"d":"3%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!E21:E22,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$16,'Rhagolygon y Dyfodol'!$C$21:$C$22,0))","v":{"v":0.0306009237258206,"d":"3%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!F21:F22,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$16,'Rhagolygon y Dyfodol'!$C$21:$C$22,0))","v":{"v":0.031212408697362796,"d":"3%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!G21:G22,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$16,'Rhagolygon y Dyfodol'!$C$21:$C$22,0))","v":{"v":0.0317164496628992,"d":"3%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!H21:H22,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$16,'Rhagolygon y Dyfodol'!$C$21:$C$22,0))","v":{"v":0.032947319786085505,"d":"3%"}}]
[null,"Rhenti Canolrifol Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!D9:D10,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!D9,'Prisiau Rhenti'!B9:B10,0))*(1+C111)","v":{"v":6486.078305307304,"d":"£6,486"}},{"$f":"C112*(1+D111)","v":{"v":6684.558292807713,"d":"£6,685"}},{"$f":"D112*(1+E111)","v":{"v":6893.199458204173,"d":"£6,893"}},{"$f":"E112*(1+F111)","v":{"v":7111.827271836631,"d":"£7,112"}},{"$f":"F112*(1+G111)","v":{"v":7346.142919225235,"d":"£7,346"}}]
[null,"Rhenti 30 Canradd Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!C9:C10,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!D9,'Prisiau Rhenti'!B9:B10,0))*(1+C111)","v":{"v":5868.356561944704,"d":"£5,868"}},{"$f":"C113*(1+D111)","v":{"v":6047.933693492692,"d":"£6,048"}},{"$f":"D113*(1+E111)","v":{"v":6236.704271708538,"d":"£6,237"}},{"$f":"E113*(1+F111)","v":{"v":6434.5103888045705,"d":"£6,435"}},{"$f":"F113*(1+G111)","v":{"v":6646.510260251403,"d":"£6,647"}}]
[null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf",{"$f":"IF($D20=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$11,'Rhagdybiaeth Blynyddol'!$D$12)","v":4.03},{"$f":"IF($D20=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$11,'Rhagdybiaeth Blynyddol'!$D$12)","v":4.03},{"$f":"IF($D20=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$11,'Rhagdybiaeth Blynyddol'!$D$12)","v":4.03},{"$f":"IF($D20=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$11,'Rhagdybiaeth Blynyddol'!$D$12)","v":4.03},{"$f":"IF($D20=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$11,'Rhagdybiaeth Blynyddol'!$D$12)","v":4.03}]
[null,"Canradd Mynediad y farchnad ar gyfer y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"IF($D21=25,25,IF($D21=40,40,'Rhagdybiaeth Blynyddol'!$D$16))","v":40},{"$f":"IF($D21=25,25,IF($D21=40,40,'Rhagdybiaeth Blynyddol'!$D$16))","v":40},{"$f":"IF($D21=25,25,IF($D21=40,40,'Rhagdybiaeth Blynyddol'!$D$16))","v":40},{"$f":"IF($D21=25,25,IF($D21=40,40,'Rhagdybiaeth Blynyddol'!$D$16))","v":40},{"$f":"IF($D21=25,25,IF($D21=40,40,'Rhagdybiaeth Blynyddol'!$D$16))","v":40}]
[null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf",{"$f":"IF(ISBLANK('Rhagdybiaeth Blynyddol'!$D$18),\"-\",'Rhagdybiaeth Blynyddol'!$D$18)","v":"-"},{"$f":"IF(ISBLANK('Rhagdybiaeth Blynyddol'!$D$18),\"-\",'Rhagdybiaeth Blynyddol'!$D$18)","v":"-"},{"$f":"IF(ISBLANK('Rhagdybiaeth Blynyddol'!$D$18),\"-\",'Rhagdybiaeth Blynyddol'!$D$18)","v":"-"},{"$f":"IF(ISBLANK('Rhagdybiaeth Blynyddol'!$D$18),\"-\",'Rhagdybiaeth Blynyddol'!$D$18)","v":"-"},{"$f":"IF(ISBLANK('Rhagdybiaeth Blynyddol'!$D$18),\"-\",'Rhagdybiaeth Blynyddol'!$D$18)","v":"-"}]
[null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)",{"$f":"IF($D23=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$20,'Rhagdybiaeth Blynyddol'!$D$21)","v":{"v":0.35,"d":"35%"}},{"$f":"IF($D23=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$20,'Rhagdybiaeth Blynyddol'!$D$21)","v":{"v":0.35,"d":"35%"}},{"$f":"IF($D23=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$20,'Rhagdybiaeth Blynyddol'!$D$21)","v":{"v":0.35,"d":"35%"}},{"$f":"IF($D23=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$20,'Rhagdybiaeth Blynyddol'!$D$21)","v":{"v":0.35,"d":"35%"}},{"$f":"IF($D23=\"Wedi'i ragosod\",'Rhagdybiaeth Blynyddol'!$D$20,'Rhagdybiaeth Blynyddol'!$D$21)","v":{"v":0.35,"d":"35%"}}]
[null,"Y Cynnydd i Brisiau Tai",{"$f":"INDEX('Rhagolygon y Dyfodol'!D27:D28,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$25,'Rhagolygon y Dyfodol'!$C$27:$C$28,0))","v":{"v":0.048,"d":"5%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!E27:E28,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$25,'Rhagolygon y Dyfodol'!$C$27:$C$28,0))","v":{"v":0.0583,"d":"6%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!F27:F28,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$25,'Rhagolygon y Dyfodol'!$C$27:$C$28,0))","v":{"v":0.0706369318499505,"d":"7%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!G27:G28,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$25,'Rhagolygon y Dyfodol'!$C$27:$C$28,0))","v":{"v":0.0544208712629837,"d":"5%"}},{"$f":"INDEX('Rhagolygon y Dyfodol'!H27:H28,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!$D$25,'Rhagolygon y Dyfodol'!$C$27:$C$28,0))","v":{"v":0.042183728416054896,"d":"4%"}}]
[]
[null,"Gwirio Gwallau -  Newidynnau 2 Deiliadaeth "]
[null,"Ffynonellau Data","Mater?"]
[null,"Amcanestyniadau Aelwydydd",{"$f":"IF(E6=\"Y\",0,1)","v":0}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(E7=\"Y\",0,1)","v":0}]
[null,"Dosbarthiad Incwm",{"$f":"IF(E8=\"Y\",0,1)","v":0}]
[null,"Prisiau Rhenti",{"$f":"IF(E9=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"IF(E11=\"Y\",0,1)","v":0}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"IF(E12=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"IF(E14=\"Y\",0,1)","v":0}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"IF(E15=\"Y\",0,1)","v":0}]
[null,"Newid i Brisiau Rhenti",{"$f":"IF(E16=\"Y\",0,1)","v":0}]
[null,"Overall issue - 2 Tenure",{"$f":"IF(SUM(C122:C132)>0,1,0)","v":0}]
[]
[null,"Gwirio Gwallau -  Newidynnau 4 Deiliadaeth "]
[null,"Ffynonellau Data"]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(E18=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"IF(E20=\"Y\",0,1)","v":0}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"IF(E21=\"Y\",0,1)","v":0}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"IF(E22=\"Y\",0,1)","v":1}]
[null,"Trothwy Cymdeithasol",{"$f":"IF(E23=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Brisiau Tai ",{"$f":"IF(E25=\"Y\",0,1)","v":0}]
[null,"4 Deiliadaeth",{"$f":"IF(SUM(C133,C137:C144)=0,0,1)","v":1}]
[]
[null,"Amcangyfrifon - Rhaniad 2 Deiliadaeth"]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"IF($C$133=0,Year1,\"\")","v":"2019/20"},{"$f":"IF($C$133=0, Year2,\"\")","v":"2020/21"},{"$f":"IF($C$133=0,Year3,\"\")","v":"2021/22"},{"$f":"IF($C$133=0,Year4,\"\")","v":"2022/23"},{"$f":"IF($C$133=0,Year5,\"\")","v":"2023/24"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!C29,\"\")","v":{"v":3687.6833514404298,"d":"3,688"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!D29,\"\")","v":{"v":3769.7515658569337,"d":"3,770"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!E29,\"\")","v":{"v":4069.735627441406,"d":"4,070"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!F29,\"\")","v":{"v":3909.547673187256,"d":"3,910"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!G29,\"\")","v":{"v":3845.0894996261595,"d":"3,845"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!C30,\"\")","v":{"v":3406.5930218505855,"d":"3,407"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!D30,\"\")","v":{"v":3456.8928952026363,"d":"3,457"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!E30,\"\")","v":{"v":3640.754094238281,"d":"3,641"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!F30,\"\")","v":{"v":3542.5743803405758,"d":"3,543"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Cymru'!G30,\"\")","v":{"v":3503.067757835388,"d":"3,503"}}]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"C148","v":"2019/20"},{"$f":"D148","v":"2020/21"},"2021/22","2022/23","2023/24",null,{"$f":"IF(C133=1,\"\",\"Rhaniad 5 mlynedd\")","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=1,\"\",C149/SUM(C$149:C$150))","v":{"v":0.519811064215662,"d":"51.98%"}},{"$f":"IF($C$133=1,\"\",D149/SUM(D$149:D$150))","v":{"v":0.5216461922500907,"d":"52.16%"}},{"$f":"IF($C$133=1,\"\",E149/SUM(E$149:E$150))","v":{"v":0.5278180471466651,"d":"52.78%"}},{"v":0.5246220667221194,"d":"52.46%"},{"v":0.5232726199104866,"d":"52.33%"},null,{"$f":"IF($C$133=1,\"\",SUM(C149:G149)/SUM(C149:G150))","v":{"v":0.5235113508820505,"d":"52.35%"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=1,\"\",C150/SUM(C$149:C$150))","v":{"v":0.48018893578433797,"d":"48.02%"}},{"v":0.47835380774990927,"d":"47.84%"},{"v":0.47218195285333486,"d":"47.22%"},{"v":0.4753779332778805,"d":"47.54%"},{"v":0.4767273800895135,"d":"47.67%"},null,{"$f":"IF($C$133=1,\"\",SUM(C150:G150)/SUM(C149:G150))","v":{"v":0.4764886491179496,"d":"47.65%"}}]
[]
[]
[null,"Amcangyfrifon - Rhaniad 4 Deiliadaeth"]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!C59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!D59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!E59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!F59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!G59,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!C60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!D60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!E60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!F60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!G60,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!C61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!D61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!E61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!F61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!G61,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!C62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!D62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!E62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!F62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Cymru'!G62,\"\")","v":""}]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""},null,{"$f":"IF(C145=1,\"\",\"Rhaniad 5 mlynedd\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C158/SUM(C$158:C$161))","v":""},{"$f":"IF($C$145=1,\"\",D158/SUM(D$158:D$161))","v":""},"","","",null,{"$f":"IF($C$145=1,\"\",SUM(C158:G158)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C159/SUM(C$158:C$161))","v":""},"","","","",null,{"$f":"IF($C$145=1,\"\",SUM(C159:G159)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C160/SUM(C$158:C$161))","v":""},"","","","",null,""]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C161/SUM(C$158:C$161))","v":""},"","","","",null,""]
[]
[null,"Sylwadau "]
[null,null,"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. ","Yn dilyn yr uchod, caiff yr amcangyfrifon eu rhannu ymhellach yn bedair deiliadaeth. Caiff yr amcangyfrifon hyn eu cynhyrchu gan y defnyddiwr, ac maent yn seiliedig ar y rhagdybiaethau canlynol.","Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  ",", ac amcangyfrif o ","Mae data ar brisiau tai yn seiliedig ar ","Mae data ar incwm yn seiliedig ar ","ac mae data ar renti preifat yn seiliedig ar ",{"$f":"\". Mae gan brynwyr am y tro cyntaf gymhareb fforddiadwyedd o \"&C175&\" a gallant brynu eiddo am y tro cyntaf yn ôl  \"&C176&\" canradd dosbarthiad prisiau tai.. \"&C177","v":{"$error":"#VALUE!"}}]
[null,"Amcanestyniadau o Aelwyd",{"$f":"IF(D6=\"Amcanestyniadau Defnyddwyr\",\"amcanestyniadau'r aelwyd gan y defnyddiwr,\",(\"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 \"&\"(\"&D6&\")\"))","v":"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau)"}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(D7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!C13,'Angen Presennol Nas Diwallwyd'!C24)&\" aelwydydd o ran angen presennol nas diwallwyd \"","v":"5732 aelwydydd o ran angen presennol nas diwallwyd "}]
[null,"Dosbarthiad Incwm",{"$f":"IF(D8=\"Arall\", \" amcangyfrifon defnyddwyr \",\" Ddata Llywodraeth Cymru \")","v":" Ddata Llywodraeth Cymru "}]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(D18=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Cofrestrfa Tir\")","v":" Ddata Cofrestrfa Tir"}]
[null,"Prisiau Rhenti",{"$f":"IF(D9=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Llywodraeth Cymru\")","v":" Ddata Llywodraeth Cymru"}]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"C114","v":4.03}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"C115","v":{"v":40,"d":"40.00"}}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"C116*100&\"% o brynwyr potensial am y tro cyntaf sy'n mynd ymlaen i brynu eiddo. \"","v":{"$error":"#VALUE!"}}]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"\"Gall aelwydydd sy'n gwario \"&C108*100&\"% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,\"","v":"Gall aelwydydd sy'n gwario 30% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,"}]
[null,"Trothwy Cymdeithasol",{"$f":"\"Mae aelwydydd sy'n gwario \"&C117*100&\"% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol.\"","v":"Mae aelwydydd sy'n gwario 35% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol."}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"\" a fydd yn cymryd \"&'Angen Presennol Nas Diwallwyd'!C29&\" mlynedd i'w diwallu.\"","v":" a fydd yn cymryd 5 mlynedd i'w diwallu."}]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"\". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar \"&IF(D14=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"\", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar \"&IF(D15=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Tai ",{"$f":"\", mae'r newid blynyddol i brisiau tai yn seiliedig ar \"&IF(D25=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i brisiau tai yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Rhenti",{"$f":"\" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar \"&IF(D16=\"Arall\",\"amcangyfrifon y defnyddwyr\",\"amcangyfrifon wedi'u rhagosod.\")","v":" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf - 2 Deiliadaeth"]
[null,{"$f":"C169&E169&C170&F169&C171&C180&H169&C172&I169&C174&C181&C182&C184","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[null,{"$f":"IF(C133=1,\"Estimates will not appear below until the above table is complete.\",B187)","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf - 4 Deiliadaeth"]
[null,{"$f":"D169&G169&C173&C183&J169&C179","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(C145=1,\"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau.\",B191)","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
[]
[null,"Gwnewch ddetholiad ar y daflen Rhaniad y Ddeiliadaeth (Cymru)"]
[null,"Data rhagosodedig a ddefnyddiwyd"]
[null,"Data defnyddwyr"]
[null,"Cofnodwch ddata defnyddwyr ar y daflen:"]
[null,{"$f":"\"'Amcanestyniadau Aelwydydd'\"","v":"'Amcanestyniadau Aelwydydd'"}]
[null,{"$f":"\"'Angen Presennol Nas Diwallwyd'\"","v":"'Angen Presennol Nas Diwallwyd'"}]
[null,{"$f":"\"'Incwm (Cymru)'\"","v":"'Incwm (Cymru)'"}]
[null,{"$f":"\"'Prisiau Tai (Cymru)'\"","v":"'Prisiau Tai (Cymru)'"}]
[null,{"$f":"\"'Prisiau Rhenti'\"","v":"'Prisiau Rhenti'"}]
[null,{"$f":"\"'Rhagdybiaeth Blynyddol'\"","v":"'Rhagdybiaeth Blynyddol'"}]
[null,{"$f":"\"'Rhagolygon y Dyfodol'\"","v":"'Rhagolygon y Dyfodol'"}]

{"sheet":"Rhaniad y Ddeiliadaeth (Gog)","index":5,"n_rows":204,"n_cols":11,"rows_kept":204,"merged":[[0,1,0,2],[1,1,1,8],[3,5,3,8],[4,1,15,1],[4,5,4,8],[5,5,5,8],[6,5,6,8],[7,5,7,8],[8,5,8,8],[10,5,10,8],[11,5,11,8],[13,5,13,8],[14,5,14,8],[15,5,15,8],[16,1,24,1],[16,5,16,8],[17,5,17,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8],[24,5,24,8],[27,1,31,9],[51,1,52,9],[60,8,60,9],[61,8,61,9],[62,8,62,9],[65,1,68,9],[98,8,98,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[103,8,103,9]]}
[null,"Lefel Ddaearyddol:",null,{"$f":"'Cyfrifiadau - Gogledd'!B1","v":"Gogledd Cymru"}]
[null,"Mae'r dewisiadau a wnaed ar daflen: Rhaniad y Ddeiliadaeth (Cymru) yn cael eu cadw yn y taflenni rhanbarthol. Os byddwch wedi dewis defnyddio eich data eich hunain, ac nad ydych wedi nodi'r data rhanbarthol lle y mae angen eu rhoi, cewch eich atgoffa i wneud hynny. "]
[]
[null,null,"Newidyn","Dewislen","Wedi'i gwblhau?","Cyfarwyddiadau/Gwirio/Nodyn",{"$nulls":4},"Dolenni defnyddiol i dudalennau eraill:"]
[null,"Mae angen y newidynnau hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn ddwy deiliadaeth (marchnad a fforddiadwy). \n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 2 ddeiliadaeth)"]
[null,null,"Rhagdybiaethau yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D6","v":"Prif Amcanestyniadau"},{"$f":"IF(OR(F6=$B$195,F6=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D6=\"\",B194,IF(D6=\"Other\",IF('Amcanestyniadau Aelwydydd'!J18<6,B197&B198,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Angen Nas Diwallwyd Presennol",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D7","v":"Amcangyfrifon LlC"},{"$f":"IF(OR(F7=$B$195,F7=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D7=\"\",B194,IF(D7=\"Other\",IF(ISBLANK('Angen Presennol Nas Diwallwyd'!C19),'Rhaniad y Ddeiliadaeth (Gog)'!B197&'Rhaniad y Ddeiliadaeth (Gog)'!B199,'Rhaniad y Ddeiliadaeth (Gog)'!B196),'Rhaniad y Ddeiliadaeth (Gog)'!B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Incwm yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D8","v":"Amcangyfrifon LlC"},{"$f":"IF(OR(F8=$B$195,F8=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D8=\"\",B194,IF(D8=\"Arall\",IF('Incwm (Gogledd)'!O85=0,B196,B197&B200),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prisiau Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D9","v":"Prisiau Rhenti"},{"$f":"IF(OR(F9=$B$195,F9=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D9=\"\",B194,IF(D9=\"Other\",IF(OR(ISBLANK('Prisiau Rhenti'!C15),ISBLANK('Prisiau Rhenti'!D15)),'Rhaniad y Ddeiliadaeth (Gog)'!B197&'Rhaniad y Ddeiliadaeth (Gog)'!B202,'Rhaniad y Ddeiliadaeth (Gog)'!B196),'Rhaniad y Ddeiliadaeth (Gog)'!B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 2 ddeiliadaeth)"]
[null,null,"Meini Prawf Fforddiadwyedd (Marchnad)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D11","v":"Wedi'i ragosod"},{"$f":"IF(OR(F11=$B$195,F11=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F11:I11","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Blynyddoedd i Gael Gwared ar yr ôl Groniad",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D12","v":"Wedi'i ragosod"},{"$f":"IF(OR(F12=$B$195,F12=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F12:I12","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 2 deiliadaeth) "]
[null,null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D14","v":"Wedi'i ragosod"},{"$f":"IF(OR(F14=$B$195,F14=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F14:I14","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Ddosbarthiad Incwm yr Aelwyd ",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D15","v":"Mwy o Anghydraddoldeb"},{"$f":"IF(OR(F15=$B$195,F15=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F15:I15","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Brisiau Rhenti",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D16","v":"Wedi'i ragosod"},{"$f":"IF(OR(F16=$B$195,F16=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F16:I16","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,"Mae angen y newidynnau ychwanegol hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn bedair deiliadaeth (perchen-feddiannydd, rhent preifat, rhent canolradd a chymdeithasol).\n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 4 deiliadaeth)"]
[null,null,"Dosbarthiad Prisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D18","v":"Data Cofrestrfa Tir"},{"$f":"IF(OR(F18=$B$195,F18=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D18=\"\",B194,IF(D18=\"Other\",IF('Prisiau Tai (Gogledd)'!O85=1,B197&B201,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 4 deiliadaeth)"]
[null,null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D20","v":"Wedi'i ragosod"},{"$f":"IF(OR(F20=$B$195,F20=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F20:I20","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Canradd Mynediad y farchnad ar gyfer y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D21","v":40},{"$f":"IF(OR(F21=$B$195,F21=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F21:I21","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf (nid oes newidyn wedi'i ragosod)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D22","v":"Gwerth defnyddiwr (nid oes gwerth wedi'i ragosod)"},{"$f":"IF(OR(F22=$B$195,F22=$B$196),\"Y\",\"N\")","v":"N"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F22:I22","v":"Cofnodwch ddata defnyddwyr ar y daflen:'Rhagdybiaeth Blynyddol'"}]
[null,null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D23","v":"Wedi'i ragosod"},{"$f":"IF(OR(F23=$B$195,F23=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F23:I23","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 4 deiliadaeth) "]
[null,null,"Newid i Brisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D25","v":"Wedi'i ragosod"},{"$f":"IF(OR(F25=$B$195,F25=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F25:I25","v":"Data rhagosodedig a ddefnyddiwyd"}]
[]
[null,{"$f":"IF(C133=1,\"\",\"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: \"&D1)","v":"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: Gogledd Cymru"}]
[null,{"$f":"B188","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
{"$rows_empty":23}
[null,"Noder: Gall fod gwahaniaethau bach rhwng swm y canlyniadau rhanbarthol a'r canlyniadau cenedlaethol o dan unrhyw amcangyfrifon a rhannwyd yn ôl daliadaeth. Mae hyn oherwydd y cyfrifir amcangyfrifon rhanbarthol gan ddefnyddio data rhanbarthol (incwm aelwyd, prisiau rhentu) ac felly bydd yn wahanol i lefel Cymru gyfan. Ymhellach, bydd unrhyw angen newydd am dai rhanbarthol sy'n negyddol yn cael ei osod fel sero ar gyfer y rhanbarth hwnnw ond fe'i cymerir fel ffigwr negyddol o fewn ffigurau Cymru."]
[]
[]
[null,"Rhaniad o 2 Ddeiliadaeth a amcangyfrifir - Gogledd Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B148","v":""},{"$f":"C148","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24"]
[null,{"$f":"B149","v":"Tai'r Farchnad"},{"v":539.6391571044921,"d":"540"},{"v":566.1878112030029,"d":"566"},{"v":621.7059460449218,"d":"622"},{"v":579.1342491912842,"d":"579"},{"v":568.0039814758301,"d":"568"}]
[null,"Tai fforddiadwy",{"v":631.8034820556641,"d":"632"},{"v":650.2525467681885,"d":"650"},{"v":688.8329455566407,"d":"689"},{"v":659.2492240142822,"d":"659"},{"v":651.5146311950683,"d":"652"}]
[]
[null," Rhaniad Cymesur o 2 Ddeiliadaeth - Gogledd Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B151","v":""},{"$f":"C151","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24",null,{"$f":"I151","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"B152","v":"Tai'r Farchnad"},{"$f":"C152","v":{"v":0.4606620410294919,"d":"46%"}},{"v":0.46544642118525614,"d":"47%"},{"v":0.4743895431330217,"d":"47%"},{"v":0.4676534060101676,"d":"47%"},{"v":0.4657608137950681,"d":"47%"},null,{"$f":"I152","v":{"v":0.4669460471663907,"d":"47%"}}]
[null,{"$f":"B153","v":"Tai fforddiadwy"},{"$f":"C153","v":{"v":0.5393379589705081,"d":"54%"}},{"v":0.5345535788147439,"d":"53%"},{"v":0.5256104568669784,"d":"53%"},{"v":0.5323465939898324,"d":"53%"},{"v":0.5342391862049319,"d":"53%"},null,{"$f":"I153","v":{"v":0.5330539528336092,"d":"53%"}}]
[]
[null,{"$f":"IF(C145=1,\"\",\"Sylwebaeth ar y rhagdybiaethau a ddewiswyd ar gyfer y rhaniad 4 deiliadaeth\")","v":""}]
[null,{"$f":"B192","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
{"$rows_empty":23}
[null,"Rhaniad o 4 deiliadaeth a amcangyfrifir - Gogledd Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B157","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."}]
[null,null,{"$f":"C157","v":""},"","","",""]
[null,{"$f":"B158","v":""},"","","","",""]
[null,{"$f":"B159","v":""},"","","","",""]
[null,{"$f":"B160","v":""},"","","","",""]
[null,{"$f":"B161","v":""},"","","","",""]
[]
[null," Rhaniad Cymesur o 4 deiliadaeth - Gogledd Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B162","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$nulls":6},{"$f":"I162","v":""}]
[null,null,{"$f":"C162","v":""},"","","",""]
[null,{"$f":"B163","v":""},"","","","","",null,{"$f":"I163","v":""}]
[null,{"$f":"B164","v":""},"","","","","",null,{"$f":"I164","v":""}]
[null,{"$f":"B165","v":""},"","","","","",null,{"$f":"I165","v":""}]
[null,{"$f":"B166","v":""},"","","","","",null,{"$f":"I166","v":""}]
[]
[null,"Crynodeb o Ragdybiaethau a Ddewiswyd gan Ddefnyddwyr – Gogledd Cymru"]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Meini Prawf Fforddiadwyedd (Marchnad)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G108","v":{"v":0.3,"d":"30%"}}]
[null,"Y Cynnydd i Incwm yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C109","v":{"v":0.0224461858006042,"d":"2%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D109","v":{"v":0.034273974138698815,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E109","v":{"v":0.034178288789832534,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F109","v":{"v":0.03468526742495337,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G109","v":{"v":0.034498109627313145,"d":"3%"}}]
[null,"Newid i ddosbarthiad incwm",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G110","v":{"v":0.01,"d":"1%"}}]
[null,"Y Cynnydd i Brisiau Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C111","v":{"v":0.0295362389376672,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D111","v":{"v":0.0306009237258206,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E111","v":{"v":0.031212408697362796,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F111","v":{"v":0.0317164496628992,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G111","v":{"v":0.032947319786085505,"d":"3%"}}]
[null,"Rhenti Canolrifol Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!$D$14:$D$15,MATCH('Rhaniad y Ddeiliadaeth (Gog)'!$D$9,'Prisiau Rhenti'!$B$14:$B$15,0))*(1+C111)","v":{"v":6794.939176988603,"d":"£6,795"}},{"$f":"C112*(1+D111)","v":{"v":7002.870592465222,"d":"£7,003"}},{"$f":"D112*(1+E111)","v":{"v":7221.44705145199,"d":"£7,221"}},{"$f":"E112*(1+F111)","v":{"v":7450.485713352658,"d":"£7,450"}},{"$f":"F112*(1+G111)","v":{"v":7695.959248712149,"d":"£7,696"}}]
[null,"Rhenti 30 Canradd Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!$C$14:$C$15,MATCH('Rhaniad y Ddeiliadaeth (Gog)'!$D$9,'Prisiau Rhenti'!$B$14:$B$15,0))*(1+C111)","v":{"v":6177.217433626003,"d":"£6,177"}},{"$f":"C113*(1+D111)","v":{"v":6366.245993150203,"d":"£6,366"}},{"$f":"D113*(1+E111)","v":{"v":6564.951864956355,"d":"£6,565"}},{"$f":"E113*(1+F111)","v":{"v":6773.1688303206,"d":"£6,773"}},{"$f":"F113*(1+G111)","v":{"v":6996.326589738319,"d":"£6,996"}}]
[null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G114","v":4.03}]
[null,"Canradd y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G115","v":40}]
[null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G116","v":"-"}]
[null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G117","v":{"v":0.35,"d":"35%"}}]
[null,"Y Cynnydd i Brisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C118","v":{"v":0.048,"d":"5%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D118","v":{"v":0.0583,"d":"6%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E118","v":{"v":0.0706369318499505,"d":"7%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F118","v":{"v":0.0544208712629837,"d":"5%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G118","v":{"v":0.042183728416054896,"d":"4%"}}]
[]
[null,"Gwirio Gwallau -  Newidynnau 2 Deiliadaeth "]
[null,"Ffynonellau Data","Mater?"]
[null,"Amcanestyniadau Aelwydydd",{"$f":"IF(E6=\"Y\",0,1)","v":0}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(E7=\"Y\",0,1)","v":0}]
[null,"Dosbarthiad Incwm",{"$f":"IF(E8=\"Y\",0,1)","v":0}]
[null,"Prisiau Rhenti",{"$f":"IF(E9=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"IF(E11=\"Y\",0,1)","v":0}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"IF(E12=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"IF(E14=\"Y\",0,1)","v":0}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"IF(E15=\"Y\",0,1)","v":0}]
[null,"Newid i Brisiau Rhenti",{"$f":"IF(E16=\"Y\",0,1)","v":0}]
[null,"Overall issue - 2 Tenure",{"$f":"IF(SUM(C122:C132)>0,1,0)","v":0}]
[]
[null,"Gwirio Gwallau -  Newidynnau 4 Deiliadaeth "]
[null,"Ffynonellau Data"]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(E18=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"IF(E20=\"Y\",0,1)","v":0}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"IF(E21=\"Y\",0,1)","v":0}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"IF(E22=\"Y\",0,1)","v":1}]
[null,"Trothwy Cymdeithasol",{"$f":"IF(E23=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Brisiau Tai ",{"$f":"IF(E25=\"Y\",0,1)","v":0}]
[null,"4 Deiliadaeth",{"$f":"IF(SUM(C133,C137:C144)=0,0,1)","v":1}]
[]
[null,"Amcangyfrifon - Rhaniad 2 Deiliadaeth"]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"IF($C$133=0,Year1,\"\")","v":"2019/20"},{"$f":"IF($C$133=0, Year2,\"\")","v":"2020/21"},{"$f":"IF($C$133=0,Year3,\"\")","v":"2021/22"},{"$f":"IF($C$133=0,Year4,\"\")","v":"2022/23"},{"$f":"IF($C$133=0,Year5,\"\")","v":"2023/24"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!C29,\"\")","v":{"v":539.6391571044921,"d":"540"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!D29,\"\")","v":{"v":566.1878112030029,"d":"566"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!E29,\"\")","v":{"v":621.7059460449218,"d":"622"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!F29,\"\")","v":{"v":579.1342491912842,"d":"579"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!G29,\"\")","v":{"v":568.0039814758301,"d":"568"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!C30,\"\")","v":{"v":631.8034820556641,"d":"632"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!D30,\"\")","v":{"v":650.2525467681885,"d":"650"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!E30,\"\")","v":{"v":688.8329455566407,"d":"689"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!F30,\"\")","v":{"v":659.2492240142822,"d":"659"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Gogledd'!G30,\"\")","v":{"v":651.5146311950683,"d":"652"}}]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"IF($C$133=0,Year1,\"\")","v":"2019/20"},{"$f":"IF($C$133=0, Year2,\"\")","v":"2020/21"},{"$f":"IF($C$133=0,Year3,\"\")","v":"2021/22"},{"$f":"IF($C$133=0,Year4,\"\")","v":"2022/23"},{"$f":"IF($C$133=0,Year5,\"\")","v":"2023/24"},null,{"$f":"IF(C133=1,\"\",\"Rhaniad 5 mlynedd\")","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=1,\"\",C149/SUM(C$149:C$150))","v":{"v":0.4606620410294919,"d":"46.07%"}},{"$f":"IF($C$133=1,\"\",D149/SUM(D$149:D$150))","v":{"v":0.46544642118525614,"d":"46.54%"}},{"v":0.4743895431330217,"d":"47.44%"},{"v":0.4676534060101676,"d":"46.77%"},{"v":0.4657608137950681,"d":"46.58%"},null,{"$f":"IF($C$133=1,\"\",SUM(C149:G149)/SUM($C$149:$G$150))","v":{"v":0.4669460471663907,"d":"46.69%"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=1,\"\",C150/SUM(C$149:C$150))","v":{"v":0.5393379589705081,"d":"53.93%"}},{"v":0.5345535788147439,"d":"53.46%"},{"v":0.5256104568669784,"d":"52.56%"},{"v":0.5323465939898324,"d":"53.23%"},{"v":0.5342391862049319,"d":"53.42%"},null,{"$f":"IF($C$133=1,\"\",SUM(C150:G150)/SUM($C$149:$G$150))","v":{"v":0.5330539528336092,"d":"53.31%"}}]
[]
[]
[null,"Amcangyfrifon - Rhaniad 4 Deiliadaeth"]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!C59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!D59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!E59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!F59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!G59,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!C60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!D60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!E60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!F60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!G60,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!C61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!D61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!E61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!F61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!G61,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!C62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!D62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!E62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!F62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Gogledd'!G62,\"\")","v":""}]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""},null,{"$f":"IF(C145=1,\"\",\"Rhaniad 5 mlynedd\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C158/SUM(C$158:C$161))","v":""},{"$f":"IF($C$145=1,\"\",D158/SUM(D$158:D$161))","v":""},"","","",null,{"$f":"IF($C$145=1,\"\",SUM(C158:G158)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C159/SUM(C$158:C$161))","v":""},"","","","",null,{"$f":"IF($C$145=1,\"\",SUM(C159:G159)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},"","","","","",null,""]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C161/SUM(C$158:C$161))","v":""},"","","","",null,""]
[]
[null,"Sylwadau "]
[null,null,"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. ","Yn dilyn yr uchod, caiff yr amcangyfrifon eu rhannu ymhellach yn bedair deiliadaeth. Caiff yr amcangyfrifon hyn eu cynhyrchu gan y defnyddiwr, ac maent yn seiliedig ar y rhagdybiaethau canlynol.","Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  ",", ac amcangyfrif o ","Mae data ar brisiau tai yn seiliedig ar ","Mae data ar incwm yn seiliedig ar ","ac mae data ar renti preifat yn seiliedig ar ",{"$f":"\". Mae gan brynwyr am y tro cyntaf gymhareb fforddiadwyedd o \"&C175&\" a gallant brynu eiddo am y tro cyntaf yn ôl  \"&C176&\" canradd dosbarthiad prisiau tai.. \"&C177","v":{"$error":"#VALUE!"}}]
[null,"Amcanestyniadau o Aelwyd",{"$f":"IF(D6=\"Amcanestyniadau Defnyddwyr\",\"amcanestyniadau'r aelwyd gan y defnyddiwr,\",(\"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 \"&\"(\"&D6&\")\"))","v":"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau)"}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(D7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!C13,'Angen Presennol Nas Diwallwyd'!C24)&\" aelwydydd o ran angen presennol nas diwallwyd \"","v":"5732 aelwydydd o ran angen presennol nas diwallwyd "}]
[null,"Dosbarthiad Incwm",{"$f":"IF(D8=\"Arall\", \" amcangyfrifon defnyddwyr \",\" Ddata Llywodraeth Cymru \")","v":" Ddata Llywodraeth Cymru "}]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(D18=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Cofrestrfa Tir\")","v":" Ddata Cofrestrfa Tir"}]
[null,"Prisiau Rhenti",{"$f":"IF(D9=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Llywodraeth Cymru\")","v":" Ddata Llywodraeth Cymru"}]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"C114","v":4.03}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"C115","v":{"v":40,"d":"40.00"}}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"C116*100&\"% o brynwyr potensial am y tro cyntaf sy'n mynd ymlaen i brynu eiddo. \"","v":{"$error":"#VALUE!"}}]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"\"Gall aelwydydd sy'n gwario \"&C108*100&\"% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,\"","v":"Gall aelwydydd sy'n gwario 30% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,"}]
[null,"Trothwy Cymdeithasol",{"$f":"\"Mae aelwydydd sy'n gwario \"&C117*100&\"% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol.\"","v":"Mae aelwydydd sy'n gwario 35% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol."}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"\" a fydd yn cymryd \"&'Angen Presennol Nas Diwallwyd'!C29&\" mlynedd i'w diwallu.\"","v":" a fydd yn cymryd 5 mlynedd i'w diwallu."}]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"\". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar \"&IF(D14=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"\", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar \"&IF(D15=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Tai ",{"$f":"\", mae'r newid blynyddol i brisiau tai yn seiliedig ar \"&IF(D25=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i brisiau tai yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Rhenti",{"$f":"\" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar \"&IF(D16=\"Arall\",\"amcangyfrifon y defnyddwyr\",\"amcangyfrifon wedi'u rhagosod.\")","v":" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf 2 Deiliadaeth"]
[null,{"$f":"C169&E169&C170&F169&C171&C180&H169&C172&I169&C174&C181&C182&C184","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[null,{"$f":"IF(C133=1,\"Estimates will not appear below until the above table is complete.\",B187)","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf - 4 Deiliadaeth"]
[null,{"$f":"D169&G169&C173&C183&J169&C179","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(C145=1,\"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau.\",B191)","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
[]
[null,"Gwnewch ddetholiad ar y daflen Rhaniad y Ddeiliadaeth (Cymru)"]
[null,"Data rhagosodedig a ddefnyddiwyd"]
[null,"Data defnyddwyr"]
[null,"Cofnodwch ddata defnyddwyr ar y daflen:"]
[null,{"$f":"\"'Amcanestyniadau Aelwydydd'\"","v":"'Amcanestyniadau Aelwydydd'"}]
[null,{"$f":"\"'Angen Presennol Nas Diwallwyd'\"","v":"'Angen Presennol Nas Diwallwyd'"}]
[null,{"$f":"\"'Incwm (Cymru)'\"","v":"'Incwm (Cymru)'"}]
[null,{"$f":"\"'Prisiau Tai (Cymru)'\"","v":"'Prisiau Tai (Cymru)'"}]
[null,{"$f":"\"'Prisiau Rhenti'\"","v":"'Prisiau Rhenti'"}]
[null,{"$f":"\"'Rhagdybiaeth Blynyddol'\"","v":"'Rhagdybiaeth Blynyddol'"}]
[null,{"$f":"\"'Rhagolygon y Dyfodol'\"","v":"'Rhagolygon y Dyfodol'"}]

{"sheet":"Rhaniad y Ddeiliadaeth (Canol)","index":6,"n_rows":204,"n_cols":11,"rows_kept":204,"merged":[[0,1,0,2],[1,1,1,8],[3,5,3,8],[4,1,15,1],[4,5,4,8],[5,5,5,8],[6,5,6,8],[7,5,7,8],[8,5,8,8],[10,5,10,8],[11,5,11,8],[13,5,13,8],[14,5,14,8],[15,5,15,8],[16,1,24,1],[16,5,16,8],[17,5,17,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8],[24,5,24,8],[27,1,31,9],[51,1,52,9],[60,8,60,9],[61,8,61,9],[62,8,62,9],[65,1,68,9],[98,8,98,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[103,8,103,9],[161,8,161,9]]}
[null,"Lefel Ddaearyddol:",null,{"$f":"'Cyfrifiadau - Canolbarth'!B1","v":"Canolbarth Cymru"}]
[null,"Mae'r dewisiadau a wnaed ar daflen: Rhaniad y Ddeiliadaeth (Cymru) yn cael eu cadw yn y taflenni rhanbarthol. Os byddwch wedi dewis defnyddio eich data eich hunain, ac nad ydych wedi nodi'r data rhanbarthol lle y mae angen eu rhoi, cewch eich atgoffa i wneud hynny. "]
[]
[null,null,"Newidyn","Dewislen","Wedi'i gwblhau?","Cyfarwyddiadau/Gwirio/Nodyn",{"$nulls":4},"Dolenni defnyddiol i dudalennau eraill:"]
[null,"Mae angen y newidynnau hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn ddwy deiliadaeth (marchnad a fforddiadwy). \n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 2 ddeiliadaeth)"]
[null,null,"Rhagdybiaethau yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D6","v":"Prif Amcanestyniadau"},{"$f":"IF(OR(F6=$B$195,F6=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D6=\"\",B194,IF(D6=\"Other\",IF('Amcanestyniadau Aelwydydd'!J19=0,B197&B198,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Angen Nas Diwallwyd Presennol",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D7","v":"Amcangyfrifon LlC"},{"$f":"IF(OR(F7=$B$195,F7=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D7=\"\",B194,IF(D7=\"Other\",IF(ISBLANK('Angen Presennol Nas Diwallwyd'!C21),B197&B199,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Incwm yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D8","v":"Amcangyfrifon LlC"},{"$f":"IF(OR(F8=$B$195,F8=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D8=\"\",B194,IF(D8=\"Arall\",IF('Incwm (Gogledd)'!O85=0,B196,B197&B200),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prisiau Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D9","v":"Prisiau Rhenti"},{"$f":"IF(OR(F9=$B$195,F9=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D9=\"\",B194,IF(D9=\"Other\",IF(OR(ISBLANK('Prisiau Rhenti'!C20),ISBLANK('Prisiau Rhenti'!D20)),B197&B202,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 2 ddeiliadaeth)"]
[null,null,"Meini Prawf Fforddiadwyedd (Marchnad)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D11","v":"Wedi'i ragosod"},{"$f":"IF(OR(F11=$B$195,F11=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F11:I11","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Blynyddoedd i Gael Gwared ar yr ôl Groniad",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D12","v":"Wedi'i ragosod"},{"$f":"IF(OR(F12=$B$195,F12=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F12:I12","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 2 deiliadaeth) "]
[null,null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D14","v":"Wedi'i ragosod"},{"$f":"IF(OR(F14=$B$195,F14=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F14:I14","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Ddosbarthiad Incwm yr Aelwyd ",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D15","v":"Mwy o Anghydraddoldeb"},{"$f":"IF(OR(F15=$B$195,F15=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F15:I15","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Brisiau Rhenti",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D16","v":"Wedi'i ragosod"},{"$f":"IF(OR(F16=$B$195,F16=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F16:I16","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,"Mae angen y newidynnau ychwanegol hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn bedair deiliadaeth (perchen-feddiannydd, rhent preifat, rhent canolradd a chymdeithasol).\n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 4 deiliadaeth)"]
[null,null,"Dosbarthiad Prisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D18","v":"Data Cofrestrfa Tir"},{"$f":"IF(OR(F18=$B$195,F18=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D18=\"\",B194,IF(D18=\"Other\",IF('Prisiau Tai (Canolbarth)'!O85=1,B197&B201,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 4 deiliadaeth)"]
[null,null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D20","v":"Wedi'i ragosod"},{"$f":"IF(OR(F20=$B$195,F20=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F20:I20","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Canradd Mynediad y farchnad ar gyfer y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D21","v":40},{"$f":"IF(OR(F21=$B$195,F21=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F21:I21","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf (nid oes newidyn wedi'i ragosod)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D22","v":"Gwerth defnyddiwr (nid oes gwerth wedi'i ragosod)"},{"$f":"IF(OR(F22=$B$195,F22=$B$196),\"Y\",\"N\")","v":"N"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F22:I22","v":"Cofnodwch ddata defnyddwyr ar y daflen:'Rhagdybiaeth Blynyddol'"}]
[null,null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D23","v":"Wedi'i ragosod"},{"$f":"IF(OR(F23=$B$195,F23=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F23:I23","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 4 deiliadaeth) "]
[null,null,"Newid i Brisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D25","v":"Wedi'i ragosod"},{"$f":"IF(OR(F25=$B$195,F25=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F25:I25","v":"Data rhagosodedig a ddefnyddiwyd"}]
[]
[null,{"$f":"IF(C133=1,\"\",\"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: \"&D1)","v":"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: Canolbarth Cymru"}]
[null,{"$f":"B188","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu. Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
{"$rows_empty":23}
[null,"Noder: Gall fod gwahaniaethau bach rhwng swm y canlyniadau rhanbarthol a'r canlyniadau cenedlaethol o dan unrhyw amcangyfrifon a rhannwyd yn ôl daliadaeth. Mae hyn oherwydd y cyfrifir amcangyfrifon rhanbarthol gan ddefnyddio data rhanbarthol (incwm aelwyd, prisiau rhentu) ac felly bydd yn wahanol i lefel Cymru gyfan. Ymhellach, bydd unrhyw angen newydd am dai rhanbarthol sy'n negyddol yn cael ei osod fel sero ar gyfer y rhanbarth hwnnw ond fe'i cymerir fel ffigwr negyddol o fewn ffigurau Cymru."]
[]
[]
[null,"Rhaniad o 2 Ddeiliadaeth a amcangyfrifir - Canolbarth Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B148","v":""},{"$f":"C148","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24"]
[null,{"$f":"B149","v":"Tai'r Farchnad"},{"v":15.576831054687501,"d":"16"},{"v":35.1137939453125,"d":"35"},{"v":54.46799217224121,"d":"54"},{"v":67.38806545257569,"d":"67"},{"v":89.51552850723267,"d":"90"}]
[null,"Tai fforddiadwy",{"$f":"C150","v":{"v":58.96196746826172,"d":"59"}},{"v":69.95150909423828,"d":"70"},{"v":82.18913825988768,"d":"82"},{"v":89.77711780548094,"d":"90"},{"v":102.77261198043821,"d":"103"}]
[]
[null," Rhaniad Cymesur o 2 Ddeiliadaeth - Canolbarth Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B151","v":""},{"$f":"C151","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24",null,{"$f":"I151","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"B152","v":"Tai'r Farchnad"},{"$f":"C152","v":{"v":0.20897614884269514,"d":"21%"}},{"v":0.3342092292076126,"d":"33%"},{"v":0.39857409562169077,"d":"40%"},{"v":0.4287722258556984,"d":"43%"},{"v":0.46552807822785214,"d":"47%"},null,{"$f":"I152","v":{"v":0.39365552228402784,"d":"39%"}}]
[null,{"$f":"B153","v":"Tai fforddiadwy"},{"$f":"C153","v":{"v":0.7910238511573049,"d":"79%"}},{"v":0.6657907707923875,"d":"67%"},{"v":0.6014259043783092,"d":"60%"},{"v":0.5712277741443016,"d":"57%"},{"v":0.5344719217721479,"d":"53%"},null,{"$f":"I153","v":{"v":0.6063444777159721,"d":"61%"}}]
[]
[null,{"$f":"IF(C145=1,\"\",\"Sylwebaeth ar y rhagdybiaethau a ddewiswyd ar gyfer y rhaniad 4 deiliadaeth\")","v":""}]
[null,{"$f":"B192","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
{"$rows_empty":23}
[null,"Rhaniad o 4 deiliadaeth a amcangyfrifir - Canolbarth Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B157","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."}]
[null,null,{"$f":"C157","v":""},"","","",""]
[null,{"$f":"B158","v":""},"","","","",""]
[null,{"$f":"B159","v":""},"","","","",""]
[null,{"$f":"B160","v":""},"","","","",""]
[null,{"$f":"B161","v":""},"","","","",""]
[]
[null," Rhaniad Cymesur o 4 deiliadaeth - Canolbarth Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B162","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$nulls":6},{"$f":"I162","v":""}]
[null,null,{"$f":"C162","v":""},"","","",""]
[null,{"$f":"B163","v":""},"","","","","",null,{"$f":"I163","v":""}]
[null,{"$f":"B164","v":""},"","","","","",null,{"$f":"I164","v":""}]
[null,{"$f":"B165","v":""},"","","","","",null,{"$f":"I165","v":""}]
[null,{"$f":"B166","v":""},"","","","","",null,{"$f":"I166","v":""}]
[]
[null,"Crynodeb o Ragdybiaethau a Ddewiswyd gan Ddefnyddwyr – Canolbarth Cymru"]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Meini Prawf Fforddiadwyedd (Marchnad)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G108","v":{"v":0.3,"d":"30%"}}]
[null,"Y Cynnydd i Incwm yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C109","v":{"v":0.0224461858006042,"d":"2%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D109","v":{"v":0.034273974138698815,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E109","v":{"v":0.034178288789832534,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F109","v":{"v":0.03468526742495337,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G109","v":{"v":0.034498109627313145,"d":"3%"}}]
[null,"Newid i ddosbarthiad incwm",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G110","v":{"v":0.01,"d":"1%"}}]
[null,"Y Cynnydd i Brisiau Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C111","v":{"v":0.0295362389376672,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D111","v":{"v":0.0306009237258206,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E111","v":{"v":0.031212408697362796,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F111","v":{"v":0.0317164496628992,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G111","v":{"v":0.032947319786085505,"d":"3%"}}]
[null,"Rhenti Canolrifol Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!$D$19:$D$20,MATCH('Rhaniad y Ddeiliadaeth (Canol)'!$D$9,'Prisiau Rhenti'!$B$19:$B$20,0))*(1+C111)","v":{"v":6424.306130971044,"d":"£6,424"}},{"$f":"C112*(1+D111)","v":{"v":6620.895832876211,"d":"£6,621"}},{"$f":"D112*(1+E111)","v":{"v":6827.54993955461,"d":"£6,828"}},{"v":7044.095583533424,"d":"£7,044"},{"v":7276.179653327852,"d":"£7,276"}]
[null,"Rhenti 30 Canradd Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!$C$19:$C$20,MATCH('Rhaniad y Ddeiliadaeth (Canol)'!$D$9,'Prisiau Rhenti'!$B$19:$B$20,0))*(1+C111)","v":{"v":5559.495690263403,"d":"£5,559"}},{"$f":"C113*(1+D111)","v":{"v":5729.621393835182,"d":"£5,730"}},{"$f":"D113*(1+E111)","v":{"v":5908.45667846072,"d":"£5,908"}},{"v":6095.85194728854,"d":"£6,096"},{"v":6296.693930764487,"d":"£6,297"}]
[null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G114","v":4.03}]
[null,"Canradd y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G115","v":40}]
[null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G116","v":"-"}]
[null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G117","v":{"v":0.35,"d":"35%"}}]
[null,"Y Cynnydd i Brisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C118","v":{"v":0.048,"d":"5%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D118","v":{"v":0.0583,"d":"6%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E118","v":{"v":0.0706369318499505,"d":"7%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F118","v":{"v":0.0544208712629837,"d":"5%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G118","v":{"v":0.042183728416054896,"d":"4%"}}]
[]
[null,"Gwirio Gwallau -  Newidynnau 2 Deiliadaeth "]
[null,"Ffynonellau Data","Mater?"]
[null,"Amcanestyniadau Aelwydydd",{"$f":"IF(E6=\"Y\",0,1)","v":0}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(E7=\"Y\",0,1)","v":0}]
[null,"Dosbarthiad Incwm",{"$f":"IF(E8=\"Y\",0,1)","v":0}]
[null,"Prisiau Rhenti",{"$f":"IF(E9=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"IF(E11=\"Y\",0,1)","v":0}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"IF(E12=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"IF(E14=\"Y\",0,1)","v":0}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"IF(E15=\"Y\",0,1)","v":0}]
[null,"Newid i Brisiau Rhenti",{"$f":"IF(E16=\"Y\",0,1)","v":0}]
[null,"Overall issue - 2 Tenure",{"$f":"IF(SUM(C122:C132)>0,1,0)","v":0}]
[]
[null,"Gwirio Gwallau -  Newidynnau 4 Deiliadaeth "]
[null,"Ffynonellau Data"]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(E18=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"IF(E20=\"Y\",0,1)","v":0}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"IF(E21=\"Y\",0,1)","v":0}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"IF(E22=\"Y\",0,1)","v":1}]
[null,"Trothwy Cymdeithasol",{"$f":"IF(E23=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Brisiau Tai ",{"$f":"IF(E25=\"Y\",0,1)","v":0}]
[null,"4 Deiliadaeth",{"$f":"IF(SUM(C133,C137:C144)=0,0,1)","v":1}]
[]
[null,"Amcangyfrifon - Rhaniad 2 Deiliadaeth"]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"IF($C$133=0,Year1,\"\")","v":"2019/20"},{"$f":"IF($C$133=0, Year2,\"\")","v":"2020/21"},{"$f":"IF($C$133=0,Year3,\"\")","v":"2021/22"},{"$f":"IF($C$133=0,Year4,\"\")","v":"2022/23"},{"$f":"IF($C$133=0,Year5,\"\")","v":"2023/24"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!C29,\"\")","v":{"v":15.576831054687501,"d":"16"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!D29,\"\")","v":{"v":35.1137939453125,"d":"35"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!E29,\"\")","v":{"v":54.46799217224121,"d":"54"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!F29,\"\")","v":{"v":67.38806545257569,"d":"67"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!G29,\"\")","v":{"v":89.51552850723267,"d":"90"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!C30,\"\")","v":{"v":58.96196746826172,"d":"59"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!D30,\"\")","v":{"v":69.95150909423828,"d":"70"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!E30,\"\")","v":{"v":82.18913825988768,"d":"82"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!F30,\"\")","v":{"v":89.77711780548094,"d":"90"}},{"$f":"IF($C$133=0,'Cyfrifiadau - Canolbarth'!G30,\"\")","v":{"v":102.77261198043821,"d":"103"}}]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"IF($C$133=0,Year1,\"\")","v":"2019/20"},{"$f":"IF($C$133=0, Year2,\"\")","v":"2020/21"},{"$f":"IF($C$133=0,Year3,\"\")","v":"2021/22"},{"$f":"IF($C$133=0,Year4,\"\")","v":"2022/23"},{"$f":"IF($C$133=0,Year5,\"\")","v":"2023/24"},null,{"$f":"IF($C$133=1,\"\",\"Rhaniad 5 mlynedd\")","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=1,\"\",C149/SUM(C$149:C$150))","v":{"v":0.20897614884269514,"d":"20.9%"}},{"$f":"IF($C$133=1,\"\",D149/SUM(D$149:D$150))","v":{"v":0.3342092292076126,"d":"33.4%"}},{"v":0.39857409562169077,"d":"39.9%"},{"v":0.4287722258556984,"d":"42.9%"},{"v":0.46552807822785214,"d":"46.6%"},null,{"$f":"IF($C$133=1,\"\",SUM(C149:G149)/SUM($C$149:$G$150))","v":{"v":0.39365552228402784,"d":"39.4%"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=1,\"\",C150/SUM(C$149:C$150))","v":{"v":0.7910238511573049,"d":"79.1%"}},{"v":0.6657907707923875,"d":"66.6%"},{"v":0.6014259043783092,"d":"60.1%"},{"v":0.5712277741443016,"d":"57.1%"},{"v":0.5344719217721479,"d":"53.4%"},null,{"$f":"IF($C$133=1,\"\",SUM(C150:G150)/SUM($C$149:$G$150))","v":{"v":0.6063444777159721,"d":"60.6%"}}]
[]
[]
[null,"Amcangyfrifon - Rhaniad 4 Deiliadaeth"]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!C59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!D59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!E59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!F59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!G59,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!C60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!D60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!E60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!F60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!G60,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!C61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!D61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!E61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!F61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!G61,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!C62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!D62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!E62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!F62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - Canolbarth'!G62,\"\")","v":""}]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""},null,{"$f":"IF(C145=1,\"\",\"Rhaniad 5 mlynedd\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C158/SUM(C$158:C$161))","v":""},{"$f":"IF($C$145=1,\"\",D158/SUM(D$158:D$161))","v":""},"","","",null,{"$f":"IF($C$145=1,\"\",SUM(C158:G158)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C159/SUM(C$158:C$161))","v":""},"","","","",null,{"$f":"IF($C$145=1,\"\",SUM(C159:G159)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},"","","","","",null,""]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C161/SUM(C$158:C$161))","v":""},"","","","",null,""]
[]
[null,"Sylwadau "]
[null,null,"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. ","Yn dilyn yr uchod, caiff yr amcangyfrifon eu rhannu ymhellach yn bedair deiliadaeth. Caiff yr amcangyfrifon hyn eu cynhyrchu gan y defnyddiwr, ac maent yn seiliedig ar y rhagdybiaethau canlynol.","Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  ",", ac amcangyfrif o ","Mae data ar brisiau tai yn seiliedig ar ","Mae data ar incwm yn seiliedig ar ","ac mae data ar renti preifat yn seiliedig ar ",{"$f":"\". Mae gan brynwyr am y tro cyntaf gymhareb fforddiadwyedd o \"&C175&\" a gallant brynu eiddo am y tro cyntaf yn ôl  \"&C176&\" canradd dosbarthiad prisiau tai.. \"&C177","v":{"$error":"#VALUE!"}}]
[null,"Amcanestyniadau o Aelwyd",{"$f":"IF(D6=\"Amcanestyniadau Defnyddwyr\",\"amcanestyniadau'r aelwyd gan y defnyddiwr,\",(\"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 \"&\"(\"&D6&\")\"))","v":"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau)"}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(D7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!C13,'Angen Presennol Nas Diwallwyd'!C24)&\" aelwydydd o ran angen presennol nas diwallwyd \"","v":"5732 aelwydydd o ran angen presennol nas diwallwyd "}]
[null,"Dosbarthiad Incwm",{"$f":"IF(D8=\"Arall\", \" amcangyfrifon defnyddwyr \",\" Ddata Llywodraeth Cymru \")","v":" Ddata Llywodraeth Cymru "}]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(D18=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Cofrestrfa Tir\")","v":" Ddata Cofrestrfa Tir"}]
[null,"Prisiau Rhenti",{"$f":"IF(D9=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Llywodraeth Cymru\")","v":" Ddata Llywodraeth Cymru"}]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"C114","v":4.03}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"C115","v":{"v":40,"d":"40.00"}}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"C116*100&\"% o brynwyr potensial am y tro cyntaf sy'n mynd ymlaen i brynu eiddo. \"","v":{"$error":"#VALUE!"}}]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"\"Gall aelwydydd sy'n gwario \"&C108*100&\"% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,\"","v":"Gall aelwydydd sy'n gwario 30% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,"}]
[null,"Trothwy Cymdeithasol",{"$f":"\"Mae aelwydydd sy'n gwario \"&C117*100&\"% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol.\"","v":"Mae aelwydydd sy'n gwario 35% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol."}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"\" a fydd yn cymryd \"&'Angen Presennol Nas Diwallwyd'!C29&\" mlynedd i'w diwallu. \"","v":" a fydd yn cymryd 5 mlynedd i'w diwallu. "}]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"\". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar \"&IF(D14=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"\", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar \"&IF(D15=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Tai ",{"$f":"\", mae'r newid blynyddol i brisiau tai yn seiliedig ar \"&IF(D25=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i brisiau tai yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Rhenti",{"$f":"\" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar \"&IF(D16=\"Arall\",\"amcangyfrifon y defnyddwyr\",\"amcangyfrifon wedi'u rhagosod.\")","v":" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf - 2 Deiliadaeth"]
[null,{"$f":"C169&E169&C170&F169&C171&C180&H169&C172&I169&C174&C181&C182&C184","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu. Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[null,{"$f":"IF(C133=1,\"Estimates will not appear below until the above table is complete.\",B187)","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu. Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf - 4 Deiliadaeth"]
[null,{"$f":"D169&G169&C173&C183&J169&C179","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(C145=1,\"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau.\",B191)","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
[]
[null,"Gwnewch ddetholiad ar y daflen Rhaniad y Ddeiliadaeth (Cymru)"]
[null,"Data rhagosodedig a ddefnyddiwyd"]
[null,"Data defnyddwyr"]
[null,"Cofnodwch ddata defnyddwyr ar y daflen:"]
[null,{"$f":"\"'Amcanestyniadau Aelwydydd'\"","v":"'Amcanestyniadau Aelwydydd'"}]
[null,{"$f":"\"'Angen Presennol Nas Diwallwyd'\"","v":"'Angen Presennol Nas Diwallwyd'"}]
[null,{"$f":"\"'Incwm (Cymru)'\"","v":"'Incwm (Cymru)'"}]
[null,{"$f":"\"'Prisiau Tai (Cymru)'\"","v":"'Prisiau Tai (Cymru)'"}]
[null,{"$f":"\"'Prisiau Rhenti'\"","v":"'Prisiau Rhenti'"}]
[null,{"$f":"\"'Rhagdybiaeth Blynyddol'\"","v":"'Rhagdybiaeth Blynyddol'"}]
[null,{"$f":"\"'Rhagolygon y Dyfodol'\"","v":"'Rhagolygon y Dyfodol'"}]

{"sheet":"Rhaniad y Ddeiliadaeth (De-o)","index":7,"n_rows":204,"n_cols":11,"rows_kept":204,"merged":[[0,1,0,2],[1,1,1,8],[3,5,3,8],[4,1,15,1],[4,5,4,8],[5,5,5,8],[6,5,6,8],[7,5,7,8],[8,5,8,8],[10,5,10,8],[11,5,11,8],[13,5,13,8],[14,5,14,8],[15,5,15,8],[16,1,24,1],[16,5,16,8],[17,5,17,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8],[24,5,24,8],[27,1,31,9],[51,1,52,9],[60,8,60,9],[61,8,61,9],[62,8,62,9],[65,1,68,9],[98,8,98,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[103,8,103,9],[161,8,161,9]]}
[null,"Lefel Ddaearyddol:",null,{"$f":"'Cyfrifiadau - De-orllewin'!B1","v":"De-orllewin Cymru"}]
[null,"Mae'r dewisiadau a wnaed ar daflen: Rhaniad y Ddeiliadaeth (Cymru) yn cael eu cadw yn y taflenni rhanbarthol. Os byddwch wedi dewis defnyddio eich data eich hunain, ac nad ydych wedi nodi'r data rhanbarthol lle y mae angen eu rhoi, cewch eich atgoffa i wneud hynny. "]
[]
[null,null,"Newidyn","Dewislen","Wedi'i gwblhau?","Cyfarwyddiadau/Gwirio/Nodyn",{"$nulls":4},"Dolenni defnyddiol i dudalennau eraill:"]
[null,"Mae angen y newidynnau hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn ddwy deiliadaeth (marchnad a fforddiadwy). \n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 2 ddeiliadaeth)"]
[null,null,"Rhagdybiaethau yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D6","v":"Prif Amcanestyniadau"},{"$f":"IF(OR(F6=$B$195,F6=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D6=\"\",B194,IF(D6=\"Other\",IF('Amcanestyniadau Aelwydydd'!J19=0,B197&B198,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Angen Nas Diwallwyd Presennol",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D7","v":"Amcangyfrifon LlC"},{"$f":"IF(OR(F7=$B$195,F7=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D7=\"\",B194,IF(D7=\"Other\",IF(ISBLANK('Angen Presennol Nas Diwallwyd'!C21),B197&B199,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Incwm yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D8","v":"Amcangyfrifon LlC"},{"$f":"IF(OR(F8=$B$195,F8=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D8=\"\",B194,IF(D8=\"Arall\",IF('Incwm (Gogledd)'!O85=0,B196,B197&B200),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prisiau Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D9","v":"Prisiau Rhenti"},{"$f":"IF(OR(F9=$B$195,F9=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D9=\"\",B194,IF(D9=\"Other\",IF(OR(ISBLANK('Prisiau Rhenti'!C20),ISBLANK('Prisiau Rhenti'!D20)),B197&B202,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 2 ddeiliadaeth)"]
[null,null,"Meini Prawf Fforddiadwyedd (Marchnad)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D11","v":"Wedi'i ragosod"},{"$f":"IF(OR(F11=$B$195,F11=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F11:I11","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Blynyddoedd i Gael Gwared ar yr ôl Groniad",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D12","v":"Wedi'i ragosod"},{"$f":"IF(OR(F12=$B$195,F12=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F12:I12","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 2 deiliadaeth) "]
[null,null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D14","v":"Wedi'i ragosod"},{"$f":"IF(OR(F14=$B$195,F14=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F14:I14","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Ddosbarthiad Incwm yr Aelwyd ",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D15","v":"Mwy o Anghydraddoldeb"},{"$f":"IF(OR(F15=$B$195,F15=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F15:I15","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Brisiau Rhenti",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D16","v":"Wedi'i ragosod"},{"$f":"IF(OR(F16=$B$195,F16=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F16:I16","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,"Mae angen y newidynnau ychwanegol hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn bedair deiliadaeth (perchen-feddiannydd, rhent preifat, rhent canolradd a chymdeithasol).\n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 4 deiliadaeth)"]
[null,null,"Dosbarthiad Prisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D18","v":"Data Cofrestrfa Tir"},{"$f":"IF(OR(F18=$B$195,F18=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D18=\"\",B194,IF(D18=\"Other\",IF('Prisiau Tai (De-orllewin)'!O85=1,B197&B201,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 4 deiliadaeth)"]
[null,null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D20","v":"Wedi'i ragosod"},{"$f":"IF(OR(F20=$B$195,F20=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F20:I20","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Canradd Mynediad y farchnad ar gyfer y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D21","v":40},{"$f":"IF(OR(F21=$B$195,F21=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F21:I21","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf (nid oes newidyn wedi'i ragosod)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D22","v":"Gwerth defnyddiwr (nid oes gwerth wedi'i ragosod)"},{"$f":"IF(OR(F22=$B$195,F22=$B$196),\"Y\",\"N\")","v":"N"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F22:I22","v":"Cofnodwch ddata defnyddwyr ar y daflen:'Rhagdybiaeth Blynyddol'"}]
[null,null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D23","v":"Wedi'i ragosod"},{"$f":"IF(OR(F23=$B$195,F23=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F23:I23","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 4 deiliadaeth) "]
[null,null,"Newid i Brisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D25","v":"Wedi'i ragosod"},{"$f":"IF(OR(F25=$B$195,F25=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F25:I25","v":"Data rhagosodedig a ddefnyddiwyd"}]
[]
[null,{"$f":"IF(C133=1,\"\",\"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: \"&D1)","v":"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: De-orllewin Cymru"}]
[null,{"$f":"B188","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
{"$rows_empty":23}
[null,"Noder: Gall fod gwahaniaethau bach rhwng swm y canlyniadau rhanbarthol a'r canlyniadau cenedlaethol o dan unrhyw amcangyfrifon a rhannwyd yn ôl daliadaeth. Mae hyn oherwydd y cyfrifir amcangyfrifon rhanbarthol gan ddefnyddio data rhanbarthol (incwm aelwyd, prisiau rhentu) ac felly bydd yn wahanol i lefel Cymru gyfan. Ymhellach, bydd unrhyw angen newydd am dai rhanbarthol sy'n negyddol yn cael ei osod fel sero ar gyfer y rhanbarth hwnnw ond fe'i cymerir fel ffigwr negyddol o fewn ffigurau Cymru."]
[]
[]
[null,"Rhaniad o 2 Ddeiliadaeth a amcangyfrifir - De-orllewin Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B148","v":""},{"$f":"C148","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24"]
[null,{"$f":"B149","v":"Tai'r Farchnad"},{"v":859.4467190551758,"d":"859"},{"v":895.2645973205566,"d":"895"},{"v":970.9535948181152,"d":"971"},{"v":950.3179032897949,"d":"950"},{"v":892.5205004882813,"d":"893"}]
[null,"Tai fforddiadwy",{"$f":"C150","v":{"v":692.354422302246,"d":"692"}},{"v":713.3903190612792,"d":"713"},{"v":757.8425874328613,"d":"758"},{"v":745.7232130432128,"d":"746"},{"v":734.6286938476561,"d":"735"}]
[]
[null," Rhaniad Cymesur o 2 Ddeiliadaeth - De-orllewin Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B151","v":""},{"$f":"C151","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24",null,{"$f":"I151","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"B152","v":"Tai'r Farchnad"},{"$f":"C152","v":{"v":0.5538381794869566,"d":"55%"}},{"v":0.5565299233561996,"d":"56%"},{"v":0.5616356657809636,"d":"56%"},{"v":0.560315368618225,"d":"56%"},{"v":0.548517925458293,"d":"55%"},null,{"$f":"I152","v":{"v":0.5562904442607307,"d":"56%"}}]
[null,{"$f":"B153","v":"Tai fforddiadwy"},{"$f":"C153","v":{"v":0.4461618205130435,"d":"45%"}},{"v":0.4434700766438005,"d":"44%"},{"v":0.4383643342190364,"d":"44%"},{"v":0.4396846313817751,"d":"44%"},{"v":0.45148207454170697,"d":"45%"},null,{"$f":"I153","v":{"v":0.4437095557392691,"d":"44%"}}]
[]
[null,{"$f":"IF(C145=1,\"\",\"Sylwebaeth ar y rhagdybiaethau a ddewiswyd ar gyfer y rhaniad 4 deiliadaeth\")","v":""}]
[null,{"$f":"B192","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
{"$rows_empty":23}
[null,"Rhaniad o 4 deiliadaeth a amcangyfrifir - De-orllewin Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B157","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."}]
[null,null,{"$f":"C157","v":""},"","","",""]
[null,{"$f":"B158","v":""},"","","","",""]
[null,{"$f":"B159","v":""},"","","","",""]
[null,{"$f":"B160","v":""},"","","","",""]
[null,{"$f":"B161","v":""},"","","","",""]
[]
[null," Rhaniad Cymesur o 4 deiliadaeth - De-orllewin Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B162","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$nulls":6},{"$f":"I162","v":""}]
[null,null,{"$f":"C162","v":""},"","","",""]
[null,{"$f":"B163","v":""},"","","","","",null,{"$f":"I163","v":""}]
[null,{"$f":"B164","v":""},"","","","","",null,{"$f":"I164","v":""}]
[null,{"$f":"B165","v":""},"","","","","",null,{"$f":"I165","v":""}]
[null,{"$f":"B166","v":""},"","","","","",null,{"$f":"I166","v":""}]
[]
[null,"Crynodeb o Ragdybiaethau a Ddewiswyd gan Ddefnyddwyr – De-orllewin Cymru"]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Meini Prawf Fforddiadwyedd (Marchnad)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G108","v":{"v":0.3,"d":"30%"}}]
[null,"Y Cynnydd i Incwm yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C109","v":{"v":0.0224461858006042,"d":"2%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D109","v":{"v":0.034273974138698815,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E109","v":{"v":0.034178288789832534,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F109","v":{"v":0.03468526742495337,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G109","v":{"v":0.034498109627313145,"d":"3%"}}]
[null,"Newid i ddosbarthiad incwm",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G110","v":{"v":0.01,"d":"1%"}}]
[null,"Y Cynnydd i Brisiau Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C111","v":{"v":0.0295362389376672,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D111","v":{"v":0.0306009237258206,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E111","v":{"v":0.031212408697362796,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F111","v":{"v":0.0317164496628992,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G111","v":{"v":0.032947319786085505,"d":"3%"}}]
[null,"Rhenti Canolrifol Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!$D$24:$D$25,MATCH('Rhaniad y Ddeiliadaeth (De-o)'!$D$9,'Prisiau Rhenti'!$B$24:$B$25,0))*(1+C111)","v":{"v":6177.217433626003,"d":"£6,177"}},{"$f":"C112*(1+D111)","v":{"v":6366.245993150203,"d":"£6,366"}},{"$f":"D112*(1+E111)","v":{"v":6564.951864956355,"d":"£6,565"}},{"v":6773.1688303206,"d":"£6,773"},{"v":6996.326589738319,"d":"£6,996"}]
[null,"Rhenti 30 Canradd Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!$C$24:$C$25,MATCH('Rhaniad y Ddeiliadaeth (De-o)'!$D$9,'Prisiau Rhenti'!$B$24:$B$25,0))*(1+C111)","v":{"v":5559.495690263403,"d":"£5,559"}},{"$f":"C113*(1+D111)","v":{"v":5729.621393835182,"d":"£5,730"}},{"$f":"D113*(1+E111)","v":{"v":5908.45667846072,"d":"£5,908"}},{"v":6095.85194728854,"d":"£6,096"},{"v":6296.693930764487,"d":"£6,297"}]
[null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G114","v":4.03}]
[null,"Canradd y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G115","v":40}]
[null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G116","v":"-"}]
[null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G117","v":{"v":0.35,"d":"35%"}}]
[null,"Y Cynnydd i Brisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C118","v":{"v":0.048,"d":"5%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D118","v":{"v":0.0583,"d":"6%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E118","v":{"v":0.0706369318499505,"d":"7%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F118","v":{"v":0.0544208712629837,"d":"5%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G118","v":{"v":0.042183728416054896,"d":"4%"}}]
[]
[null,"Gwirio Gwallau -  Newidynnau 2 Deiliadaeth "]
[null,"Ffynonellau Data","Mater?"]
[null,"Amcanestyniadau Aelwydydd",{"$f":"IF(E6=\"Y\",0,1)","v":0}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(E7=\"Y\",0,1)","v":0}]
[null,"Dosbarthiad Incwm",{"$f":"IF(E8=\"Y\",0,1)","v":0}]
[null,"Prisiau Rhenti",{"$f":"IF(E9=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"IF(E11=\"Y\",0,1)","v":0}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"IF(E12=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"IF(E14=\"Y\",0,1)","v":0}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"IF(E15=\"Y\",0,1)","v":0}]
[null,"Newid i Brisiau Rhenti",{"$f":"IF(E16=\"Y\",0,1)","v":0}]
[null,"Overall issue - 2 Tenure",{"$f":"IF(SUM(C122:C132)>0,1,0)","v":0}]
[]
[null,"Gwirio Gwallau -  Newidynnau 4 Deiliadaeth "]
[null,"Ffynonellau Data"]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(E18=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"IF(E20=\"Y\",0,1)","v":0}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"IF(E21=\"Y\",0,1)","v":0}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"IF(E22=\"Y\",0,1)","v":1}]
[null,"Trothwy Cymdeithasol",{"$f":"IF(E23=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Brisiau Tai ",{"$f":"IF(E25=\"Y\",0,1)","v":0}]
[null,"4 Deiliadaeth",{"$f":"IF(SUM(C133,C137:C144)=0,0,1)","v":1}]
[]
[null,"Amcangyfrifon - Rhaniad 2 Deiliadaeth"]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"IF($C$133=0,Year1,\"\")","v":"2019/20"},{"$f":"IF($C$133=0, Year2,\"\")","v":"2020/21"},{"$f":"IF($C$133=0,Year3,\"\")","v":"2021/22"},{"$f":"IF($C$133=0,Year4,\"\")","v":"2022/23"},{"$f":"IF($C$133=0,Year5,\"\")","v":"2023/24"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!C29,\"\")","v":{"v":859.4467190551758,"d":"859"}},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!D29,\"\")","v":{"v":895.2645973205566,"d":"895"}},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!E29,\"\")","v":{"v":970.9535948181152,"d":"971"}},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!F29,\"\")","v":{"v":950.3179032897949,"d":"950"}},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!G29,\"\")","v":{"v":892.5205004882813,"d":"893"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!C30,\"\")","v":{"v":692.354422302246,"d":"692"}},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!D30,\"\")","v":{"v":713.3903190612792,"d":"713"}},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!E30,\"\")","v":{"v":757.8425874328613,"d":"758"}},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!F30,\"\")","v":{"v":745.7232130432128,"d":"746"}},{"$f":"IF($C$133=0,'Cyfrifiadau - De-orllewin'!G30,\"\")","v":{"v":734.6286938476561,"d":"735"}}]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"IF($C$133=0,Year1,\"\")","v":"2019/20"},{"$f":"IF($C$133=0, Year2,\"\")","v":"2020/21"},{"$f":"IF($C$133=0,Year3,\"\")","v":"2021/22"},{"$f":"IF($C$133=0,Year4,\"\")","v":"2022/23"},{"$f":"IF($C$133=0,Year5,\"\")","v":"2023/24"},null,{"$f":"IF($C$133=1,\"\",\"Rhaniad 5 mlynedd\")","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=1,\"\",C149/SUM(C$149:C$150))","v":{"v":0.5538381794869566,"d":"55.38%"}},{"$f":"IF($C$133=1,\"\",D149/SUM(D$149:D$150))","v":{"v":0.5565299233561996,"d":"55.65%"}},{"v":0.5616356657809636,"d":"56.16%"},{"v":0.560315368618225,"d":"56.03%"},{"v":0.548517925458293,"d":"54.85%"},null,{"$f":"IF($C$133=1,\"\",SUM(C149:G149)/SUM($C$149:$G$150))","v":{"v":0.5562904442607307,"d":"55.63%"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=1,\"\",C150/SUM(C$149:C$150))","v":{"v":0.4461618205130435,"d":"44.62%"}},{"v":0.4434700766438005,"d":"44.35%"},{"v":0.4383643342190364,"d":"43.84%"},{"v":0.4396846313817751,"d":"43.97%"},{"v":0.45148207454170697,"d":"45.15%"},null,{"$f":"IF($C$133=1,\"\",SUM(C150:G150)/SUM($C$149:$G$150))","v":{"v":0.4437095557392691,"d":"44.37%"}}]
[]
[]
[null,"Amcangyfrifon - Rhaniad 4 Deiliadaeth"]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!C59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!D59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!E59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!F59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!G59,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!C60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!D60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!E60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!F60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!G60,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!C61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!D61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!E61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!F61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!G61,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!C62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!D62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!E62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!F62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau - De-orllewin'!G62,\"\")","v":""}]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""},null,{"$f":"IF(C145=1,\"\",\"Rhaniad 5 mlynedd\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C158/SUM(C$158:C$161))","v":""},{"$f":"IF($C$145=1,\"\",D158/SUM(D$158:D$161))","v":""},"","","",null,{"$f":"IF($C$145=1,\"\",SUM(C158:G158)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C159/SUM(C$158:C$161))","v":""},"","","","",null,{"$f":"IF($C$145=1,\"\",SUM(C159:G159)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},"","","","","",null,""]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C161/SUM(C$158:C$161))","v":""},"","","","",null,""]
[]
[null,"Sylwadau "]
[null,null,"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. ","Yn dilyn yr uchod, caiff yr amcangyfrifon eu rhannu ymhellach yn bedair deiliadaeth. Caiff yr amcangyfrifon hyn eu cynhyrchu gan y defnyddiwr, ac maent yn seiliedig ar y rhagdybiaethau canlynol.","Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  ",", ac amcangyfrif o ","Mae data ar brisiau tai yn seiliedig ar ","Mae data ar incwm yn seiliedig ar ","ac mae data ar renti preifat yn seiliedig ar ",{"$f":"\". Mae gan brynwyr am y tro cyntaf gymhareb fforddiadwyedd o \"&C175&\" a gallant brynu eiddo am y tro cyntaf yn ôl  \"&C176&\" canradd dosbarthiad prisiau tai.. \"&C177","v":{"$error":"#VALUE!"}}]
[null,"Amcanestyniadau o Aelwyd",{"$f":"IF(D6=\"Amcanestyniadau Defnyddwyr\",\"amcanestyniadau'r aelwyd gan y defnyddiwr,\",(\"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 \"&\"(\"&D6&\")\"))","v":"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau)"}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(D7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!C13,'Angen Presennol Nas Diwallwyd'!C24)&\" aelwydydd o ran angen presennol nas diwallwyd \"","v":"5732 aelwydydd o ran angen presennol nas diwallwyd "}]
[null,"Dosbarthiad Incwm",{"$f":"IF(D8=\"Arall\", \" amcangyfrifon defnyddwyr \",\" Ddata Llywodraeth Cymru \")","v":" Ddata Llywodraeth Cymru "}]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(D18=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Cofrestrfa Tir\")","v":" Ddata Cofrestrfa Tir"}]
[null,"Prisiau Rhenti",{"$f":"IF(D9=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Llywodraeth Cymru\")","v":" Ddata Llywodraeth Cymru"}]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"C114","v":4.03}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"C115","v":{"v":40,"d":"40.00"}}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"C116*100&\"% o brynwyr potensial am y tro cyntaf sy'n mynd ymlaen i brynu eiddo. \"","v":{"$error":"#VALUE!"}}]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"\"Gall aelwydydd sy'n gwario \"&C108*100&\"% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,\"","v":"Gall aelwydydd sy'n gwario 30% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,"}]
[null,"Trothwy Cymdeithasol",{"$f":"\"Mae aelwydydd sy'n gwario \"&C117*100&\"% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol.\"","v":"Mae aelwydydd sy'n gwario 35% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol."}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"\" a fydd yn cymryd \"&'Angen Presennol Nas Diwallwyd'!C29&\" mlynedd i'w diwallu.\"","v":" a fydd yn cymryd 5 mlynedd i'w diwallu."}]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"\". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar \"&IF(D14=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"\", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar \"&IF(D15=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Tai ",{"$f":"\", mae'r newid blynyddol i brisiau tai yn seiliedig ar \"&IF(D25=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i brisiau tai yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Rhenti",{"$f":"\" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar \"&IF(D16=\"Arall\",\"amcangyfrifon y defnyddwyr\",\"amcangyfrifon wedi'u rhagosod.\")","v":" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf - 2 Deiliadaeth"]
[null,{"$f":"C169&E169&C170&F169&C171&C180&H169&C172&I169&C174&C181&C182&C184","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[null,{"$f":"IF(C133=1,\"Estimates will not appear below until the above table is complete.\",B187)","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf - 4 Deiliadaeth "]
[null,{"$f":"D169&G169&C173&C183&J169&C179","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(C145=1,\"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau.\",B191)","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
[]
[null,"Gwnewch ddetholiad ar y daflen Rhaniad y Ddeiliadaeth (Cymru)"]
[null,"Data rhagosodedig a ddefnyddiwyd"]
[null,"Data defnyddwyr"]
[null,"Cofnodwch ddata defnyddwyr ar y daflen:"]
[null,{"$f":"\"'Amcanestyniadau Aelwydydd'\"","v":"'Amcanestyniadau Aelwydydd'"}]
[null,{"$f":"\"'Angen Presennol Nas Diwallwyd'\"","v":"'Angen Presennol Nas Diwallwyd'"}]
[null,{"$f":"\"'Incwm (Cymru)'\"","v":"'Incwm (Cymru)'"}]
[null,{"$f":"\"'Prisiau Tai (Cymru)'\"","v":"'Prisiau Tai (Cymru)'"}]
[null,{"$f":"\"'Prisiau Rhenti'\"","v":"'Prisiau Rhenti'"}]
[null,{"$f":"\"'Rhagdybiaeth Blynyddol'\"","v":"'Rhagdybiaeth Blynyddol'"}]
[null,{"$f":"\"'Rhagolygon y Dyfodol'\"","v":"'Rhagolygon y Dyfodol'"}]

{"sheet":"Rhaniad y Ddeiliadaeth (De-ddn)","index":8,"n_rows":204,"n_cols":11,"rows_kept":204,"merged":[[0,1,0,2],[1,1,1,8],[3,5,3,8],[4,1,15,1],[4,5,4,8],[5,5,5,8],[6,5,6,8],[7,5,7,8],[8,5,8,8],[10,5,10,8],[11,5,11,8],[13,5,13,8],[14,5,14,8],[15,5,15,8],[16,1,24,1],[16,5,16,8],[17,5,17,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8],[24,5,24,8],[27,1,31,9],[51,1,52,9],[60,8,60,9],[61,8,61,9],[62,8,62,9],[65,1,68,9],[98,8,98,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[103,8,103,9],[161,8,161,9]]}
[null,"Lefel Ddaearyddol:",null,{"$f":"'Cyfrifiadau De-ddwyrain'!B1","v":"De-ddwyrain Cymru"}]
[null,"Mae'r dewisiadau a wnaed ar daflen: Rhaniad y Ddeiliadaeth (Cymru) yn cael eu cadw yn y taflenni rhanbarthol. Os byddwch wedi dewis defnyddio eich data eich hunain, ac nad ydych wedi nodi'r data rhanbarthol lle y mae angen eu rhoi, cewch eich atgoffa i wneud hynny. "]
[]
[null,null,"Newidyn","Dewislen","Wedi'i gwblhau?","Cyfarwyddiadau/Gwirio/Nodyn",{"$nulls":4},"Dolenni defnyddiol i dudalennau eraill:"]
[null,"Mae angen y newidynnau hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn ddwy deiliadaeth (marchnad a fforddiadwy). \n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 2 ddeiliadaeth)"]
[null,null,"Rhagdybiaethau yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D6","v":"Prif Amcanestyniadau"},{"$f":"IF(OR(F6=$B$195,F6=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D6=\"\",B194,IF(D6=\"Other\",IF('Amcanestyniadau Aelwydydd'!J21=0,B197&B198,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Angen Nas Diwallwyd Presennol",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D7","v":"Amcangyfrifon LlC"},{"$f":"IF(OR(F7=$B$195,F7=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D7=\"\",B194,IF(D7=\"Other\",IF(ISBLANK('Angen Presennol Nas Diwallwyd'!C21),B197&B199,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Incwm yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D8","v":"Amcangyfrifon LlC"},{"$f":"IF(OR(F8=$B$195,F8=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D8=\"\",B194,IF(D8=\"Arall\",IF('Incwm (Gogledd)'!O85=0,B196,B197&B200),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prisiau Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D9","v":"Prisiau Rhenti"},{"$f":"IF(OR(F9=$B$195,F9=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D9=\"\",B194,IF(D9=\"Other\",IF(OR(ISBLANK('Prisiau Rhenti'!C30),ISBLANK('Prisiau Rhenti'!D30)),B197&B202,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 2 ddeiliadaeth)"]
[null,null,"Meini Prawf Fforddiadwyedd (Marchnad)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D11","v":"Wedi'i ragosod"},{"$f":"IF(OR(F11=$B$195,F11=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F11:I11","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Blynyddoedd i Gael Gwared ar yr ôl Groniad",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D12","v":"Wedi'i ragosod"},{"$f":"IF(OR(F12=$B$195,F12=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F12:I12","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 2 deiliadaeth) "]
[null,null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D14","v":"Wedi'i ragosod"},{"$f":"IF(OR(F14=$B$195,F14=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F14:I14","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Ddosbarthiad Incwm yr Aelwyd ",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D15","v":"Mwy o Anghydraddoldeb"},{"$f":"IF(OR(F15=$B$195,F15=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F15:I15","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Newid i Brisiau Rhenti",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D16","v":"Wedi'i ragosod"},{"$f":"IF(OR(F16=$B$195,F16=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F16:I16","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,"Mae angen y newidynnau ychwanegol hyn i gynhyrchu amcangyfrifon wedi'u rhannu yn bedair deiliadaeth (perchen-feddiannydd, rhent preifat, rhent canolradd a chymdeithasol).\n\nMae'r daenlen \"Canllawiau ar Newidynnau\" yn darparu diffiniadau llawn.","Ffynonellau Data (rhaniad 4 deiliadaeth)"]
[null,null,"Dosbarthiad Prisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D18","v":"Data Cofrestrfa Tir"},{"$f":"IF(OR(F18=$B$195,F18=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"IF(D18=\"\",B194,IF(D18=\"Other\",IF('Prisiau Tai (De-ddwyrain)'!O85=1,B197&B201,B196),B195))","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau Blynyddol Penodol (rhaniad 4 deiliadaeth)"]
[null,null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D20","v":"Wedi'i ragosod"},{"$f":"IF(OR(F20=$B$195,F20=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F20:I20","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Canradd Mynediad y farchnad ar gyfer y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D21","v":40},{"$f":"IF(OR(F21=$B$195,F21=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F21:I21","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf (nid oes newidyn wedi'i ragosod)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D22","v":"Gwerth defnyddiwr (nid oes gwerth wedi'i ragosod)"},{"$f":"IF(OR(F22=$B$195,F22=$B$196),\"Y\",\"N\")","v":"N"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F22:I22","v":"Cofnodwch ddata defnyddwyr ar y daflen:'Rhagdybiaeth Blynyddol'"}]
[null,null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D23","v":"Wedi'i ragosod"},{"$f":"IF(OR(F23=$B$195,F23=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F23:I23","v":"Data rhagosodedig a ddefnyddiwyd"}]
[null,null,"Rhagdybiaethau 5 mlynedd (rhaniad 4 deiliadaeth) "]
[null,null,"Newid i Brisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D25","v":"Wedi'i ragosod"},{"$f":"IF(OR(F25=$B$195,F25=$B$196),\"Y\",\"N\")","v":"Y"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F25:I25","v":"Data rhagosodedig a ddefnyddiwyd"}]
[]
[null,{"$f":"IF(C133=1,\"\",\"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: \"&D1)","v":"Sylwadau ar y rhagdybiaethau a ddewiswyd ar gyfer rhaniad o ddwy ddeiliadaeth: De-ddwyrain Cymru"}]
[null,{"$f":"B188","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
{"$rows_empty":23}
[null,"Noder: Gall fod gwahaniaethau bach rhwng swm y canlyniadau rhanbarthol a'r canlyniadau cenedlaethol o dan unrhyw amcangyfrifon a rhannwyd yn ôl daliadaeth. Mae hyn oherwydd y cyfrifir amcangyfrifon rhanbarthol gan ddefnyddio data rhanbarthol (incwm aelwyd, prisiau rhentu) ac felly bydd yn wahanol i lefel Cymru gyfan. Ymhellach, bydd unrhyw angen newydd am dai rhanbarthol sy'n negyddol yn cael ei osod fel sero ar gyfer y rhanbarth hwnnw ond fe'i cymerir fel ffigwr negyddol o fewn ffigurau Cymru."]
[]
[]
[null,"Rhaniad o 2 Ddeiliadaeth a amcangyfrifir - De-ddwyrain Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B148","v":""},{"$f":"C148","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24"]
[null,{"$f":"B149","v":"Tai'r Farchnad"},{"v":2223.263214492798,"d":"2,223"},{"v":2223.257169036865,"d":"2,223"},{"v":2368.445485610962,"d":"2,368"},{"v":2262.3266912460326,"d":"2,262"},{"v":2231.014799079895,"d":"2,231"}]
[null,"Tai fforddiadwy",{"$f":"C150","v":{"v":2072.0305797576907,"d":"2,072"}},{"v":2072.0267146301276,"d":"2,072"},{"v":2164.852031784058,"d":"2,165"},{"v":2097.005589485169,"d":"2,097"},{"v":2076.9865108871463,"d":"2,077"}]
[]
[null," Rhaniad Cymesur o 2 Ddeiliadaeth - De-ddwyrain Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B151","v":""},{"$f":"C151","v":"2019/20"},"2020/21","2021/22","2022/23","2023/24",null,{"$f":"I151","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"B152","v":"Tai'r Farchnad"},{"$f":"C152","v":{"v":0.5176044575737219,"d":"52%"}},{"v":0.5176042443878737,"d":"52%"},{"v":0.5224553377586273,"d":"52%"},{"v":0.5189617458723672,"d":"52%"},{"v":0.5178770010859081,"d":"52%"},null,{"$f":"I152","v":{"v":0.5189389661910873,"d":"52%"}}]
[null,{"$f":"B153","v":"Tai fforddiadwy"},{"$f":"C153","v":{"v":0.48239554242627813,"d":"48%"}},{"v":0.4823957556121264,"d":"48%"},{"v":0.47754466224137265,"d":"48%"},{"v":0.48103825412763285,"d":"48%"},{"v":0.4821229989140919,"d":"48%"},null,{"$f":"I153","v":{"v":0.4810610338089127,"d":"48%"}}]
[]
[null,{"$f":"IF(C145=1,\"\",\"Sylwebaeth ar y rhagdybiaethau a ddewiswyd ar gyfer y rhaniad 4 deiliadaeth\")","v":""}]
[null,{"$f":"B192","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
{"$rows_empty":23}
[null,"Rhaniad o 4 deiliadaeth a amcangyfrifir - De-ddwyrain Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B157","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."}]
[null,null,{"$f":"C157","v":""},"","","",""]
[null,{"$f":"B158","v":""},"","","","",""]
[null,{"$f":"B159","v":""},"","","","",""]
[null,{"$f":"B160","v":""},"","","","",""]
[null,{"$f":"B161","v":""},"","","","",""]
[]
[null," Rhaniad Cymesur o 4 deiliadaeth - De-ddwyrain Cymru (yn seiliedig ar ragdybiaethau defnyddwyr)"]
[null,{"$f":"B162","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$nulls":6},{"$f":"I162","v":""}]
[null,null,{"$f":"C162","v":""},"","","",""]
[null,{"$f":"B163","v":""},"","","","","",null,{"$f":"I163","v":""}]
[null,{"$f":"B164","v":""},"","","","","",null,{"$f":"I164","v":""}]
[null,{"$f":"B165","v":""},"","","","","",null,{"$f":"I165","v":""}]
[null,{"$f":"B166","v":""},"","","","","",null,{"$f":"I166","v":""}]
[]
[null,"Crynodeb o Ragdybiaethau a Ddewiswyd gan Ddefnyddwyr – De-ddwyrain Cymru"]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Meini Prawf Fforddiadwyedd (Marchnad)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F108","v":{"v":0.3,"d":"30%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G108","v":{"v":0.3,"d":"30%"}}]
[null,"Y Cynnydd i Incwm yr Aelwyd",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C109","v":{"v":0.0224461858006042,"d":"2%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D109","v":{"v":0.034273974138698815,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E109","v":{"v":0.034178288789832534,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F109","v":{"v":0.03468526742495337,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G109","v":{"v":0.034498109627313145,"d":"3%"}}]
[null,"Newid i ddosbarthiad incwm",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F110","v":{"v":0.01,"d":"1%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G110","v":{"v":0.01,"d":"1%"}}]
[null,"Y Cynnydd i Brisiau Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C111","v":{"v":0.0295362389376672,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D111","v":{"v":0.0306009237258206,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E111","v":{"v":0.031212408697362796,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F111","v":{"v":0.0317164496628992,"d":"3%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G111","v":{"v":0.032947319786085505,"d":"3%"}}]
[null,"Rhenti Canolrifol Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!$D$29:$D$30,MATCH('Rhaniad y Ddeiliadaeth (De-ddn)'!$D$9,'Prisiau Rhenti'!$B$29:$B$30,0))*(1+C111)","v":{"v":6794.939176988603,"d":"£6,795"}},{"$f":"C112*(1+D111)","v":{"v":7002.870592465222,"d":"£7,003"}},{"$f":"D112*(1+E111)","v":{"v":7221.44705145199,"d":"£7,221"}},{"v":7450.485713352658,"d":"£7,450"},{"v":7695.959248712149,"d":"£7,696"}]
[null,"Rhenti 30 Canradd Blynyddol",{"$f":"INDEX('Prisiau Rhenti'!$C$29:$C$30,MATCH('Rhaniad y Ddeiliadaeth (De-ddn)'!$D$9,'Prisiau Rhenti'!$B$29:$B$30,0))*(1+C111)","v":{"v":5868.356561944704,"d":"£5,868"}},{"$f":"C113*(1+D111)","v":{"v":6047.933693492692,"d":"£6,048"}},{"$f":"D113*(1+E111)","v":{"v":6236.704271708538,"d":"£6,237"}},{"v":6434.5103888045705,"d":"£6,435"},{"v":6646.510260251403,"d":"£6,647"}]
[null,"Cymhareb Incwm Prynwyr am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F114","v":4.03},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G114","v":4.03}]
[null,"Canradd y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F115","v":40},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G115","v":40}]
[null,"Prynwyr sy'n mynd ymlaen i brynu eiddo am y tro cyntaf",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F116","v":"-"},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G116","v":"-"}]
[null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F117","v":{"v":0.35,"d":"35%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G117","v":{"v":0.35,"d":"35%"}}]
[null,"Y Cynnydd i Brisiau Tai",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C118","v":{"v":0.048,"d":"5%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D118","v":{"v":0.0583,"d":"6%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E118","v":{"v":0.0706369318499505,"d":"7%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F118","v":{"v":0.0544208712629837,"d":"5%"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G118","v":{"v":0.042183728416054896,"d":"4%"}}]
[]
[null,"Gwirio Gwallau -  Newidynnau 2 Deiliadaeth "]
[null,"Ffynonellau Data","Mater?"]
[null,"Amcanestyniadau Aelwydydd",{"$f":"IF(E6=\"Y\",0,1)","v":0}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(E7=\"Y\",0,1)","v":0}]
[null,"Dosbarthiad Incwm",{"$f":"IF(E8=\"Y\",0,1)","v":0}]
[null,"Prisiau Rhenti",{"$f":"IF(E9=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"IF(E11=\"Y\",0,1)","v":0}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"IF(E12=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"IF(E14=\"Y\",0,1)","v":0}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"IF(E15=\"Y\",0,1)","v":0}]
[null,"Newid i Brisiau Rhenti",{"$f":"IF(E16=\"Y\",0,1)","v":0}]
[null,"Overall issue - 2 Tenure",{"$f":"IF(SUM(C122:C132)>0,1,0)","v":0}]
[]
[null,"Gwirio Gwallau -  Newidynnau 4 Deiliadaeth "]
[null,"Ffynonellau Data"]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(E18=\"Y\",0,1)","v":0}]
[null,"Gwerthoedd Blynyddol Penodol "]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"IF(E20=\"Y\",0,1)","v":0}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"IF(E21=\"Y\",0,1)","v":0}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"IF(E22=\"Y\",0,1)","v":1}]
[null,"Trothwy Cymdeithasol",{"$f":"IF(E23=\"Y\",0,1)","v":0}]
[null,"Rhagdybiaethau 5 Mlynedd "]
[null,"Newid i Brisiau Tai ",{"$f":"IF(E25=\"Y\",0,1)","v":0}]
[null,"4 Deiliadaeth",{"$f":"IF(SUM(C133,C137:C144)=0,0,1)","v":1}]
[]
[null,"Amcangyfrifon - Rhaniad 2 Deiliadaeth"]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"IF($C$133=0,Year1,\"\")","v":"2019/20"},{"$f":"IF($C$133=0, Year2,\"\")","v":"2020/21"},{"$f":"IF($C$133=0,Year3,\"\")","v":"2021/22"},{"$f":"IF($C$133=0,Year4,\"\")","v":"2022/23"},{"$f":"IF($C$133=0,Year5,\"\")","v":"2023/24"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!C29,\"\")","v":{"v":2223.263214492798,"d":"2,223"}},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!D29,\"\")","v":{"v":2223.257169036865,"d":"2,223"}},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!E29,\"\")","v":{"v":2368.445485610962,"d":"2,368"}},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!F29,\"\")","v":{"v":2262.3266912460326,"d":"2,262"}},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!G29,\"\")","v":{"v":2231.014799079895,"d":"2,231"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!C30,\"\")","v":{"v":2072.0305797576907,"d":"2,072"}},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!D30,\"\")","v":{"v":2072.0267146301276,"d":"2,072"}},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!E30,\"\")","v":{"v":2164.852031784058,"d":"2,165"}},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!F30,\"\")","v":{"v":2097.005589485169,"d":"2,097"}},{"$f":"IF($C$133=0,'Cyfrifiadau De-ddwyrain'!G30,\"\")","v":{"v":2076.9865108871463,"d":"2,077"}}]
[null,{"$f":"IF(C133=1,\"Please complete table to view figures.\",\"\")","v":""},{"$f":"IF($C$133=0,Year1,\"\")","v":"2019/20"},{"$f":"IF($C$133=0, Year2,\"\")","v":"2020/21"},{"$f":"IF($C$133=0,Year3,\"\")","v":"2021/22"},{"$f":"IF($C$133=0,Year4,\"\")","v":"2022/23"},{"$f":"IF($C$133=0,Year5,\"\")","v":"2023/24"},null,{"$f":"IF(C133=1,\"\",\"Rhaniad 5 mlynedd\")","v":"Rhaniad 5 mlynedd"}]
[null,{"$f":"IF($C$133=0,\"Tai'r Farchnad\",\"\")","v":"Tai'r Farchnad"},{"$f":"IF($C$133=1,\"\",C149/SUM(C$149:C$150))","v":{"v":0.5176044575737219,"d":"51.76%"}},{"$f":"IF($C$133=1,\"\",D149/SUM(D$149:D$150))","v":{"v":0.5176042443878737,"d":"51.76%"}},{"v":0.5224553377586273,"d":"52.25%"},{"v":0.5189617458723672,"d":"51.90%"},{"v":0.5178770010859081,"d":"51.79%"},null,{"$f":"IF($C$133=1,\"\",SUM(C149:G149)/SUM($C$149:$G$150))","v":{"v":0.5189389661910873,"d":"51.89%"}}]
[null,{"$f":"IF($C$133=0,\"Tai fforddiadwy\",\"\")","v":"Tai fforddiadwy"},{"$f":"IF($C$133=1,\"\",C150/SUM(C$149:C$150))","v":{"v":0.48239554242627813,"d":"48.24%"}},{"v":0.4823957556121264,"d":"48.24%"},{"v":0.47754466224137265,"d":"47.75%"},{"v":0.48103825412763285,"d":"48.10%"},{"v":0.4821229989140919,"d":"48.21%"},null,{"$f":"IF($C$133=1,\"\",SUM(C150:G150)/SUM($C$149:$G$150))","v":{"v":0.4810610338089127,"d":"48.11%"}}]
[]
[]
[null,"Amcangyfrifon - Rhaniad 4 Deiliadaeth"]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!C59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!D59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!E59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!F59,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!G59,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!C60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!D60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!E60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!F60,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!G60,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!C61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!D61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!E61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!F61,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!G61,\"\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!C62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!D62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!E62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!F62,\"\")","v":""},{"$f":"IF($C$145=0,'Cyfrifiadau De-ddwyrain'!G62,\"\")","v":""}]
[null,{"$f":"IF(C145=1,\"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth.\",\"\")","v":"Cwblhewch y tabl i weld amcangyfrifon wedi'u rhannu'n 4 deiliadaeth."},{"$f":"IF($C$145=0,Year1,\"\")","v":""},{"$f":"IF($C$145=0,Year2,\"\")","v":""},{"$f":"IF($C$145=0,Year3,\"\")","v":""},{"$f":"IF($C$145=0,Year4,\"\")","v":""},{"$f":"IF($C$145=0,Year5,\"\")","v":""},null,{"$f":"IF(C145=1,\"\",\"Rhaniad 5 mlynedd\")","v":""}]
[null,{"$f":"IF($C$145=0,\"Perchen-feddiannydd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C158/SUM(C$158:C$161))","v":""},{"$f":"IF($C$145=1,\"\",D158/SUM(D$158:D$161))","v":""},"","","",null,{"$f":"IF($C$145=1,\"\",SUM(C158:G158)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Y Sector Rhenti Preifat\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C159/SUM(C$158:C$161))","v":""},"","","","",null,{"$f":"IF($C$145=1,\"\",SUM(C159:G159)/SUM($C$158:$G$161))","v":""}]
[null,{"$f":"IF($C$145=0,\"Rhent gymdeithasol\",\"\")","v":""},"","","","","",null,""]
[null,{"$f":"IF($C$145=0,\"Rhent ganolradd\",\"\")","v":""},{"$f":"IF($C$145=1,\"\",C161/SUM(C$158:C$161))","v":""},"","","","",null,""]
[]
[null,"Sylwadau "]
[null,null,"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. ","Yn dilyn yr uchod, caiff yr amcangyfrifon eu rhannu ymhellach yn bedair deiliadaeth. Caiff yr amcangyfrifon hyn eu cynhyrchu gan y defnyddiwr, ac maent yn seiliedig ar y rhagdybiaethau canlynol.","Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  ",", ac amcangyfrif o ","Mae data ar brisiau tai yn seiliedig ar ","Mae data ar incwm yn seiliedig ar ","ac mae data ar renti preifat yn seiliedig ar ",{"$f":"\". Mae gan brynwyr am y tro cyntaf gymhareb fforddiadwyedd o \"&C175&\" a gallant brynu eiddo am y tro cyntaf yn ôl  \"&C176&\" canradd dosbarthiad prisiau tai.. \"&C177","v":{"$error":"#VALUE!"}}]
[null,"Amcanestyniadau o Aelwyd",{"$f":"IF(D6=\"Amcanestyniadau Defnyddwyr\",\"amcanestyniadau'r aelwyd gan y defnyddiwr,\",(\"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 \"&\"(\"&D6&\")\"))","v":"amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau)"}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF(D7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!C13,'Angen Presennol Nas Diwallwyd'!C24)&\" aelwydydd o ran angen presennol nas diwallwyd \"","v":"5732 aelwydydd o ran angen presennol nas diwallwyd "}]
[null,"Dosbarthiad Incwm",{"$f":"IF(D8=\"Arall\", \" amcangyfrifon defnyddwyr \",\" Ddata Llywodraeth Cymru \")","v":" Ddata Llywodraeth Cymru "}]
[null,"Dosbarthiad Prisiau Tai",{"$f":"IF(D18=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Cofrestrfa Tir\")","v":" Ddata Cofrestrfa Tir"}]
[null,"Prisiau Rhenti",{"$f":"IF(D9=\"Arall\", \" amcangyfrifon defnyddwyr\",\" Ddata Llywodraeth Cymru\")","v":" Ddata Llywodraeth Cymru"}]
[null,"Cymhareb Prynwyr am y Tro Cyntaf",{"$f":"C114","v":4.03}]
[null,"Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf",{"$f":"C115","v":{"v":40,"d":"40.00"}}]
[null,"% sy'n mynd ymlaen i brynu ",{"$f":"C116*100&\"% o brynwyr potensial am y tro cyntaf sy'n mynd ymlaen i brynu eiddo. \"","v":{"$error":"#VALUE!"}}]
[null,"Trothwy Y Sector Rhentu Preifat",{"$f":"\"Gall aelwydydd sy'n gwario \"&C108*100&\"% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,\"","v":"Gall aelwydydd sy'n gwario 30% o incwm yr aelwyd ar rent preifat canolrifol fforddio rhent preifat,"}]
[null,"Trothwy Cymdeithasol",{"$f":"\"Mae aelwydydd sy'n gwario \"&C117*100&\"% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol.\"","v":"Mae aelwydydd sy'n gwario 35% o incwm yr aelwyd ar rent preifat 30 canradd yn addas ar gyfer dai cymdeithasol."}]
[null,"Amser i Gael Gwared ar yr ôl Groniad",{"$f":"\" a fydd yn cymryd \"&'Angen Presennol Nas Diwallwyd'!C29&\" mlynedd i'w diwallu.\"","v":" a fydd yn cymryd 5 mlynedd i'w diwallu."}]
[null,"Newid i Incwm Canolrifol yr Aelwyd",{"$f":"\". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar \"&IF(D14=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":". Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Ddosbarthiad Incwm yr Aelwyd",{"$f":"\", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar \"&IF(D15=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Tai ",{"$f":"\", mae'r newid blynyddol i brisiau tai yn seiliedig ar \"&IF(D25=\"Arall\",\"amcangyfrifon defnyddwyr\",\"amcangyfrifon wedi'u rhagosod\")","v":", mae'r newid blynyddol i brisiau tai yn seiliedig ar amcangyfrifon wedi'u rhagosod"}]
[null,"Newid i Brisiau Rhenti",{"$f":"\" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar \"&IF(D16=\"Arall\",\"amcangyfrifon y defnyddwyr\",\"amcangyfrifon wedi'u rhagosod.\")","v":" ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf - 2 Deiliaiadaeth "]
[null,{"$f":"C169&E169&C170&F169&C171&C180&H169&C172&I169&C174&C181&C182&C184","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[null,{"$f":"IF(C133=1,\"Estimates will not appear below until the above table is complete.\",B187)","v":"Mae'r ffigurau isod yn rhannu yr amcangyfrifon o'r angen am dai yn 2 deiliadaeth ac maent yn seiliedig ar y rhagdybiaethau canlynol. Mae amcangyfrifon sylfaenol yr unedau tai ychwanegol wedi'u seilio ar  amcanestyniadau aelwydydd gan Llywodraeth Cymru sy'n seiliedig ar 2018 (Prif Amcanestyniadau), ac amcangyfrif o 5732 aelwydydd o ran angen presennol nas diwallwyd  a fydd yn cymryd 5 mlynedd i'w diwallu.Mae data ar incwm yn seiliedig ar  Ddata Llywodraeth Cymru ac mae data ar renti preifat yn seiliedig ar  Ddata Llywodraeth Cymru. Mae'r newid blynyddol i incwm canolrifol yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod, mae'r newid blynyddol i ddosbarthiad incwm yr aelwyd yn seiliedig ar amcangyfrifon wedi'u rhagosod ac mae'r newid blynyddol i brisiau rhenti yn seiliedig ar amcangyfrifon wedi'u rhagosod."}]
[]
[null,"Paragraff Olaf - 4 Deiliadaeth"]
[null,{"$f":"D169&G169&C173&C183&J169&C179","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(C145=1,\"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau.\",B191)","v":"Ni fydd amcangyfrifon wedi'u rhannu'n 4 deiliadaeth yn ymddangos hyd nes bod y tabl uchod wedi'i gwblhau."}]
[]
[null,"Gwnewch ddetholiad ar y daflen Rhaniad y Ddeiliadaeth (Cymru)"]
[null,"Data rhagosodedig a ddefnyddiwyd"]
[null,"Data defnyddwyr"]
[null,"Cofnodwch ddata defnyddwyr ar y daflen:"]
[null,{"$f":"\"'Amcanestyniadau Aelwydydd'\"","v":"'Amcanestyniadau Aelwydydd'"}]
[null,{"$f":"\"'Angen Presennol Nas Diwallwyd'\"","v":"'Angen Presennol Nas Diwallwyd'"}]
[null,{"$f":"\"'Incwm (Cymru)'\"","v":"'Incwm (Cymru)'"}]
[null,{"$f":"\"'Prisiau Tai (Cymru)'\"","v":"'Prisiau Tai (Cymru)'"}]
[null,{"$f":"\"'Prisiau Rhenti'\"","v":"'Prisiau Rhenti'"}]
[null,{"$f":"\"'Rhagdybiaeth Blynyddol'\"","v":"'Rhagdybiaeth Blynyddol'"}]
[null,{"$f":"\"'Rhagolygon y Dyfodol'\"","v":"'Rhagolygon y Dyfodol'"}]

{"sheet":"Cyfrifiadau - Cymru","index":9,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[2,1,5,6],[32,1,32,6]]}
[null,"Cymru"]
[]
[null,"Mae'r daflen hon yn defnyddio'r set o ragdybiaethau i gyfrifo faint o aelwydydd a fyddai'n addas ar gyfer pob deiliadaeth tŷ ym mhob blwyddyn. Caiff y canlyniadau yn y daflen hon eu bwydo i'r daflen Rhaniad y Ddeiliadaeth (Cymru). Nid oes angen ichi roi unrhyw beth ar y daflen hon. Os bydd gennych unrhyw gofnodion o ddata na chwblhawyd ar unrhyw newidynnau, bydd cyfeiliornadau'n digwydd. "]
[]
[]
[]
[]
[null,"Unedau Tai Ychwanegol"]
[null,null,1,2,3,4,5]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Angen o'r Newydd",{"$f":"INDEX('Angen o''r Newydd'!D8:D27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":5947.876373291016,"d":"5,948"}},{"$f":"INDEX('Angen o''r Newydd'!E8:E27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":6080.24446105957,"d":"6,080"}},{"$f":"INDEX('Angen o''r Newydd'!F8:F27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":6564.0897216796875,"d":"6,564"}},{"$f":"INDEX('Angen o''r Newydd'!G8:G27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":6305.722053527832,"d":"6,306"}},{"$f":"INDEX('Angen o''r Newydd'!H8:H27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":6201.757257461548,"d":"6,202"}}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Cymru'!C9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$13/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":1146.4,"d":"1,146"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Cymru'!D9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$13/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":1146.4,"d":"1,146"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Cymru'!E9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$13/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":1146.4,"d":"1,146"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Cymru'!F9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$13/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":1146.4,"d":"1,146"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Cymru'!G9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$13/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":1146.4,"d":"1,146"}}]
[null,"Cyfanswm",{"$f":"SUM(C11:C12)","v":{"v":7094.276373291015,"d":"7,094"}},{"$f":"SUM(D11:D12)","v":{"v":7226.64446105957,"d":"7,227"}},{"$f":"SUM(E11:E12)","v":{"v":7710.489721679687,"d":"7,710"}},{"$f":"SUM(F11:F12)","v":{"v":7452.122053527832,"d":"7,452"}},{"$f":"SUM(G11:G12)","v":{"v":7348.1572574615475,"d":"7,348"}}]
[]
[null,"Rhaniad y Ddeiliadaeth: Tai Fforddiadwy ac ar y Farchnad"]
[]
[null,"Tai'r Farchnad"]
[null,"Rhent Preifat Canolrifol",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C112","v":{"v":6486.078305307304,"d":"£6,486"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D112","v":{"v":6684.558292807713,"d":"£6,685"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E112","v":{"v":6893.199458204173,"d":"£6,893"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F112","v":{"v":7111.827271836631,"d":"£7,112"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G112","v":{"v":7346.142919225235,"d":"£7,346"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C18/'Rhaniad y Ddeiliadaeth (Cymru)'!C108","v":{"v":21620.261017691013,"d":"£21,620.26"}},{"$f":"D18/'Rhaniad y Ddeiliadaeth (Cymru)'!D108","v":{"v":22281.86097602571,"d":"£22,282"}},{"$f":"E18/'Rhaniad y Ddeiliadaeth (Cymru)'!E108","v":{"v":22977.331527347247,"d":"£22,977"}},{"$f":"F18/'Rhaniad y Ddeiliadaeth (Cymru)'!F108","v":{"v":23706.090906122103,"d":"£23,706"}},{"$f":"G18/'Rhaniad y Ddeiliadaeth (Cymru)'!G108","v":{"v":24487.143064084117,"d":"£24,487"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!C19,'Incwm (Cymru)'!AD$4:AD$84,1)),10)","v":38},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!D19,'Incwm (Cymru)'!AE$4:AE$84,1)),10)","v":38},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!E19,'Incwm (Cymru)'!AF$4:AF$84,1)),10)","v":38},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!F19,'Incwm (Cymru)'!AG$4:AG$84,1)),10)","v":38},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!G19,'Incwm (Cymru)'!AH$4:AH$84,1)),10)","v":38}]
[null,"Canran yr angen o'r newydd sy'n gallu fforddio",{"$f":"(100-C20)/100","v":{"v":0.62,"d":"62%"}},{"$f":"(100-D20)/100","v":{"v":0.62,"d":"62%"}},{"v":0.62,"d":"62%"},{"v":0.62,"d":"62%"},{"v":0.62,"d":"62%"}]
[null,"Cyfanswm yr aelwydydd newydd all fforddio'r farchnad ",{"$f":"C21*C11","v":{"v":3687.6833514404298,"d":"3688"}},{"$f":"D21*D11","v":{"v":3769.7515658569337,"d":"3770"}},{"$f":"E21*E11","v":{"v":4069.735627441406,"d":"4070"}},{"$f":"F21*F11","v":{"v":3909.547673187256,"d":"3910"}},{"$f":"G21*G11","v":{"v":3845.0894996261595,"d":"3845"}}]
[]
[]
[null,"Tai Fforddiadwy"]
[null,"Gweddill yr aelwydydd na all fforddio'r farchnad",{"$f":"C13-C22","v":{"v":3406.5930218505855,"d":"3407"}},{"$f":"D13-D22","v":{"v":3456.8928952026363,"d":"3457"}},{"v":3640.754094238281,"d":"3641"},{"v":3542.5743803405758,"d":"3543"},{"v":3503.067757835388,"d":"3503"}]
[]
[null,"Amcangyfrifon"]
[null,"Tai'r Farchnad Agored",{"$f":"C22","v":{"v":3687.6833514404298,"d":"3,688"}},{"$f":"D22","v":{"v":3769.7515658569337,"d":"3,770"}},{"$f":"E22","v":{"v":4069.735627441406,"d":"4,070"}},{"$f":"F22","v":{"v":3909.547673187256,"d":"3,910"}},{"$f":"G22","v":{"v":3845.0894996261595,"d":"3,845"}}]
[null,"Tai Fforddiadwy",{"$f":"C26","v":{"v":3406.5930218505855,"d":"3,407"}},{"$f":"D26","v":{"v":3456.8928952026363,"d":"3,457"}},{"$f":"E26","v":{"v":3640.754094238281,"d":"3,641"}},{"$f":"F26","v":{"v":3542.5743803405758,"d":"3,543"}},{"$f":"G26","v":{"v":3503.067757835388,"d":"3,503"}}]
[]
[null,"Rhaniad y Ddeiliadaeth: Perchen-feddianwyr, Y Sector Rhentu Preifat, Rhent Canolradd a Chymdeithasol"]
[null,"NODWCH: OS NAD YDYCH WEDI CWBLHAU OPSIYNAU'R DDEWISLEN, BYDD CYFEILIORNADAU'N DIGWYDD ISOD"]
[]
[null,"Perchen-feddiannydd"]
[null,{"$f":"\"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: \"&'Rhaniad y Ddeiliadaeth (Cymru)'!C115","v":"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: 40"},{"$f":"INDEX('Prisiau Tai (Cymru)'!AD$4:AD$84,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!C115,'Prisiau Tai (Cymru)'!$AC$4:$AC$84,0))","v":{"v":143576,"d":"£143,576"}},{"$f":"INDEX('Prisiau Tai (Cymru)'!AE$4:AE$84,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!D115,'Prisiau Tai (Cymru)'!$AC$4:$AC$84,0))","v":{"v":151946.4808,"d":"£151,946"}},{"$f":"INDEX('Prisiau Tai (Cymru)'!AF$4:AF$84,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!E115,'Prisiau Tai (Cymru)'!$AC$4:$AC$84,0))","v":{"v":162679.5140091094,"d":"£162,680"}},{"$f":"INDEX('Prisiau Tai (Cymru)'!AG$4:AG$84,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!F115,'Prisiau Tai (Cymru)'!$AC$4:$AC$84,0))","v":{"v":171532.6748981239,"d":"£171,533"}},{"$f":"INDEX('Prisiau Tai (Cymru)'!AH$4:AH$84,MATCH('Rhaniad y Ddeiliadaeth (Cymru)'!G115,'Prisiau Tai (Cymru)'!$AC$4:$AC$84,0))","v":{"v":178768.56267050578,"d":"£178,769"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C36/'Rhaniad y Ddeiliadaeth (Cymru)'!C114","v":{"v":35626.79900744417,"d":"£35,627"}},{"$f":"D36/'Rhaniad y Ddeiliadaeth (Cymru)'!D114","v":{"v":37703.841389578156,"d":"£37,704"}},{"$f":"E36/'Rhaniad y Ddeiliadaeth (Cymru)'!E114","v":{"v":40367.125064295135,"d":"£40,367"}},{"$f":"F36/'Rhaniad y Ddeiliadaeth (Cymru)'!F114","v":{"v":42563.9391806759,"d":"£42,564"}},{"$f":"G36/'Rhaniad y Ddeiliadaeth (Cymru)'!G114","v":{"v":44359.44483139101,"d":"£44,359"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!C37,'Incwm (Cymru)'!AD$4:AD$84,1)),10)","v":63},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!D37,'Incwm (Cymru)'!AE$4:AE$84,1)),10)","v":63},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!E37,'Incwm (Cymru)'!AF$4:AF$84,1)),10)","v":65},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!F37,'Incwm (Cymru)'!AG$4:AG$84,1)),10)","v":66},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!G37,'Incwm (Cymru)'!AH$4:AH$84,1)),10)","v":66}]
[null,"Canran angen sydd newydd ymddangos sy'n gallu fforddio",{"$f":"(100-C38)/100","v":{"v":0.37,"d":"37%"}},{"$f":"(100-D38)/100","v":{"v":0.37,"d":"37%"}},{"v":0.35,"d":"35%"},{"v":0.34,"d":"34%"},{"v":0.34,"d":"34%"}]
[null,"Canran sy'n gallu fforddio a mynd ymlaen i brynu eiddo",{"$f":"C39*'Rhaniad y Ddeiliadaeth (Cymru)'!C116","v":{"$error":"#VALUE!"}},{"$f":"D39*'Rhaniad y Ddeiliadaeth (Cymru)'!D116","v":{"$error":"#VALUE!"}},{"$f":"E39*'Rhaniad y Ddeiliadaeth (Cymru)'!E116","v":{"$error":"#VALUE!"}},{"$f":"F39*'Rhaniad y Ddeiliadaeth (Cymru)'!F116","v":{"$error":"#VALUE!"}},{"$f":"G39*'Rhaniad y Ddeiliadaeth (Cymru)'!G116","v":{"$error":"#VALUE!"}}]
[null,"Perchen-feddiannydd",{"$f":"C40*C11","v":{"$error":"#VALUE!"}},{"$f":"D40*D11","v":{"$error":"#VALUE!"}},{"$f":"E40*E11","v":{"$error":"#VALUE!"}},{"$f":"F40*F11","v":{"$error":"#VALUE!"}},{"$f":"G40*G11","v":{"$error":"#VALUE!"}}]
[]
[null,"Y Sector Rhentu Preifat"]
[null,"Llai y rheini sy'n mynd ymlaen i brynu eiddo (ar gyfer rhaniad o bedair deiliadaeth)",{"$f":"C22-C41","v":{"$error":"#VALUE!"}},{"$f":"D22-D41","v":{"$error":"#VALUE!"}},{"$f":"E22-E41","v":{"$error":"#VALUE!"}},{"$f":"F22-F41","v":{"$error":"#VALUE!"}},{"$f":"G22-G41","v":{"$error":"#VALUE!"}}]
[]
[null,"Tai Cymdeithasol"]
[null,"30 Canradd Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!C113","v":{"v":5868.356561944704,"d":"£5,868"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!D113","v":{"v":6047.933693492692,"d":"£6,048"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!E113","v":{"v":6236.704271708538,"d":"£6,237"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!F113","v":{"v":6434.5103888045705,"d":"£6,435"}},{"$f":"'Rhaniad y Ddeiliadaeth (Cymru)'!G113","v":{"v":6646.510260251403,"d":"£6,647"}}]
[null,"Trothwy Uwch incwm yr aelwyd",{"$f":"C47/'Rhaniad y Ddeiliadaeth (Cymru)'!C117","v":{"v":16766.733034127727,"d":"£16,767"}},{"$f":"D47/'Rhaniad y Ddeiliadaeth (Cymru)'!D117","v":{"v":17279.810552836265,"d":"£17,280"}},{"$f":"E47/'Rhaniad y Ddeiliadaeth (Cymru)'!E117","v":{"v":17819.155062024394,"d":"£17,819"}},{"$f":"F47/'Rhaniad y Ddeiliadaeth (Cymru)'!F117","v":{"v":18384.315396584487,"d":"£18,384"}},{"$f":"G47/'Rhaniad y Ddeiliadaeth (Cymru)'!G117","v":{"v":18990.029315004012,"d":"£18,990"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!C48,'Incwm (Cymru)'!AD$4:AD$84,1)),10)","v":26},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!D48,'Incwm (Cymru)'!AE$4:AE$84,1)),10)","v":26},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!E48,'Incwm (Cymru)'!AF$4:AF$84,1)),10)","v":26},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!F48,'Incwm (Cymru)'!AG$4:AG$84,1)),10)","v":26},{"$f":"IFERROR(INDEX('Incwm (Cymru)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Cymru'!G48,'Incwm (Cymru)'!AH$4:AH$84,1)),10)","v":27}]
[null,"Canran yr angen o'r newydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C49/100","v":{"v":0.26,"d":"26%"}},{"$f":"D49/100","v":{"v":0.26,"d":"26%"}},{"v":0.26,"d":"26%"},{"v":0.26,"d":"26%"},{"v":0.27,"d":"27%"}]
[null,"Aelwydydd o ran Angen o'r newydd",{"$f":"C50*C11","v":{"v":1546.4478570556641,"d":"1,546"}},{"$f":"D50*D11","v":{"v":1580.8635598754884,"d":"1,581"}},{"$f":"E50*E11","v":{"v":1706.6633276367188,"d":"1,707"}},{"$f":"F50*F11","v":{"v":1639.4877339172365,"d":"1,639"}},{"$f":"G50*G11","v":{"v":1674.474459514618,"d":"1,674"}}]
[null,"Aelwydydd o ran Angen Presennol nas Diwallwyd",{"$f":"C12","v":{"v":1146.4,"d":"1,146"}},{"$f":"D12","v":{"v":1146.4,"d":"1,146"}},{"$f":"E12","v":{"v":1146.4,"d":"1,146"}},{"$f":"F12","v":{"v":1146.4,"d":"1,146"}},{"$f":"G12","v":{"v":1146.4,"d":"1,146"}}]
[null,"Cyfanswm yr aelwydydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C52+C51","v":{"v":2692.8478570556645,"d":"2,693"}},{"$f":"D52+D51","v":{"v":2727.2635598754887,"d":"2,727"}},{"v":2853.063327636719,"d":"2,853"},{"v":2785.887733917237,"d":"2,786"},{"v":2820.874459514618,"d":"2,821"}]
[]
[null,"Tai Canolradd"]
[null,"Aelwydydd nad ydynt wedi'u neilltuo ",{"$f":"C11-C41-C44-C51","v":{"$error":"#VALUE!"}},{"$f":"D11-D41-D44-D51","v":{"$error":"#VALUE!"}},{"$f":"E11-E41-E44-E51","v":{"$error":"#VALUE!"}},{"$f":"F11-F41-F44-F51","v":{"$error":"#VALUE!"}},{"$f":"G11-G41-G44-G51","v":{"$error":"#VALUE!"}}]
[]
[null,"Amcangyfrifon"]
[null,"Perchen-Feddiannydd",{"$f":"C41","v":{"$error":"#VALUE!"}},{"$f":"D41","v":{"$error":"#VALUE!"}},{"$f":"E41","v":{"$error":"#VALUE!"}},{"$f":"F41","v":{"$error":"#VALUE!"}},{"$f":"G41","v":{"$error":"#VALUE!"}}]
[null,"Y Sector Rhentu Preifat",{"$f":"C44","v":{"$error":"#VALUE!"}},{"$f":"D44","v":{"$error":"#VALUE!"}},{"$f":"E44","v":{"$error":"#VALUE!"}},{"$f":"F44","v":{"$error":"#VALUE!"}},{"$f":"G44","v":{"$error":"#VALUE!"}}]
[null,"Tai Cymdeithasol",{"$f":"C53","v":{"v":2692.8478570556645,"d":"2,693"}},{"$f":"D53","v":{"v":2727.2635598754887,"d":"2,727"}},{"$f":"E53","v":{"v":2853.063327636719,"d":"2,853"}},{"$f":"F53","v":{"v":2785.887733917237,"d":"2,786"}},{"$f":"G53","v":{"v":2820.874459514618,"d":"2,821"}}]
[null,"Tai Canolradd",{"$f":"C56","v":{"$error":"#VALUE!"}},{"$f":"D56","v":{"$error":"#VALUE!"}},{"$f":"E56","v":{"$error":"#VALUE!"}},{"$f":"F56","v":{"$error":"#VALUE!"}},{"$f":"G56","v":{"$error":"#VALUE!"}}]

{"sheet":"Cyfrifiadau - Gogledd","index":10,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[2,1,5,6],[32,1,32,6]]}
[null,"Gogledd Cymru"]
[]
[null,"Mae'r daflen hon yn defnyddio'r set o ragdybiaethau i gyfrifo faint o aelwydydd a fyddai'n addas ar gyfer pob deiliadaeth tŷ ym mhob blwyddyn. Caiff y canlyniadau yn y daflen hon eu bwydo i'r daflen Rhaniad y Ddeiliadaeth (Gogledd). Nid oes angen ichi roi unrhyw beth ar y daflen hon. Os bydd gennych unrhyw gofnodion o ddata na chwblhawyd ar unrhyw newidynnau, bydd cyfeiliornadau'n digwydd. "]
[]
[]
[]
[]
[null,"Unedau Tai Ychwanegol"]
[null,null,1,2,3,4,5]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Angen o'r Newydd",{"$f":"INDEX('Angen o''r Newydd'!D8:D27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":914.6426391601562,"d":"915"}},{"$f":"INDEX('Angen o''r Newydd'!E8:E27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":959.6403579711914,"d":"960"}},{"$f":"INDEX('Angen o''r Newydd'!F8:F27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":1053.7388916015625,"d":"1,054"}},{"$f":"INDEX('Angen o''r Newydd'!G8:G27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":981.5834732055664,"d":"982"}},{"$f":"INDEX('Angen o''r Newydd'!H8:H27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":962.7186126708984,"d":"963"}}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Gogledd'!C9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$9/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":256.8,"d":"257"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Gogledd'!D9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$9/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":256.8,"d":"257"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Gogledd'!E9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$9/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":256.8,"d":"257"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Gogledd'!F9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$9/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":256.8,"d":"257"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Gogledd'!G9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$9/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$20/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":256.8,"d":"257"}}]
[null,"Cyfanswm",{"$f":"SUM(C11:C12)","v":{"v":1171.4426391601562,"d":"1,171"}},{"$f":"SUM(D11:D12)","v":{"v":1216.4403579711914,"d":"1,216"}},{"v":1310.5388916015625,"d":"1,311"},{"v":1238.3834732055664,"d":"1,238"},{"v":1219.5186126708984,"d":"1,220"}]
[]
[null,"Rhaniad y Ddeiliadaeth: Tai Fforddiadwy ac ar y Farchnad"]
[]
[null,"Tai'r Farchnad"]
[null,"Rhent Preifat Canolrifol",{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!C112","v":{"v":6794.939176988603,"d":"£6,795"}},{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!D112","v":{"v":7002.870592465222,"d":"£7,003"}},{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!E112","v":{"v":7221.44705145199,"d":"£7,221"}},{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!F112","v":{"v":7450.485713352658,"d":"£7,450"}},{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!G112","v":{"v":7695.959248712149,"d":"£7,696"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C18/'Rhaniad y Ddeiliadaeth (Gog)'!C108","v":{"v":22649.797256628677,"d":"£22,650"}},{"$f":"D18/'Rhaniad y Ddeiliadaeth (Gog)'!D108","v":{"v":23342.901974884076,"d":"£23,343"}},{"$f":"E18/'Rhaniad y Ddeiliadaeth (Gog)'!E108","v":{"v":24071.490171506633,"d":"£24,071"}},{"$f":"F18/'Rhaniad y Ddeiliadaeth (Gog)'!F108","v":{"v":24834.952377842197,"d":"£24,835"}},{"$f":"G18/'Rhaniad y Ddeiliadaeth (Gog)'!G108","v":{"v":25653.197495707165,"d":"£25,653"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!C19,'Incwm (Gogledd)'!AD$4:AD$84,1)),10)","v":41},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!D19,'Incwm (Gogledd)'!AE$4:AE$84,1)),10)","v":41},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!E19,'Incwm (Gogledd)'!AF$4:AF$84,1)),10)","v":41},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!F19,'Incwm (Gogledd)'!AG$4:AG$84,1)),10)","v":41},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!G19,'Incwm (Gogledd)'!AH$4:AH$84,1)),10)","v":41}]
[null,"Canran yr angen o'r newydd sy'n gallu fforddio",{"$f":"(100-C20)/100","v":{"v":0.59,"d":"59%"}},{"$f":"(100-D20)/100","v":{"v":0.59,"d":"59%"}},{"v":0.59,"d":"59%"},{"v":0.59,"d":"59%"},{"v":0.59,"d":"59%"}]
[null,"Cyfanswm yr aelwydydd newydd all fforddio'r farchnad ",{"$f":"C21*C11","v":{"v":539.6391571044921,"d":"540"}},{"$f":"D21*D11","v":{"v":566.1878112030029,"d":"566"}},{"$f":"E21*E11","v":{"v":621.7059460449218,"d":"622"}},{"$f":"F21*F11","v":{"v":579.1342491912842,"d":"579"}},{"$f":"G21*G11","v":{"v":568.0039814758301,"d":"568"}}]
[]
[]
[null,"Tai Fforddiadwy"]
[null,"Gweddill yr aelwydydd na all fforddio'r farchnad",{"$f":"C13-C22","v":{"v":631.8034820556641,"d":"632"}},{"$f":"D13-D22","v":{"v":650.2525467681885,"d":"650"}},{"$f":"E13-E22","v":{"v":688.8329455566407,"d":"689"}},{"v":659.2492240142822,"d":"659"},{"v":651.5146311950683,"d":"652"}]
[]
[null,"Amcangyfrifon"]
[null,"Tai'r Farchnad Agored",{"$f":"C22","v":{"v":539.6391571044921,"d":"540"}},{"$f":"D22","v":{"v":566.1878112030029,"d":"566"}},{"$f":"E22","v":{"v":621.7059460449218,"d":"622"}},{"$f":"F22","v":{"v":579.1342491912842,"d":"579"}},{"$f":"G22","v":{"v":568.0039814758301,"d":"568"}}]
[null,"Tai Fforddiadwy",{"$f":"C26","v":{"v":631.8034820556641,"d":"632"}},{"$f":"D26","v":{"v":650.2525467681885,"d":"650"}},{"$f":"E26","v":{"v":688.8329455566407,"d":"689"}},{"$f":"F26","v":{"v":659.2492240142822,"d":"659"}},{"$f":"G26","v":{"v":651.5146311950683,"d":"652"}}]
[]
[null,"Rhaniad y Ddeiliadaeth: Perchen-feddianwyr, Y Sector Rhentu Preifat, Rhent Canolradd a Chymdeithasol"]
[null,"NODWCH: OS NAD YDYCH WEDI CWBLHAU OPSIYNAU'R DDEWISLEN, BYDD CYFEILIORNADAU'N DIGWYDD ISOD"]
[]
[null,"Perchen-feddiannydd"]
[null,{"$f":"\"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: \"&'Rhaniad y Ddeiliadaeth (Cymru)'!C115","v":"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: 40"},{"$f":"INDEX('Prisiau Tai (Gogledd)'!AD$4:AD$84,MATCH('Rhaniad y Ddeiliadaeth (Gog)'!C115,'Prisiau Tai (Gogledd)'!$AC$4:$AC$84,0))","v":{"v":146720,"d":"£146,720"}},{"$f":"INDEX('Prisiau Tai (Gogledd)'!AE$4:AE$84,MATCH('Rhaniad y Ddeiliadaeth (Gog)'!D115,'Prisiau Tai (Gogledd)'!$AC$4:$AC$84,0))","v":{"v":155273.776,"d":"£155,274"}},{"$f":"INDEX('Prisiau Tai (Gogledd)'!AF$4:AF$84,MATCH('Rhaniad y Ddeiliadaeth (Gog)'!E115,'Prisiau Tai (Gogledd)'!$AC$4:$AC$84,0))","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"INDEX('Prisiau Tai (Gogledd)'!AG$4:AG$84,MATCH('Rhaniad y Ddeiliadaeth (Gog)'!F115,'Prisiau Tai (Gogledd)'!$AC$4:$AC$84,0))","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"INDEX('Prisiau Tai (Gogledd)'!AH$4:AH$84,MATCH('Rhaniad y Ddeiliadaeth (Gog)'!G115,'Prisiau Tai (Gogledd)'!$AC$4:$AC$84,0))","v":{"v":182683.20272898403,"d":"£182,683"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C36/'Rhaniad y Ddeiliadaeth (Gog)'!C114","v":{"v":36406.947890818854,"d":"£36,407"}},{"$f":"D36/'Rhaniad y Ddeiliadaeth (Gog)'!D114","v":{"v":38529.4729528536,"d":"£38,529"}},{"$f":"E36/'Rhaniad y Ddeiliadaeth (Gog)'!E114","v":{"v":41251.076708038825,"d":"£41,251"}},{"$f":"F36/'Rhaniad y Ddeiliadaeth (Gog)'!F114","v":{"v":43495.99624302648,"d":"£43,496"}},{"$f":"G36/'Rhaniad y Ddeiliadaeth (Gog)'!G114","v":{"v":45330.81953572804,"d":"£45,331"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!C37,'Incwm (Gogledd)'!AD$4:AD$84,1)),10)","v":64},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!D37,'Incwm (Gogledd)'!AE$4:AE$84,1)),10)","v":65},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!E37,'Incwm (Gogledd)'!AF$4:AF$84,1)),10)","v":67},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!F37,'Incwm (Gogledd)'!AG$4:AG$84,1)),10)","v":67},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!G37,'Incwm (Gogledd)'!AH$4:AH$84,1)),10)","v":68}]
[null,"Canran angen sydd newydd ymddangos sy'n gallu fforddio",{"$f":"(100-C38)/100","v":{"v":0.36,"d":"36%"}},{"$f":"(100-D38)/100","v":{"v":0.35,"d":"35%"}},{"v":0.33,"d":"33%"},{"v":0.33,"d":"33%"},{"v":0.32,"d":"32%"}]
[null,"Canran sy'n gallu fforddio a mynd ymlaen i brynu eiddo",{"$f":"C39*'Rhaniad y Ddeiliadaeth (Gog)'!C116","v":{"$error":"#VALUE!"}},{"$f":"D39*'Rhaniad y Ddeiliadaeth (Gog)'!D116","v":{"$error":"#VALUE!"}},{"$f":"E39*'Rhaniad y Ddeiliadaeth (Gog)'!E116","v":{"$error":"#VALUE!"}},{"$f":"F39*'Rhaniad y Ddeiliadaeth (Gog)'!F116","v":{"$error":"#VALUE!"}},{"$f":"G39*'Rhaniad y Ddeiliadaeth (Gog)'!G116","v":{"$error":"#VALUE!"}}]
[null,"Perchen-feddiannydd",{"$f":"C40*C11","v":{"$error":"#VALUE!"}},{"$f":"D40*D11","v":{"$error":"#VALUE!"}},{"$f":"E40*E11","v":{"$error":"#VALUE!"}},{"$f":"F40*F11","v":{"$error":"#VALUE!"}},{"$f":"G40*G11","v":{"$error":"#VALUE!"}}]
[]
[null,"Y Sector Rhentu Preifat"]
[null,"Llai y rheini sy'n mynd ymlaen i brynu eiddo (ar gyfer rhaniad o bedair deiliadaeth)",{"$f":"C22-C41","v":{"$error":"#VALUE!"}},{"$f":"D22-D41","v":{"$error":"#VALUE!"}},{"$f":"E22-E41","v":{"$error":"#VALUE!"}},{"$f":"F22-F41","v":{"$error":"#VALUE!"}},{"$f":"G22-G41","v":{"$error":"#VALUE!"}}]
[]
[null,"Tai Cymdeithasol"]
[null,"30 Canradd Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!C113","v":{"v":6177.217433626003,"d":"£6,177"}},{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!D113","v":{"v":6366.245993150203,"d":"£6,366"}},{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!E113","v":{"v":6564.951864956355,"d":"£6,565"}},{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!F113","v":{"v":6773.1688303206,"d":"£6,773"}},{"$f":"'Rhaniad y Ddeiliadaeth (Gog)'!G113","v":{"v":6996.326589738319,"d":"£6,996"}}]
[null,"Trothwy Uwch incwm yr aelwyd",{"$f":"C47/'Rhaniad y Ddeiliadaeth (Gog)'!C117","v":{"v":17649.192667502866,"d":"£17,649"}},{"$f":"D47/'Rhaniad y Ddeiliadaeth (Gog)'!D117","v":{"v":18189.27426614344,"d":"£18,189"}},{"$f":"E47/'Rhaniad y Ddeiliadaeth (Gog)'!E117","v":{"v":18757.00532844673,"d":"£18,757"}},{"$f":"F47/'Rhaniad y Ddeiliadaeth (Gog)'!F117","v":{"v":19351.910943773146,"d":"£19,352"}},{"$f":"G47/'Rhaniad y Ddeiliadaeth (Gog)'!G117","v":{"v":19989.504542109484,"d":"£19,990"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!C48,'Incwm (Gogledd)'!AD$4:AD$84,1)),10)","v":30},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!D48,'Incwm (Gogledd)'!AE$4:AE$84,1)),10)","v":30},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!E48,'Incwm (Gogledd)'!AF$4:AF$84,1)),10)","v":30},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!F48,'Incwm (Gogledd)'!AG$4:AG$84,1)),10)","v":30},{"$f":"IFERROR(INDEX('Incwm (Gogledd)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Gogledd'!G48,'Incwm (Gogledd)'!AH$4:AH$84,1)),10)","v":30}]
[null,"Canran yr angen o'r newydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C49/100","v":{"v":0.3,"d":"30%"}},{"$f":"D49/100","v":{"v":0.3,"d":"30%"}},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"}]
[null,"Aelwydydd o ran Angen o'r newydd",{"$f":"C50*C11","v":{"v":274.3927917480469,"d":"274"}},{"$f":"D50*D11","v":{"v":287.8921073913574,"d":"288"}},{"$f":"E50*E11","v":{"v":316.1216674804687,"d":"316"}},{"$f":"F50*F11","v":{"v":294.4750419616699,"d":"294"}},{"$f":"G50*G11","v":{"v":288.8155838012695,"d":"289"}}]
[null,"Aelwydydd o ran Angen Presennol nas Diwallwyd",{"$f":"C12","v":{"v":256.8,"d":"257"}},{"$f":"D12","v":{"v":256.8,"d":"257"}},{"$f":"E12","v":{"v":256.8,"d":"257"}},{"$f":"F12","v":{"v":256.8,"d":"257"}},{"$f":"G12","v":{"v":256.8,"d":"257"}}]
[null,"Cyfanswm yr aelwydydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C52+C51","v":{"v":531.1927917480468,"d":"531"}},{"$f":"D52+D51","v":{"v":544.6921073913575,"d":"545"}},{"v":572.9216674804687,"d":"573"},{"v":551.2750419616699,"d":"551"},{"v":545.6155838012695,"d":"546"}]
[]
[null,"Tai Canolradd"]
[null,"Aelwydydd nad ydynt wedi'u neilltuo ",{"$f":"C11-C41-C44-C51","v":{"$error":"#VALUE!"}},{"$f":"D11-D41-D44-D51","v":{"$error":"#VALUE!"}},{"$f":"E11-E41-E44-E51","v":{"$error":"#VALUE!"}},{"$f":"F11-F41-F44-F51","v":{"$error":"#VALUE!"}},{"$f":"G11-G41-G44-G51","v":{"$error":"#VALUE!"}}]
[]
[null,"Amcangyfrifon"]
[null,"Perchen-Feddiannydd",{"$f":"C41","v":{"$error":"#VALUE!"}},{"$f":"D41","v":{"$error":"#VALUE!"}},{"$f":"E41","v":{"$error":"#VALUE!"}},{"$f":"F41","v":{"$error":"#VALUE!"}},{"$f":"G41","v":{"$error":"#VALUE!"}}]
[null,"Y Sector Rhentu Preifat",{"$f":"C44","v":{"$error":"#VALUE!"}},{"$f":"D44","v":{"$error":"#VALUE!"}},{"$f":"E44","v":{"$error":"#VALUE!"}},{"$f":"F44","v":{"$error":"#VALUE!"}},{"$f":"G44","v":{"$error":"#VALUE!"}}]
[null,"Tai Cymdeithasol",{"$f":"C53","v":{"v":531.1927917480468,"d":"531"}},{"$f":"D53","v":{"v":544.6921073913575,"d":"545"}},{"$f":"E53","v":{"v":572.9216674804687,"d":"573"}},{"$f":"F53","v":{"v":551.2750419616699,"d":"551"}},{"$f":"G53","v":{"v":545.6155838012695,"d":"546"}}]
[null,"Tai Canolradd",{"$f":"C56","v":{"$error":"#VALUE!"}},{"$f":"D56","v":{"$error":"#VALUE!"}},{"$f":"E56","v":{"$error":"#VALUE!"}},{"$f":"F56","v":{"$error":"#VALUE!"}},{"$f":"G56","v":{"$error":"#VALUE!"}}]

{"sheet":"Cyfrifiadau - Canolbarth","index":11,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[2,1,5,6],[32,1,32,6]]}
[null,"Canolbarth Cymru"]
[]
[null,"Mae'r daflen hon yn defnyddio'r set o ragdybiaethau i gyfrifo faint o aelwydydd a fyddai'n addas ar gyfer pob deiliadaeth tŷ ym mhob blwyddyn. Caiff y canlyniadau yn y daflen hon eu bwydo i'r daflen Rhaniad y Ddeiliadaeth (Canolbarth). Nid oes angen ichi roi unrhyw beth ar y daflen hon. Os bydd gennych unrhyw gofnodion o ddata na chwblhawyd ar unrhyw newidynnau, bydd cyfeiliornadau'n digwydd. "]
[]
[]
[]
[]
[null,"Unedau Tai Ychwanegol"]
[null,null,1,2,3,4,5]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Angen o'r Newydd",{"$f":"INDEX('Angen o''r Newydd'!D8:D27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":24.33879852294922,"d":"24"}},{"$f":"INDEX('Angen o''r Newydd'!E8:E27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":54.86530303955078,"d":"55"}},{"$f":"INDEX('Angen o''r Newydd'!F8:F27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":86.4571304321289,"d":"86"}},{"$f":"INDEX('Angen o''r Newydd'!G8:G27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":106.96518325805664,"d":"107"}},{"$f":"INDEX('Angen o''r Newydd'!H8:H27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":142.0881404876709,"d":"142"}}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Canolbarth'!C9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$10/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$21/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":50.2,"d":"50"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Canolbarth'!D9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$10/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$21/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":50.2,"d":"50"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Canolbarth'!E9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$10/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$21/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":50.2,"d":"50"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Canolbarth'!F9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$10/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$21/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":50.2,"d":"50"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - Canolbarth'!G9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$10/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$21/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":50.2,"d":"50"}}]
[null,"Cyfanswm",{"$f":"SUM(C11:C12)","v":{"v":74.53879852294922,"d":"75"}},{"$f":"SUM(D11:D12)","v":{"v":105.06530303955078,"d":"105"}},{"v":136.6571304321289,"d":"137"},{"v":157.16518325805663,"d":"157"},{"v":192.2881404876709,"d":"192"}]
[]
[null,"Rhaniad y Ddeiliadaeth: Tai Fforddiadwy ac ar y Farchnad"]
[]
[null,"Tai'r Farchnad"]
[null,"Rhent Preifat Canolrifol",{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!C112","v":{"v":6424.306130971044,"d":"£6,424"}},{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!D112","v":{"v":6620.895832876211,"d":"£6,621"}},{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!E112","v":{"v":6827.54993955461,"d":"£6,828"}},{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!F112","v":{"v":7044.095583533424,"d":"£7,044"}},{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!G112","v":{"v":7276.179653327852,"d":"£7,276"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C18/'Rhaniad y Ddeiliadaeth (Canol)'!C108","v":{"v":21414.35376990348,"d":"£21,414"}},{"$f":"D18/'Rhaniad y Ddeiliadaeth (Canol)'!D108","v":{"v":22069.65277625404,"d":"£22,070"}},{"$f":"E18/'Rhaniad y Ddeiliadaeth (Canol)'!E108","v":{"v":22758.499798515368,"d":"£22,758"}},{"$f":"F18/'Rhaniad y Ddeiliadaeth (Canol)'!F108","v":{"v":23480.318611778082,"d":"£23,480"}},{"$f":"G18/'Rhaniad y Ddeiliadaeth (Canol)'!G108","v":{"v":24253.932177759507,"d":"£24,254"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!C19,'Incwm (Canolbarth)'!AD$4:AD$84,1)),10)","v":36},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!D19,'Incwm (Canolbarth)'!AE$4:AE$84,1)),10)","v":36},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!E19,'Incwm (Canolbarth)'!AF$4:AF$84,1)),10)","v":37},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!F19,'Incwm (Canolbarth)'!AG$4:AG$84,1)),10)","v":37},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!G19,'Incwm (Canolbarth)'!AH$4:AH$84,1)),10)","v":37}]
[null,"Canran yr angen o'r newydd sy'n gallu fforddio",{"$f":"(100-C20)/100","v":{"v":0.64,"d":"64%"}},{"$f":"(100-D20)/100","v":{"v":0.64,"d":"64%"}},{"v":0.63,"d":"63%"},{"v":0.63,"d":"63%"},{"v":0.63,"d":"63%"}]
[null,"Cyfanswm yr aelwydydd newydd all fforddio'r farchnad ",{"$f":"C21*C11","v":{"v":15.576831054687501,"d":"16"}},{"$f":"D21*D11","v":{"v":35.1137939453125,"d":"35"}},{"$f":"E21*E11","v":{"v":54.46799217224121,"d":"54"}},{"$f":"F21*F11","v":{"v":67.38806545257569,"d":"67"}},{"$f":"G21*G11","v":{"v":89.51552850723267,"d":"90"}}]
[]
[]
[null,"Tai Fforddiadwy"]
[null,"Gweddill yr aelwydydd na all fforddio'r farchnad",{"$f":"C13-C22","v":{"v":58.96196746826172,"d":"59"}},{"$f":"D13-D22","v":{"v":69.95150909423828,"d":"70"}},{"$f":"E13-E22","v":{"v":82.18913825988768,"d":"82"}},{"v":89.77711780548094,"d":"90"},{"v":102.77261198043821,"d":"103"}]
[]
[null,"Amcangyfrifon"]
[null,"Tai'r Farchnad Agored",{"$f":"C22","v":{"v":15.576831054687501,"d":"16"}},{"$f":"D22","v":{"v":35.1137939453125,"d":"35"}},{"$f":"E22","v":{"v":54.46799217224121,"d":"54"}},{"$f":"F22","v":{"v":67.38806545257569,"d":"67"}},{"$f":"G22","v":{"v":89.51552850723267,"d":"90"}}]
[null,"Tai Fforddiadwy",{"$f":"C26","v":{"v":58.96196746826172,"d":"59"}},{"$f":"D26","v":{"v":69.95150909423828,"d":"70"}},{"$f":"E26","v":{"v":82.18913825988768,"d":"82"}},{"$f":"F26","v":{"v":89.77711780548094,"d":"90"}},{"$f":"G26","v":{"v":102.77261198043821,"d":"103"}}]
[]
[null,"Rhaniad y Ddeiliadaeth: Perchen-feddianwyr, Y Sector Rhentu Preifat, Rhent Canolradd a Chymdeithasol"]
[null,"NODWCH: OS NAD YDYCH WEDI CWBLHAU OPSIYNAU'R DDEWISLEN, BYDD CYFEILIORNADAU'N DIGWYDD ISOD"]
[]
[null,"Perchen-feddiannydd"]
[null,{"$f":"\"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: \"&'Rhaniad y Ddeiliadaeth (Cymru)'!C115","v":"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: 40"},{"$f":"INDEX('Prisiau Tai (Canolbarth)'!AD$4:AD$84,MATCH('Rhaniad y Ddeiliadaeth (Canol)'!C115,'Prisiau Tai (Canolbarth)'!$AC$4:$AC$84,0))","v":{"v":169776,"d":"£169,776"}},{"$f":"INDEX('Prisiau Tai (Canolbarth)'!AE$4:AE$84,MATCH('Rhaniad y Ddeiliadaeth (Canol)'!D115,'Prisiau Tai (Canolbarth)'!$AC$4:$AC$84,0))","v":{"v":179673.9408,"d":"£179,674"}},{"$f":"INDEX('Prisiau Tai (Canolbarth)'!AF$4:AF$84,MATCH('Rhaniad y Ddeiliadaeth (Canol)'!E115,'Prisiau Tai (Canolbarth)'!$AC$4:$AC$84,0))","v":{"v":192365.55671150165,"d":"£192,366"}},{"$f":"INDEX('Prisiau Tai (Canolbarth)'!AG$4:AG$84,MATCH('Rhaniad y Ddeiliadaeth (Canol)'!F115,'Prisiau Tai (Canolbarth)'!$AC$4:$AC$84,0))","v":{"v":202834.25790873045,"d":"£202,834"}},{"$f":"INDEX('Prisiau Tai (Canolbarth)'!AH$4:AH$84,MATCH('Rhaniad y Ddeiliadaeth (Canol)'!G115,'Prisiau Tai (Canolbarth)'!$AC$4:$AC$84,0))","v":{"v":211390.56315782436,"d":"£211,391"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C36/'Rhaniad y Ddeiliadaeth (Canol)'!C114","v":{"v":42128.03970223325,"d":"£42,128"}},{"$f":"D36/'Rhaniad y Ddeiliadaeth (Canol)'!D114","v":{"v":44584.10441687345,"d":"£44,584"}},{"$f":"E36/'Rhaniad y Ddeiliadaeth (Canol)'!E114","v":{"v":47733.388762159215,"d":"£47,733"}},{"$f":"F36/'Rhaniad y Ddeiliadaeth (Canol)'!F114","v":{"v":50331.08136693063,"d":"£50,331"}},{"$f":"G36/'Rhaniad y Ddeiliadaeth (Canol)'!G114","v":{"v":52454.23403419959,"d":"£52,454"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!C37,'Incwm (Canolbarth)'!AD$4:AD$84,1)),10)","v":71},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!D37,'Incwm (Canolbarth)'!AE$4:AE$84,1)),10)","v":71},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!E37,'Incwm (Canolbarth)'!AF$4:AF$84,1)),10)","v":72},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!F37,'Incwm (Canolbarth)'!AG$4:AG$84,1)),10)","v":73},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!G37,'Incwm (Canolbarth)'!AH$4:AH$84,1)),10)","v":73}]
[null,"Canran angen sydd newydd ymddangos sy'n gallu fforddio",{"$f":"(100-C38)/100","v":{"v":0.29,"d":"29%"}},{"$f":"(100-D38)/100","v":{"v":0.29,"d":"29%"}},{"v":0.28,"d":"28%"},{"v":0.27,"d":"27%"},{"v":0.27,"d":"27%"}]
[null,"Canran sy'n gallu fforddio a mynd ymlaen i brynu eiddo",{"$f":"C39*'Rhaniad y Ddeiliadaeth (Canol)'!C116","v":{"$error":"#VALUE!"}},{"$f":"D39*'Rhaniad y Ddeiliadaeth (Canol)'!D116","v":{"$error":"#VALUE!"}},{"$f":"E39*'Rhaniad y Ddeiliadaeth (Canol)'!E116","v":{"$error":"#VALUE!"}},{"$f":"F39*'Rhaniad y Ddeiliadaeth (Canol)'!F116","v":{"$error":"#VALUE!"}},{"$f":"G39*'Rhaniad y Ddeiliadaeth (Canol)'!G116","v":{"$error":"#VALUE!"}}]
[null,"Perchen-feddiannydd",{"$f":"C40*C11","v":{"$error":"#VALUE!"}},{"$f":"D40*D11","v":{"$error":"#VALUE!"}},{"$f":"E40*E11","v":{"$error":"#VALUE!"}},{"$f":"F40*F11","v":{"$error":"#VALUE!"}},{"$f":"G40*G11","v":{"$error":"#VALUE!"}}]
[]
[null,"Y Sector Rhentu Preifat"]
[null,"Llai y rheini sy'n mynd ymlaen i brynu eiddo (ar gyfer rhaniad o bedair deiliadaeth)",{"$f":"C22-C41","v":{"$error":"#VALUE!"}},{"$f":"D22-D41","v":{"$error":"#VALUE!"}},{"$f":"E22-E41","v":{"$error":"#VALUE!"}},{"$f":"F22-F41","v":{"$error":"#VALUE!"}},{"$f":"G22-G41","v":{"$error":"#VALUE!"}}]
[]
[null,"Tai Cymdeithasol"]
[null,"30 Canradd Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!C113","v":{"v":5559.495690263403,"d":"£5,559"}},{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!D113","v":{"v":5729.621393835182,"d":"£5,730"}},{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!E113","v":{"v":5908.45667846072,"d":"£5,908"}},{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!F113","v":{"v":6095.85194728854,"d":"£6,096"}},{"$f":"'Rhaniad y Ddeiliadaeth (Canol)'!G113","v":{"v":6296.693930764487,"d":"£6,297"}}]
[null,"Trothwy Uwch incwm yr aelwyd",{"$f":"C47/'Rhaniad y Ddeiliadaeth (Canol)'!C117","v":{"v":15884.273400752581,"d":"£15,884"}},{"$f":"D47/'Rhaniad y Ddeiliadaeth (Canol)'!D117","v":{"v":16370.346839529093,"d":"£16,370"}},{"$f":"E47/'Rhaniad y Ddeiliadaeth (Canol)'!E117","v":{"v":16881.304795602056,"d":"£16,881"}},{"$f":"F47/'Rhaniad y Ddeiliadaeth (Canol)'!F117","v":{"v":17416.71984939583,"d":"£17,417"}},{"$f":"G47/'Rhaniad y Ddeiliadaeth (Canol)'!G117","v":{"v":17990.554087898534,"d":"£17,991"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!C48,'Incwm (Canolbarth)'!AD$4:AD$84,1)),10)","v":22},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!D48,'Incwm (Canolbarth)'!AE$4:AE$84,1)),10)","v":22},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!E48,'Incwm (Canolbarth)'!AF$4:AF$84,1)),10)","v":23},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!F48,'Incwm (Canolbarth)'!AG$4:AG$84,1)),10)","v":23},{"$f":"IFERROR(INDEX('Incwm (Canolbarth)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - Canolbarth'!G48,'Incwm (Canolbarth)'!AH$4:AH$84,1)),10)","v":24}]
[null,"Canran yr angen o'r newydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C49/100","v":{"v":0.22,"d":"22%"}},{"$f":"D49/100","v":{"v":0.22,"d":"22%"}},{"v":0.23,"d":"23%"},{"v":0.23,"d":"23%"},{"v":0.24,"d":"24%"}]
[null,"Aelwydydd o ran Angen o'r newydd",{"$f":"C50*C11","v":{"v":5.354535675048828,"d":"5.35"}},{"$f":"D50*D11","v":{"v":12.070366668701173,"d":"12"}},{"$f":"E50*E11","v":{"v":19.88513999938965,"d":"20"}},{"$f":"F50*F11","v":{"v":24.601992149353027,"d":"25"}},{"$f":"G50*G11","v":{"v":34.101153717041015,"d":"34"}}]
[null,"Aelwydydd o ran Angen Presennol nas Diwallwyd",{"$f":"C12","v":{"v":50.2,"d":"50"}},{"$f":"D12","v":{"v":50.2,"d":"50"}},{"$f":"E12","v":{"v":50.2,"d":"50"}},{"$f":"F12","v":{"v":50.2,"d":"50"}},{"$f":"G12","v":{"v":50.2,"d":"50"}}]
[null,"Cyfanswm yr aelwydydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C52+C51","v":{"v":55.55453567504883,"d":"56"}},{"$f":"D52+D51","v":{"v":62.27036666870117,"d":"62"}},{"v":70.08513999938965,"d":"70"},{"v":74.80199214935303,"d":"75"},{"v":84.30115371704102,"d":"84"}]
[]
[null,"Tai Canolradd"]
[null,"Aelwydydd nad ydynt wedi'u neilltuo ",{"$f":"C11-C41-C44-C51","v":{"$error":"#VALUE!"}},{"$f":"D11-D41-D44-D51","v":{"$error":"#VALUE!"}},{"$f":"E11-E41-E44-E51","v":{"$error":"#VALUE!"}},{"$f":"F11-F41-F44-F51","v":{"$error":"#VALUE!"}},{"$f":"G11-G41-G44-G51","v":{"$error":"#VALUE!"}}]
[]
[null,"Amcangyfrifon"]
[null,"Perchen-Feddiannydd",{"$f":"C41","v":{"$error":"#VALUE!"}},{"$f":"D41","v":{"$error":"#VALUE!"}},{"$f":"E41","v":{"$error":"#VALUE!"}},{"$f":"F41","v":{"$error":"#VALUE!"}},{"$f":"G41","v":{"$error":"#VALUE!"}}]
[null,"Y Sector Rhentu Preifat",{"$f":"C44","v":{"$error":"#VALUE!"}},{"$f":"D44","v":{"$error":"#VALUE!"}},{"$f":"E44","v":{"$error":"#VALUE!"}},{"$f":"F44","v":{"$error":"#VALUE!"}},{"$f":"G44","v":{"$error":"#VALUE!"}}]
[null,"Tai Cymdeithasol",{"$f":"C53","v":{"v":55.55453567504883,"d":"56"}},{"$f":"D53","v":{"v":62.27036666870117,"d":"62"}},{"$f":"E53","v":{"v":70.08513999938965,"d":"70"}},{"$f":"F53","v":{"v":74.80199214935303,"d":"75"}},{"$f":"G53","v":{"v":84.30115371704102,"d":"84"}}]
[null,"Tai Canolradd",{"$f":"C56","v":{"$error":"#VALUE!"}},{"$f":"D56","v":{"$error":"#VALUE!"}},{"$f":"E56","v":{"$error":"#VALUE!"}},{"$f":"F56","v":{"$error":"#VALUE!"}},{"$f":"G56","v":{"$error":"#VALUE!"}}]

{"sheet":"Cyfrifiadau - De-orllewin","index":12,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[2,1,5,6],[32,1,32,6]]}
[null,"De-orllewin Cymru"]
[]
[null,"Mae'r daflen hon yn defnyddio'r set o ragdybiaethau i gyfrifo faint o aelwydydd a fyddai'n addas ar gyfer pob deiliadaeth tŷ ym mhob blwyddyn. Caiff y canlyniadau yn y daflen hon eu bwydo i'r daflen Rhaniad y Ddeiliadaeth (De-orllewin). Nid oes angen ichi roi unrhyw beth ar y daflen hon. Os bydd gennych unrhyw gofnodion o ddata na chwblhawyd ar unrhyw newidynnau, bydd cyfeiliornadau'n digwydd. "]
[]
[]
[]
[]
[null,"Unedau Tai Ychwanegol"]
[null,null,1,2,3,4,5]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Angen o'r Newydd",{"$f":"INDEX('Angen o''r Newydd'!D8:D27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":1364.2011413574219,"d":"1,364"}},{"$f":"INDEX('Angen o''r Newydd'!E8:E27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":1421.054916381836,"d":"1,421"}},{"$f":"INDEX('Angen o''r Newydd'!F8:F27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":1541.1961822509766,"d":"1,541"}},{"$f":"INDEX('Angen o''r Newydd'!G8:G27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":1508.4411163330078,"d":"1,508"}},{"$f":"INDEX('Angen o''r Newydd'!H8:H27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":1439.5491943359375,"d":"1,440"}}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - De-orllewin'!C9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$11/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$22/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":187.6,"d":"188"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - De-orllewin'!D9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$11/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$22/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":187.6,"d":"188"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - De-orllewin'!E9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$11/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$22/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":187.6,"d":"188"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - De-orllewin'!F9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$11/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$22/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":187.6,"d":"188"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau - De-orllewin'!G9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$11/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$22/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":187.6,"d":"188"}}]
[null,"Cyfanswm",{"$f":"SUM(C11:C12)","v":{"v":1551.8011413574218,"d":"1,552"}},{"$f":"SUM(D11:D12)","v":{"v":1608.6549163818358,"d":"1,609"}},{"v":1728.7961822509765,"d":"1,729"},{"v":1696.0411163330077,"d":"1,696"},{"v":1627.1491943359374,"d":"1,627"}]
[]
[null,"Rhaniad y Ddeiliadaeth: Tai Fforddiadwy ac ar y Farchnad"]
[]
[null,"Tai'r Farchnad"]
[null,"Rhent Preifat Canolrifol",{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!C112","v":{"v":6177.217433626003,"d":"£6,177"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!D112","v":{"v":6366.245993150203,"d":"£6,366"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!E112","v":{"v":6564.951864956355,"d":"£6,565"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!F112","v":{"v":6773.1688303206,"d":"£6,773"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!G112","v":{"v":6996.326589738319,"d":"£6,996"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C18/'Rhaniad y Ddeiliadaeth (De-o)'!C108","v":{"v":20590.724778753345,"d":"£20,591"}},{"$f":"D18/'Rhaniad y Ddeiliadaeth (De-o)'!D108","v":{"v":21220.819977167343,"d":"£21,221"}},{"$f":"E18/'Rhaniad y Ddeiliadaeth (De-o)'!E108","v":{"v":21883.17288318785,"d":"£21,883"}},{"$f":"F18/'Rhaniad y Ddeiliadaeth (De-o)'!F108","v":{"v":22577.229434402,"d":"£22,577"}},{"$f":"G18/'Rhaniad y Ddeiliadaeth (De-o)'!G108","v":{"v":23321.088632461066,"d":"£23,321"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH(C19,'Incwm (De-orllewin)'!AD$4:AD$84,1)),10)","v":37},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH(D19,'Incwm (De-orllewin)'!AE$4:AE$84,1)),10)","v":37},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH(E19,'Incwm (De-orllewin)'!AF$4:AF$84,1)),10)","v":37},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH(F19,'Incwm (De-orllewin)'!AG$4:AG$84,1)),10)","v":37},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH(G19,'Incwm (De-orllewin)'!AH$4:AH$84,1)),10)","v":38}]
[null,"Canran yr angen o'r newydd sy'n gallu fforddio",{"$f":"(100-C20)/100","v":{"v":0.63,"d":"63%"}},{"$f":"(100-D20)/100","v":{"v":0.63,"d":"63%"}},{"v":0.63,"d":"63%"},{"v":0.63,"d":"63%"},{"v":0.62,"d":"62%"}]
[null,"Cyfanswm yr aelwydydd newydd all fforddio'r farchnad ",{"$f":"C21*C11","v":{"v":859.4467190551758,"d":"859"}},{"$f":"D21*D11","v":{"v":895.2645973205566,"d":"895"}},{"$f":"E21*E11","v":{"v":970.9535948181152,"d":"971"}},{"$f":"F21*F11","v":{"v":950.3179032897949,"d":"950"}},{"$f":"G21*G11","v":{"v":892.5205004882813,"d":"893"}}]
[]
[]
[null,"Tai Fforddiadwy"]
[null,"Gweddill yr aelwydydd na all fforddio'r farchnad",{"$f":"C13-C22","v":{"v":692.354422302246,"d":"692"}},{"$f":"D13-D22","v":{"v":713.3903190612792,"d":"713"}},{"$f":"E13-E22","v":{"v":757.8425874328613,"d":"758"}},{"v":745.7232130432128,"d":"746"},{"v":734.6286938476561,"d":"735"}]
[]
[null,"Amcangyfrifon"]
[null,"Tai'r Farchnad Agored",{"$f":"C22","v":{"v":859.4467190551758,"d":"859"}},{"$f":"D22","v":{"v":895.2645973205566,"d":"895"}},{"$f":"E22","v":{"v":970.9535948181152,"d":"971"}},{"$f":"F22","v":{"v":950.3179032897949,"d":"950"}},{"$f":"G22","v":{"v":892.5205004882813,"d":"893"}}]
[null,"Tai Fforddiadwy",{"$f":"C26","v":{"v":692.354422302246,"d":"692"}},{"$f":"D26","v":{"v":713.3903190612792,"d":"713"}},{"$f":"E26","v":{"v":757.8425874328613,"d":"758"}},{"$f":"F26","v":{"v":745.7232130432128,"d":"746"}},{"$f":"G26","v":{"v":734.6286938476561,"d":"735"}}]
[]
[null,"Rhaniad y Ddeiliadaeth: Perchen-feddianwyr, Y Sector Rhentu Preifat, Rhent Canolradd a Chymdeithasol"]
[null,"NODWCH: OS NAD YDYCH WEDI CWBLHAU OPSIYNAU'R DDEWISLEN, BYDD CYFEILIORNADAU'N DIGWYDD ISOD"]
[]
[null,"Perchen-feddiannydd"]
[null,{"$f":"\"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: \"&'Rhaniad y Ddeiliadaeth (Cymru)'!C115","v":"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: 40"},{"$f":"INDEX('Prisiau Tai (De-orllewin)'!AD$4:AD$84,MATCH('Rhaniad y Ddeiliadaeth (De-o)'!C115,'Prisiau Tai (De-orllewin)'!$AC$4:$AC$84,0))","v":{"v":128904,"d":"£128,904"}},{"$f":"INDEX('Prisiau Tai (De-orllewin)'!AE$4:AE$84,MATCH('Rhaniad y Ddeiliadaeth (De-o)'!D115,'Prisiau Tai (De-orllewin)'!$AC$4:$AC$84,0))","v":{"v":136419.1032,"d":"£136,419"}},{"$f":"INDEX('Prisiau Tai (De-orllewin)'!AF$4:AF$84,MATCH('Rhaniad y Ddeiliadaeth (De-o)'!E115,'Prisiau Tai (De-orllewin)'!$AC$4:$AC$84,0))","v":{"v":146055.33009576978,"d":"£146,055"}},{"$f":"INDEX('Prisiau Tai (De-orllewin)'!AG$4:AG$84,MATCH('Rhaniad y Ddeiliadaeth (De-o)'!F115,'Prisiau Tai (De-orllewin)'!$AC$4:$AC$84,0))","v":{"v":154003.78841218425,"d":"£154,004"}},{"$f":"INDEX('Prisiau Tai (De-orllewin)'!AH$4:AH$84,MATCH('Rhaniad y Ddeiliadaeth (De-o)'!G115,'Prisiau Tai (De-orllewin)'!$AC$4:$AC$84,0))","v":{"v":160500.24239760742,"d":"£160,500"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C36/'Rhaniad y Ddeiliadaeth (De-o)'!C114","v":{"v":31986.10421836228,"d":"£31,986"}},{"$f":"D36/'Rhaniad y Ddeiliadaeth (De-o)'!D114","v":{"v":33850.8940942928,"d":"£33,851"}},{"$f":"E36/'Rhaniad y Ddeiliadaeth (De-o)'!E114","v":{"v":36242.01739349126,"d":"£36,242"}},{"$f":"F36/'Rhaniad y Ddeiliadaeth (De-o)'!F114","v":{"v":38214.33955637326,"d":"£38,214"}},{"$f":"G36/'Rhaniad y Ddeiliadaeth (De-o)'!G114","v":{"v":39826.36287781822,"d":"£39,826"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!C37,'Incwm (De-orllewin)'!AD$4:AD$84,1)),10)","v":60},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!D37,'Incwm (De-orllewin)'!AE$4:AE$84,1)),10)","v":61},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!E37,'Incwm (De-orllewin)'!AF$4:AF$84,1)),10)","v":63},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!F37,'Incwm (De-orllewin)'!AG$4:AG$84,1)),10)","v":64},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!G37,'Incwm (De-orllewin)'!AH$4:AH$84,1)),10)","v":64}]
[null,"Canran angen sydd newydd ymddangos sy'n gallu fforddio",{"$f":"(100-C38)/100","v":{"v":0.4,"d":"40%"}},{"$f":"(100-D38)/100","v":{"v":0.39,"d":"39%"}},{"v":0.37,"d":"37%"},{"v":0.36,"d":"36%"},{"v":0.36,"d":"36%"}]
[null,"Canran sy'n gallu fforddio a mynd ymlaen i brynu eiddo",{"$f":"C39*'Rhaniad y Ddeiliadaeth (De-o)'!C116","v":{"$error":"#VALUE!"}},{"$f":"D39*'Rhaniad y Ddeiliadaeth (De-o)'!D116","v":{"$error":"#VALUE!"}},{"$f":"E39*'Rhaniad y Ddeiliadaeth (De-o)'!E116","v":{"$error":"#VALUE!"}},{"$f":"F39*'Rhaniad y Ddeiliadaeth (De-o)'!F116","v":{"$error":"#VALUE!"}},{"$f":"G39*'Rhaniad y Ddeiliadaeth (De-o)'!G116","v":{"$error":"#VALUE!"}}]
[null,"Perchen-feddiannydd",{"$f":"C40*C11","v":{"$error":"#VALUE!"}},{"$f":"D40*D11","v":{"$error":"#VALUE!"}},{"$f":"E40*E11","v":{"$error":"#VALUE!"}},{"$f":"F40*F11","v":{"$error":"#VALUE!"}},{"$f":"G40*G11","v":{"$error":"#VALUE!"}}]
[]
[null,"Y Sector Rhentu Preifat"]
[null,"Llai y rheini sy'n mynd ymlaen i brynu eiddo (ar gyfer rhaniad o bedair deiliadaeth)",{"$f":"C22-C41","v":{"$error":"#VALUE!"}},{"$f":"D22-D41","v":{"$error":"#VALUE!"}},{"$f":"E22-E41","v":{"$error":"#VALUE!"}},{"$f":"F22-F41","v":{"$error":"#VALUE!"}},{"$f":"G22-G41","v":{"$error":"#VALUE!"}}]
[]
[null,"Tai Cymdeithasol"]
[null,"30 Canradd Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!C113","v":{"v":5559.495690263403,"d":"£5,559"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!D113","v":{"v":5729.621393835182,"d":"£5,730"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!E113","v":{"v":5908.45667846072,"d":"£5,908"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!F113","v":{"v":6095.85194728854,"d":"£6,096"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-o)'!G113","v":{"v":6296.693930764487,"d":"£6,297"}}]
[null,"Trothwy Uwch incwm yr aelwyd",{"$f":"C47/'Rhaniad y Ddeiliadaeth (De-o)'!C117","v":{"v":15884.273400752581,"d":"£15,884"}},{"$f":"D47/'Rhaniad y Ddeiliadaeth (De-o)'!D117","v":{"v":16370.346839529093,"d":"£16,370"}},{"$f":"E47/'Rhaniad y Ddeiliadaeth (De-o)'!E117","v":{"v":16881.304795602056,"d":"£16,881"}},{"$f":"F47/'Rhaniad y Ddeiliadaeth (De-o)'!F117","v":{"v":17416.71984939583,"d":"£17,417"}},{"$f":"G47/'Rhaniad y Ddeiliadaeth (De-o)'!G117","v":{"v":17990.554087898534,"d":"£17,991"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!C48,'Incwm (De-orllewin)'!AD$4:AD$84,1)),10)","v":22},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!D48,'Incwm (De-orllewin)'!AE$4:AE$84,1)),10)","v":23},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!E48,'Incwm (De-orllewin)'!AF$4:AF$84,1)),10)","v":23},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!F48,'Incwm (De-orllewin)'!AG$4:AG$84,1)),10)","v":23},{"$f":"IFERROR(INDEX('Incwm (De-orllewin)'!$AC$4:$AC$84,MATCH('Cyfrifiadau - De-orllewin'!G48,'Incwm (De-orllewin)'!AH$4:AH$84,1)),10)","v":24}]
[null,"Canran yr angen o'r newydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C49/100","v":{"v":0.22,"d":"22%"}},{"$f":"D49/100","v":{"v":0.23,"d":"23%"}},{"v":0.23,"d":"23%"},{"v":0.23,"d":"23%"},{"v":0.24,"d":"24%"}]
[null,"Aelwydydd o ran Angen o'r newydd",{"$f":"C50*C11","v":{"v":300.12425109863284,"d":"300"}},{"$f":"D50*D11","v":{"v":326.8426307678223,"d":"327"}},{"$f":"E50*E11","v":{"v":354.4751219177246,"d":"354"}},{"$f":"F50*F11","v":{"v":346.94145675659183,"d":"347"}},{"$f":"G50*G11","v":{"v":345.491806640625,"d":"345"}}]
[null,"Aelwydydd o ran Angen Presennol nas Diwallwyd",{"$f":"C12","v":{"v":187.6,"d":"188"}},{"$f":"D12","v":{"v":187.6,"d":"188"}},{"$f":"E12","v":{"v":187.6,"d":"188"}},{"$f":"F12","v":{"v":187.6,"d":"188"}},{"$f":"G12","v":{"v":187.6,"d":"188"}}]
[null,"Cyfanswm yr aelwydydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C52+C51","v":{"v":487.72425109863286,"d":"488"}},{"$f":"D52+D51","v":{"v":514.4426307678223,"d":"514"}},{"v":542.0751219177246,"d":"542"},{"v":534.5414567565919,"d":"535"},{"v":533.091806640625,"d":"533"}]
[]
[null,"Tai Canolradd"]
[null,"Aelwydydd nad ydynt wedi'u neilltuo ",{"$f":"C11-C41-C44-C51","v":{"$error":"#VALUE!"}},{"$f":"D11-D41-D44-D51","v":{"$error":"#VALUE!"}},{"$f":"E11-E41-E44-E51","v":{"$error":"#VALUE!"}},{"$f":"F11-F41-F44-F51","v":{"$error":"#VALUE!"}},{"$f":"G11-G41-G44-G51","v":{"$error":"#VALUE!"}}]
[]
[null,"Amcangyfrifon"]
[null,"Perchen-Feddiannydd",{"$f":"C41","v":{"$error":"#VALUE!"}},{"$f":"D41","v":{"$error":"#VALUE!"}},{"$f":"E41","v":{"$error":"#VALUE!"}},{"$f":"F41","v":{"$error":"#VALUE!"}},{"$f":"G41","v":{"$error":"#VALUE!"}}]
[null,"Y Sector Rhentu Preifat",{"$f":"C44","v":{"$error":"#VALUE!"}},{"$f":"D44","v":{"$error":"#VALUE!"}},{"$f":"E44","v":{"$error":"#VALUE!"}},{"$f":"F44","v":{"$error":"#VALUE!"}},{"$f":"G44","v":{"$error":"#VALUE!"}}]
[null,"Tai Cymdeithasol",{"$f":"C53","v":{"v":487.72425109863286,"d":"488"}},{"$f":"D53","v":{"v":514.4426307678223,"d":"514"}},{"$f":"E53","v":{"v":542.0751219177246,"d":"542"}},{"$f":"F53","v":{"v":534.5414567565919,"d":"535"}},{"$f":"G53","v":{"v":533.091806640625,"d":"533"}}]
[null,"Tai Canolradd",{"$f":"C56","v":{"$error":"#VALUE!"}},{"$f":"D56","v":{"$error":"#VALUE!"}},{"$f":"E56","v":{"$error":"#VALUE!"}},{"$f":"F56","v":{"$error":"#VALUE!"}},{"$f":"G56","v":{"$error":"#VALUE!"}}]

{"sheet":"Cyfrifiadau De-ddwyrain","index":13,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[2,1,5,6],[32,1,32,6]]}
[null,"De-ddwyrain Cymru"]
[]
[null,"Mae'r daflen hon yn defnyddio'r set o ragdybiaethau i gyfrifo faint o aelwydydd a fyddai'n addas ar gyfer pob deiliadaeth tŷ ym mhob blwyddyn. Caiff y canlyniadau yn y daflen hon eu bwydo i'r daflen Rhaniad y Ddeiliadaeth (De-ddwyrain). Nid oes angen ichi roi unrhyw beth ar y daflen hon. Os bydd gennych unrhyw gofnodion o ddata na chwblhawyd ar unrhyw newidynnau, bydd cyfeiliornadau'n digwydd. "]
[]
[]
[]
[]
[null,"Unedau Tai Ychwanegol"]
[null,null,1,2,3,4,5]
[null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Angen o'r Newydd",{"$f":"INDEX('Angen o''r Newydd'!D8:D27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":3644.6937942504883,"d":"3,645"}},{"$f":"INDEX('Angen o''r Newydd'!E8:E27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":3644.683883666992,"d":"3,645"}},{"$f":"INDEX('Angen o''r Newydd'!F8:F27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":3882.6975173950195,"d":"3,883"}},{"$f":"INDEX('Angen o''r Newydd'!G8:G27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":3708.732280731201,"d":"3,709"}},{"$f":"INDEX('Angen o''r Newydd'!H8:H27,MATCH(1,($B$1='Angen o''r Newydd'!$C$8:$C$27)*('Rhaniad y Ddeiliadaeth (Cymru)'!$D$6='Angen o''r Newydd'!$B$8:$B$27),0))","v":{"v":3657.401309967041,"d":"3,657"}}]
[null,"Angen Presennol Nas Diwallwyd",{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau De-ddwyrain'!C9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$12/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$23/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":650.6,"d":"651"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau De-ddwyrain'!D9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$12/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$23/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":650.6,"d":"651"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau De-ddwyrain'!E9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$12/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$23/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":650.6,"d":"651"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau De-ddwyrain'!F9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$12/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$23/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":650.6,"d":"651"}},{"$f":"IF('Angen Presennol Nas Diwallwyd'!$C$29>='Cyfrifiadau De-ddwyrain'!G9,IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$7=\"Amcangyfrifon LlC\",'Angen Presennol Nas Diwallwyd'!$C$12/'Angen Presennol Nas Diwallwyd'!$C$29,'Angen Presennol Nas Diwallwyd'!$C$23/'Angen Presennol Nas Diwallwyd'!$C$29),0)","v":{"v":650.6,"d":"651"}}]
[null,"Cyfanswm",{"$f":"SUM(C11:C12)","v":{"v":4295.293794250489,"d":"4,295"}},{"$f":"SUM(D11:D12)","v":{"v":4295.283883666993,"d":"4,295"}},{"v":4533.29751739502,"d":"4,533"},{"v":4359.3322807312015,"d":"4,359"},{"v":4308.001309967041,"d":"4,308"}]
[]
[null,"Rhaniad y Ddeiliadaeth: Tai Fforddiadwy ac ar y Farchnad"]
[]
[null,"Tai'r Farchnad"]
[null,"Rhent Preifat Canolrifol",{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!C112","v":{"v":6794.939176988603,"d":"£6,795"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!D112","v":{"v":7002.870592465222,"d":"£7,003"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!E112","v":{"v":7221.44705145199,"d":"£7,221"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!F112","v":{"v":7450.485713352658,"d":"£7,450"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!G112","v":{"v":7695.959248712149,"d":"£7,696"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C18/'Rhaniad y Ddeiliadaeth (De-ddn)'!C108","v":{"v":22649.797256628677,"d":"£22,649.80"}},{"$f":"D18/'Rhaniad y Ddeiliadaeth (De-ddn)'!D108","v":{"v":23342.901974884076,"d":"£23,343"}},{"$f":"E18/'Rhaniad y Ddeiliadaeth (De-ddn)'!E108","v":{"v":24071.490171506633,"d":"£24,071"}},{"$f":"F18/'Rhaniad y Ddeiliadaeth (De-ddn)'!F108","v":{"v":24834.952377842197,"d":"£24,835"}},{"$f":"G18/'Rhaniad y Ddeiliadaeth (De-ddn)'!G108","v":{"v":25653.197495707165,"d":"£25,653"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!C19,'Incwm (De-ddwyrain)'!AD$4:AD$84,1)),10)","v":39},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!D19,'Incwm (De-ddwyrain)'!AE$4:AE$84,1)),10)","v":39},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!E19,'Incwm (De-ddwyrain)'!AF$4:AF$84,1)),10)","v":39},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!F19,'Incwm (De-ddwyrain)'!AG$4:AG$84,1)),10)","v":39},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!G19,'Incwm (De-ddwyrain)'!AH$4:AH$84,1)),10)","v":39}]
[null,"Canran yr angen o'r newydd sy'n gallu fforddio",{"$f":"(100-C20)/100","v":{"v":0.61,"d":"61%"}},{"$f":"(100-D20)/100","v":{"v":0.61,"d":"61%"}},{"v":0.61,"d":"61%"},{"v":0.61,"d":"61%"},{"v":0.61,"d":"61%"}]
[null,"Cyfanswm yr aelwydydd newydd all fforddio'r farchnad ",{"$f":"C21*C11","v":{"v":2223.263214492798,"d":"2223"}},{"$f":"D21*D11","v":{"v":2223.257169036865,"d":"2223"}},{"$f":"E21*E11","v":{"v":2368.445485610962,"d":"2368"}},{"$f":"F21*F11","v":{"v":2262.3266912460326,"d":"2262"}},{"$f":"G21*G11","v":{"v":2231.014799079895,"d":"2231"}}]
[]
[]
[null,"Tai Fforddiadwy"]
[null,"Gweddill yr aelwydydd na all fforddio'r farchnad",{"$f":"C13-C22","v":{"v":2072.0305797576907,"d":"2072"}},{"$f":"D13-D22","v":{"v":2072.0267146301276,"d":"2072"}},{"$f":"E13-E22","v":{"v":2164.852031784058,"d":"2165"}},{"v":2097.005589485169,"d":"2097"},{"v":2076.9865108871463,"d":"2077"}]
[]
[null,"Amcangyfrifon"]
[null,"Tai'r Farchnad Agored",{"$f":"C22","v":{"v":2223.263214492798,"d":"2,223"}},{"$f":"D22","v":{"v":2223.257169036865,"d":"2,223"}},{"$f":"E22","v":{"v":2368.445485610962,"d":"2,368"}},{"$f":"F22","v":{"v":2262.3266912460326,"d":"2,262"}},{"$f":"G22","v":{"v":2231.014799079895,"d":"2,231"}}]
[null,"Tai Fforddiadwy",{"$f":"C26","v":{"v":2072.0305797576907,"d":"2,072"}},{"$f":"D26","v":{"v":2072.0267146301276,"d":"2,072"}},{"$f":"E26","v":{"v":2164.852031784058,"d":"2,165"}},{"$f":"F26","v":{"v":2097.005589485169,"d":"2,097"}},{"$f":"G26","v":{"v":2076.9865108871463,"d":"2,077"}}]
[]
[null,"Rhaniad y Ddeiliadaeth: Perchen-feddianwyr, Y Sector Rhentu Preifat, Rhent Canolradd a Chymdeithasol"]
[null,"NODWCH: OS NAD YDYCH WEDI CWBLHAU OPSIYNAU'R DDEWISLEN, BYDD CYFEILIORNADAU'N DIGWYDD ISOD"]
[]
[null,"Perchen-feddiannydd"]
[null,{"$f":"\"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: \"&'Rhaniad y Ddeiliadaeth (Cymru)'!C115","v":"Canradd Mynediad y farchnad ar gyfer y Prynwyr Tro Cyntaf: 40"},{"$f":"INDEX('Prisiau Tai (De-ddwyrain)'!AD$4:AD$84,MATCH('Rhaniad y Ddeiliadaeth (De-ddn)'!C115,'Prisiau Tai (De-ddwyrain)'!$AC$4:$AC$84,0))","v":{"v":146720,"d":"£146,720"}},{"$f":"INDEX('Prisiau Tai (De-ddwyrain)'!AE$4:AE$84,MATCH('Rhaniad y Ddeiliadaeth (De-ddn)'!D115,'Prisiau Tai (De-ddwyrain)'!$AC$4:$AC$84,0))","v":{"v":155273.776,"d":"£155,274"}},{"$f":"INDEX('Prisiau Tai (De-ddwyrain)'!AF$4:AF$84,MATCH('Rhaniad y Ddeiliadaeth (De-ddn)'!E115,'Prisiau Tai (De-ddwyrain)'!$AC$4:$AC$84,0))","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"INDEX('Prisiau Tai (De-ddwyrain)'!AG$4:AG$84,MATCH('Rhaniad y Ddeiliadaeth (De-ddn)'!F115,'Prisiau Tai (De-ddwyrain)'!$AC$4:$AC$84,0))","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"INDEX('Prisiau Tai (De-ddwyrain)'!AH$4:AH$84,MATCH('Rhaniad y Ddeiliadaeth (De-ddn)'!G115,'Prisiau Tai (De-ddwyrain)'!$AC$4:$AC$84,0))","v":{"v":182683.20272898403,"d":"£182,683"}}]
[null,"Isafswm Incwm yr Aelwyd",{"$f":"C36/'Rhaniad y Ddeiliadaeth (De-ddn)'!C114","v":{"v":36406.947890818854,"d":"£36,407"}},{"$f":"D36/'Rhaniad y Ddeiliadaeth (De-ddn)'!D114","v":{"v":38529.4729528536,"d":"£38,529"}},{"$f":"E36/'Rhaniad y Ddeiliadaeth (De-ddn)'!E114","v":{"v":41251.076708038825,"d":"£41,251"}},{"$f":"F36/'Rhaniad y Ddeiliadaeth (De-ddn)'!F114","v":{"v":43495.99624302648,"d":"£43,496"}},{"$f":"G36/'Rhaniad y Ddeiliadaeth (De-ddn)'!G114","v":{"v":45330.81953572804,"d":"£45,331"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!C37,'Incwm (De-ddwyrain)'!AD$4:AD$84,1)),10)","v":62},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!D37,'Incwm (De-ddwyrain)'!AE$4:AE$84,1)),10)","v":62},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!E37,'Incwm (De-ddwyrain)'!AF$4:AF$84,1)),10)","v":64},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!F37,'Incwm (De-ddwyrain)'!AG$4:AG$84,1)),10)","v":65},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!G37,'Incwm (De-ddwyrain)'!AH$4:AH$84,1)),10)","v":65}]
[null,"Canran angen sydd newydd ymddangos sy'n gallu fforddio",{"$f":"(100-C38)/100","v":{"v":0.38,"d":"38%"}},{"$f":"(100-D38)/100","v":{"v":0.38,"d":"38%"}},{"v":0.36,"d":"36%"},{"v":0.35,"d":"35%"},{"v":0.35,"d":"35%"}]
[null,"Canran sy'n gallu fforddio a mynd ymlaen i brynu eiddo",{"$f":"C39*'Rhaniad y Ddeiliadaeth (De-ddn)'!C116","v":{"$error":"#VALUE!"}},{"$f":"D39*'Rhaniad y Ddeiliadaeth (De-ddn)'!D116","v":{"$error":"#VALUE!"}},{"$f":"E39*'Rhaniad y Ddeiliadaeth (De-ddn)'!E116","v":{"$error":"#VALUE!"}},{"$f":"F39*'Rhaniad y Ddeiliadaeth (De-ddn)'!F116","v":{"$error":"#VALUE!"}},{"$f":"G39*'Rhaniad y Ddeiliadaeth (De-ddn)'!G116","v":{"$error":"#VALUE!"}}]
[null,"Perchen-feddiannydd",{"$f":"C40*C11","v":{"$error":"#VALUE!"}},{"$f":"D40*D11","v":{"$error":"#VALUE!"}},{"$f":"E40*E11","v":{"$error":"#VALUE!"}},{"$f":"F40*F11","v":{"$error":"#VALUE!"}},{"$f":"G40*G11","v":{"$error":"#VALUE!"}}]
[]
[null,"Y Sector Rhentu Preifat"]
[null,"Llai y rheini sy'n mynd ymlaen i brynu eiddo (ar gyfer rhaniad o bedair deiliadaeth)",{"$f":"C22-C41","v":{"$error":"#VALUE!"}},{"$f":"D22-D41","v":{"$error":"#VALUE!"}},{"$f":"E22-E41","v":{"$error":"#VALUE!"}},{"$f":"F22-F41","v":{"$error":"#VALUE!"}},{"$f":"G22-G41","v":{"$error":"#VALUE!"}}]
[]
[null,"Tai Cymdeithasol"]
[null,"30 Canradd Rhenti Preifat",{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!C113","v":{"v":5868.356561944704,"d":"£5,868"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!D113","v":{"v":6047.933693492692,"d":"£6,048"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!E113","v":{"v":6236.704271708538,"d":"£6,237"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!F113","v":{"v":6434.5103888045705,"d":"£6,435"}},{"$f":"'Rhaniad y Ddeiliadaeth (De-ddn)'!G113","v":{"v":6646.510260251403,"d":"£6,647"}}]
[null,"Trothwy Uwch incwm yr aelwyd",{"$f":"C47/'Rhaniad y Ddeiliadaeth (De-ddn)'!C117","v":{"v":16766.733034127727,"d":"£16,767"}},{"$f":"D47/'Rhaniad y Ddeiliadaeth (De-ddn)'!D117","v":{"v":17279.810552836265,"d":"£17,280"}},{"$f":"E47/'Rhaniad y Ddeiliadaeth (De-ddn)'!E117","v":{"v":17819.155062024394,"d":"£17,819"}},{"$f":"F47/'Rhaniad y Ddeiliadaeth (De-ddn)'!F117","v":{"v":18384.315396584487,"d":"£18,384"}},{"$f":"G47/'Rhaniad y Ddeiliadaeth (De-ddn)'!G117","v":{"v":18990.029315004012,"d":"£18,990"}}]
[null,"Canradd dosbarthiad incwm",{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!C48,'Incwm (De-ddwyrain)'!AD$4:AD$84,1)),10)","v":25},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!D48,'Incwm (De-ddwyrain)'!AE$4:AE$84,1)),10)","v":25},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!E48,'Incwm (De-ddwyrain)'!AF$4:AF$84,1)),10)","v":26},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!F48,'Incwm (De-ddwyrain)'!AG$4:AG$84,1)),10)","v":26},{"$f":"IFERROR(INDEX('Incwm (De-ddwyrain)'!$AC$4:$AC$84,MATCH('Cyfrifiadau De-ddwyrain'!G48,'Incwm (De-ddwyrain)'!AH$4:AH$84,1)),10)","v":26}]
[null,"Canran yr angen o'r newydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C49/100","v":{"v":0.25,"d":"25%"}},{"$f":"D49/100","v":{"v":0.25,"d":"25%"}},{"v":0.26,"d":"26%"},{"v":0.26,"d":"26%"},{"v":0.26,"d":"26%"}]
[null,"Aelwydydd o ran Angen o'r newydd",{"$f":"C50*C11","v":{"v":911.1734485626221,"d":"911"}},{"$f":"D50*D11","v":{"v":911.170970916748,"d":"911"}},{"$f":"E50*E11","v":{"v":1009.5013545227051,"d":"1,010"}},{"$f":"F50*F11","v":{"v":964.2703929901123,"d":"964"}},{"$f":"G50*G11","v":{"v":950.9243405914307,"d":"951"}}]
[null,"Aelwydydd o ran Angen Presennol nas Diwallwyd",{"$f":"C12","v":{"v":650.6,"d":"651"}},{"$f":"D12","v":{"v":650.6,"d":"651"}},{"$f":"E12","v":{"v":650.6,"d":"651"}},{"$f":"F12","v":{"v":650.6,"d":"651"}},{"$f":"G12","v":{"v":650.6,"d":"651"}}]
[null,"Cyfanswm yr aelwydydd sy'n addas ar gyfer rhent cymdeithasol",{"$f":"C52+C51","v":{"v":1561.773448562622,"d":"1,562"}},{"$f":"D52+D51","v":{"v":1561.770970916748,"d":"1,562"}},{"v":1660.1013545227052,"d":"1,660"},{"v":1614.8703929901124,"d":"1,615"},{"v":1601.5243405914307,"d":"1,602"}]
[]
[null,"Tai Canolradd"]
[null,"Aelwydydd nad ydynt wedi'u neilltuo ",{"$f":"C11-C41-C44-C51","v":{"$error":"#VALUE!"}},{"$f":"D11-D41-D44-D51","v":{"$error":"#VALUE!"}},{"$f":"E11-E41-E44-E51","v":{"$error":"#VALUE!"}},{"$f":"F11-F41-F44-F51","v":{"$error":"#VALUE!"}},{"$f":"G11-G41-G44-G51","v":{"$error":"#VALUE!"}}]
[]
[null,"Amcangyfrifon"]
[null,"Perchen-Feddiannydd",{"$f":"C41","v":{"$error":"#VALUE!"}},{"$f":"D41","v":{"$error":"#VALUE!"}},{"$f":"E41","v":{"$error":"#VALUE!"}},{"$f":"F41","v":{"$error":"#VALUE!"}},{"$f":"G41","v":{"$error":"#VALUE!"}}]
[null,"Y Sector Rhentu Preifat",{"$f":"C44","v":{"$error":"#VALUE!"}},{"$f":"D44","v":{"$error":"#VALUE!"}},{"$f":"E44","v":{"$error":"#VALUE!"}},{"$f":"F44","v":{"$error":"#VALUE!"}},{"$f":"G44","v":{"$error":"#VALUE!"}}]
[null,"Tai Cymdeithasol",{"$f":"C53","v":{"v":1561.773448562622,"d":"1,562"}},{"$f":"D53","v":{"v":1561.770970916748,"d":"1,562"}},{"$f":"E53","v":{"v":1660.1013545227052,"d":"1,660"}},{"$f":"F53","v":{"v":1614.8703929901124,"d":"1,615"}},{"$f":"G53","v":{"v":1601.5243405914307,"d":"1,602"}}]
[null,"Tai Canolradd",{"$f":"C56","v":{"$error":"#VALUE!"}},{"$f":"D56","v":{"$error":"#VALUE!"}},{"$f":"E56","v":{"$error":"#VALUE!"}},{"$f":"F56","v":{"$error":"#VALUE!"}},{"$f":"G56","v":{"$error":"#VALUE!"}}]

{"sheet":"Amcanestyniadau Aelwydydd","index":14,"n_rows":24,"n_cols":11,"rows_kept":24}
[]
[null,"Amcanestyniadau Aelwydydd","Lefel Ddaearyddol",2019,{"$f":"D2+1","v":2020},{"$f":"E2+1","v":2021},2022,2023,2024,2025]
[null,"Prif","Gogledd Cymru",{"v":305906.13901519775,"d":"305,906"},{"v":306820.7816543579,"d":"306,821"},{"v":307780.4220123291,"d":"307,780"},{"v":308834.16090393066,"d":"308,834"},{"v":309815.74437713623,"d":"309,816"},{"v":310778.4629898071,"d":"310,778"},{"$error":"#N/A"}]
[null,"Prif","Canolbarth Cymru",{"v":90861.25394439697,"d":"90,861"},{"v":90885.59274291992,"d":"90,886"},{"v":90940.45804595947,"d":"90,940"},{"v":91026.9151763916,"d":"91,027"},{"v":91133.88035964966,"d":"91,134"},{"v":91275.96850013733,"d":"91,276"},{"$error":"#N/A"}]
[null,"Prif","De-orllewin Cymru",{"v":309498.3246612549,"d":"309,498"},{"v":310862.5258026123,"d":"310,863"},{"v":312283.58071899414,"d":"312,284"},{"v":313824.7769012451,"d":"313,825"},{"v":315333.2180175781,"d":"315,333"},{"v":316772.76721191406,"d":"316,773"},{"$error":"#N/A"}]
[null,"Prif","De-ddwyrain Cymru",{"v":658920.6070022583,"d":"658,921"},{"v":662565.3007965088,"d":"662,565"},{"v":666209.9846801758,"d":"666,210"},{"v":670092.6821975708,"d":"670,093"},{"v":673801.414478302,"d":"673,801"},{"v":677458.815788269,"d":"677,459"},{"$error":"#N/A"}]
[null,"Prif","Cymru",{"v":1365186.324623108,"d":"1,365,186"},{"v":1371134.200996399,"d":"1,371,134"},{"v":1377214.4454574585,"d":"1,377,214"},{"v":1383778.5351791382,"d":"1,383,779"},{"v":1390084.257232666,"d":"1,390,084"},{"v":1396286.0144901276,"d":"1,396,286"},{"$f":"SUM(J3:J6)","v":{"$error":"#N/A"}}]
[null,"Newidyn Uwch","Gogledd Cymru",{"v":305909.61682128906,"d":"305,910"},{"v":306975.381980896,"d":"306,975"},{"v":308116.18629455566,"d":"308,116"},{"v":309385.724357605,"d":"309,386"},{"v":310612.27880096436,"d":"310,612"},{"v":311842.77658081055,"d":"311,843"}]
[null,"Newidyn Uwch","Canolbarth Cymru",{"v":90862.64203262329,"d":"90,863"},{"v":90930.92348098755,"d":"90,931"},{"v":91038.14346313477,"d":"91,038"},{"v":91186.66416931152,"d":"91,187"},{"v":91364.1993484497,"d":"91,364"},{"v":91583.94317817688,"d":"91,584"}]
[null,"Newidyn Uwch","De-orllewin Cymru",{"v":309501.97967529297,"d":"309,502"},{"v":311020.32986450195,"d":"311,020"},{"v":312625.51818847656,"d":"312,626"},{"v":314385.4787750244,"d":"314,385"},{"v":316142.1193084717,"d":"316,142"},{"v":317852.749710083,"d":"317,853"}]
[null,"Newidyn Uwch","De-ddwyrain Cymru",{"v":658930.0665206909,"d":"658,930"},{"v":662896.1886062622,"d":"662,896"},{"v":666941.6653175354,"d":"666,942"},{"v":671314.9761199951,"d":"671,315"},{"v":675589.457736969,"d":"675,589"},{"v":679871.487323761,"d":"679,871"}]
[null,"Newidyn Uwch","Cymru",{"v":1365204.3050498962,"d":"1,365,204"},{"v":1371822.8239326477,"d":"1,371,823"},{"v":1378721.5132637024,"d":"1,378,722"},{"v":1386272.843421936,"d":"1,386,273"},{"v":1393708.0551948547,"d":"1,393,708"},{"v":1401150.9567928314,"d":"1,401,151"}]
[null,"Newidyn Is","Gogledd Cymru",{"v":305902.90811920166,"d":"305,903"},{"v":306635.1324005127,"d":"306,635"},{"v":307372.13306427,"d":"307,372"},{"v":308163.24922180176,"d":"308,163"},{"v":308842.508392334,"d":"308,843"},{"v":309461.37059020996,"d":"309,461"}]
[null,"Newidyn Is","Canolbarth Cymru",{"v":90859.96794509888,"d":"90,860"},{"v":90832.70547103882,"d":"90,833"},{"v":90825.13857269287,"d":"90,825"},{"v":90838.2377281189,"d":"90,838"},{"v":90860.89908981323,"d":"90,861"},{"v":90906.96177864075,"d":"90,907"}]
[null,"Newidyn Is","De-orllewin Cymru",{"v":309494.932723999,"d":"309,495"},{"v":310673.51110839844,"d":"310,674"},{"v":311868.5128631592,"d":"311,869"},{"v":313143.53074645996,"d":"313,144"},{"v":314345.61448669434,"d":"314,346"},{"v":315436.6918182373,"d":"315,437"}]
[null,"Newidyn Is","De-ddwyrain Cymru",{"v":658911.8425865173,"d":"658,912"},{"v":662156.4049453735,"d":"662,156"},{"v":665295.0376396179,"d":"665,295"},{"v":668567.8198242188,"d":"668,568"},{"v":671564.1034660339,"d":"671,564"},{"v":674403.6166801453,"d":"674,404"}]
[null,"Newidyn Is","Cymru",{"v":1365169.651374817,"d":"1,365,170"},{"v":1370297.7539253235,"d":"1,370,298"},{"v":1375360.82213974,"d":"1,375,361"},{"v":1380712.8375205994,"d":"1,380,713"},{"v":1385613.1254348755,"d":"1,385,613"},{"v":1390208.6408672333,"d":"1,390,209"}]
[null,"Amcanestyniad Defnyddwyr","Gogledd Cymru",{"$nulls":6},{"$f":"COUNTA(D18:I18)","v":0},{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$194,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$195,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]
[null,"Amcanestyniad Defnyddwyr","Canolbarth Cymru",{"$nulls":6},{"$f":"COUNTA(D19:I19)","v":0},{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$194,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$195,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]
[null,"Amcanestyniad Defnyddwyr","De-orllewin Cymru",{"$nulls":6},0,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$194,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$195,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]
[null,"Amcanestyniad Defnyddwyr","De-ddwyrain Cymru",{"$nulls":6},0,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$194,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$195,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]
[null,"Amcanestyniad Defnyddwyr","Cymru",{"$nulls":6},0,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$194,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$195,'Rhaniad y Ddeiliadaeth (Gog)'!$F$6='Rhaniad y Ddeiliadaeth (Gog)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]
[]
[null,"Noder: Amcanestyniadau aelwydydd Cymru yw cyfanswm amcanestyniadau aelwydydd y pedwar rhanbarth. Efallai y bydd gwahaniaethau bach (oherwydd talgrynnu) rhwng y ffigurau hyn a'r rhai a gyhoeddir ar StatsCymru. "]

{"sheet":"Angen o'r Newydd","index":15,"n_rows":29,"n_cols":10,"rows_kept":29,"merged":[[1,1,4,6],[28,1,28,7]]}
[]
[null,"Mae'r daflen hon yn defnyddio amcanestyniadau aelwydydd i gyfrifo faint o aelwydydd sy'n ymddangos o'r newydd bob blwyddyn (y gwahaniaeth yn yr amcanestyniadau aelwydydd o un flwyddyn i'r llall). Nid oes angen ichi roi unrhyw beth ar y daflen hon. Os byddwch wedi cofnodi eich amcanestyniadau eich hunain o aelwydydd, bydd yr angen o'r newydd  yn cael ei gyfrifo ar sail eich data."]
[]
[]
[]
[]
[null,"Angen o'r Newydd","Lefel Ddaearyddol",{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"Prif Amcanestyniadau","Gogledd Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E3-'Amcanestyniadau Aelwydydd'!D3,0)","v":{"v":914.6426391601562,"d":"915"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F3-'Amcanestyniadau Aelwydydd'!E3,0)","v":{"v":959.6403579711914,"d":"960"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G3-'Amcanestyniadau Aelwydydd'!F3,0)","v":{"v":1053.7388916015625,"d":"1,054"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H3-'Amcanestyniadau Aelwydydd'!G3,0)","v":{"v":981.5834732055664,"d":"982"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I3-'Amcanestyniadau Aelwydydd'!H3,0)","v":{"v":962.7186126708984,"d":"963"}}]
[null,"Prif Amcanestyniadau","Canolbarth Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E4-'Amcanestyniadau Aelwydydd'!D4,0)","v":{"v":24.33879852294922,"d":"24"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F4-'Amcanestyniadau Aelwydydd'!E4,0)","v":{"v":54.86530303955078,"d":"55"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G4-'Amcanestyniadau Aelwydydd'!F4,0)","v":{"v":86.4571304321289,"d":"86"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H4-'Amcanestyniadau Aelwydydd'!G4,0)","v":{"v":106.96518325805664,"d":"107"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I4-'Amcanestyniadau Aelwydydd'!H4,0)","v":{"v":142.0881404876709,"d":"142"}}]
[null,"Prif Amcanestyniadau","De-orllewin Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E5-'Amcanestyniadau Aelwydydd'!D5,0)","v":{"v":1364.2011413574219,"d":"1,364"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F5-'Amcanestyniadau Aelwydydd'!E5,0)","v":{"v":1421.054916381836,"d":"1,421"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G5-'Amcanestyniadau Aelwydydd'!F5,0)","v":{"v":1541.1961822509766,"d":"1,541"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H5-'Amcanestyniadau Aelwydydd'!G5,0)","v":{"v":1508.4411163330078,"d":"1,508"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I5-'Amcanestyniadau Aelwydydd'!H5,0)","v":{"v":1439.5491943359375,"d":"1,440"}}]
[null,"Prif Amcanestyniadau","De-ddwyrain Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E6-'Amcanestyniadau Aelwydydd'!D6,0)","v":{"v":3644.6937942504883,"d":"3,645"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F6-'Amcanestyniadau Aelwydydd'!E6,0)","v":{"v":3644.683883666992,"d":"3,645"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G6-'Amcanestyniadau Aelwydydd'!F6,0)","v":{"v":3882.6975173950195,"d":"3,883"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H6-'Amcanestyniadau Aelwydydd'!G6,0)","v":{"v":3708.732280731201,"d":"3,709"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I6-'Amcanestyniadau Aelwydydd'!H6,0)","v":{"v":3657.401309967041,"d":"3,657"}}]
[null,"Prif Amcanestyniadau","Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E7-'Amcanestyniadau Aelwydydd'!D7,0)","v":{"v":5947.876373291016,"d":"5,948"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F7-'Amcanestyniadau Aelwydydd'!E7,0)","v":{"v":6080.24446105957,"d":"6,080"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G7-'Amcanestyniadau Aelwydydd'!F7,0)","v":{"v":6564.0897216796875,"d":"6,564"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H7-'Amcanestyniadau Aelwydydd'!G7,0)","v":{"v":6305.722053527832,"d":"6,306"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I7-'Amcanestyniadau Aelwydydd'!H7,0)","v":{"v":6201.757257461548,"d":"6,202"}}]
[null,"Amrywiolyn Uwch",{"$f":"C8","v":"Gogledd Cymru"},{"$f":"MAX('Amcanestyniadau Aelwydydd'!E8-'Amcanestyniadau Aelwydydd'!D8,0)","v":{"v":1065.7651596069336,"d":"1,066"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F8-'Amcanestyniadau Aelwydydd'!E8,0)","v":{"v":1140.804313659668,"d":"1,141"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G8-'Amcanestyniadau Aelwydydd'!F8,0)","v":{"v":1269.5380630493164,"d":"1,270"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H8-'Amcanestyniadau Aelwydydd'!G8,0)","v":{"v":1226.554443359375,"d":"1,227"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I8-'Amcanestyniadau Aelwydydd'!H8,0)","v":{"v":1230.4977798461914,"d":"1,230"}}]
[null,"Amrywiolyn Uwch",{"$f":"C9","v":"Canolbarth Cymru"},{"$f":"MAX('Amcanestyniadau Aelwydydd'!E9-'Amcanestyniadau Aelwydydd'!D9,0)","v":{"v":68.28144836425781,"d":"68"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F9-'Amcanestyniadau Aelwydydd'!E9,0)","v":{"v":107.2199821472168,"d":"107"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G9-'Amcanestyniadau Aelwydydd'!F9,0)","v":{"v":148.5207061767578,"d":"149"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H9-'Amcanestyniadau Aelwydydd'!G9,0)","v":{"v":177.5351791381836,"d":"178"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I9-'Amcanestyniadau Aelwydydd'!H9,0)","v":{"v":219.74382972717285,"d":"220"}}]
[null,"Amrywiolyn Uwch","De-orllewin Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E10-'Amcanestyniadau Aelwydydd'!D10,0)","v":{"v":1518.3501892089844,"d":"1,518"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F10-'Amcanestyniadau Aelwydydd'!E10,0)","v":{"v":1605.1883239746094,"d":"1,605"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G10-'Amcanestyniadau Aelwydydd'!F10,0)","v":{"v":1759.9605865478516,"d":"1,760"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H10-'Amcanestyniadau Aelwydydd'!G10,0)","v":{"v":1756.6405334472656,"d":"1,757"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I10-'Amcanestyniadau Aelwydydd'!H10,0)","v":{"v":1710.6304016113281,"d":"1,711"}}]
[null,"Amrywiolyn Uwch","De-ddwyrain Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E11-'Amcanestyniadau Aelwydydd'!D11,0)","v":{"v":3966.122085571289,"d":"3,966"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F11-'Amcanestyniadau Aelwydydd'!E11,0)","v":{"v":4045.4767112731934,"d":"4,045"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G11-'Amcanestyniadau Aelwydydd'!F11,0)","v":{"v":4373.310802459717,"d":"4,373"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H11-'Amcanestyniadau Aelwydydd'!G11,0)","v":{"v":4274.481616973877,"d":"4,274"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I11-'Amcanestyniadau Aelwydydd'!H11,0)","v":{"v":4282.029586791992,"d":"4,282"}}]
[null,"Amrywiolyn Uwch","Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E12-'Amcanestyniadau Aelwydydd'!D12,0)","v":{"v":6618.518882751465,"d":"6,619"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F12-'Amcanestyniadau Aelwydydd'!E12,0)","v":{"v":6898.6893310546875,"d":"6,899"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G12-'Amcanestyniadau Aelwydydd'!F12,0)","v":{"v":7551.330158233643,"d":"7,551"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H12-'Amcanestyniadau Aelwydydd'!G12,0)","v":{"v":7435.211772918701,"d":"7,435"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I12-'Amcanestyniadau Aelwydydd'!H12,0)","v":{"v":7442.901597976685,"d":"7,443"}}]
[null,"Amrywiolyn Is",{"$f":"C13","v":"Gogledd Cymru"},{"$f":"MAX('Amcanestyniadau Aelwydydd'!E13-'Amcanestyniadau Aelwydydd'!D13,0)","v":{"v":732.2242813110352,"d":"732"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F13-'Amcanestyniadau Aelwydydd'!E13,0)","v":{"v":737.0006637573242,"d":"737"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G13-'Amcanestyniadau Aelwydydd'!F13,0)","v":{"v":791.1161575317383,"d":"791"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H13-'Amcanestyniadau Aelwydydd'!G13,0)","v":{"v":679.2591705322266,"d":"679"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I13-'Amcanestyniadau Aelwydydd'!H13,0)","v":{"v":618.8621978759766,"d":"619"}}]
[null,"Amrywiolyn Is","Canolbarth Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E14-'Amcanestyniadau Aelwydydd'!D14,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F14-'Amcanestyniadau Aelwydydd'!E14,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G14-'Amcanestyniadau Aelwydydd'!F14,0)","v":{"v":13.09915542602539,"d":"13"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H14-'Amcanestyniadau Aelwydydd'!G14,0)","v":{"v":22.661361694335938,"d":"23"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I14-'Amcanestyniadau Aelwydydd'!H14,0)","v":{"v":46.06268882751465,"d":"46"}}]
[null,"Amrywiolyn Is","De-orllewin Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E15-'Amcanestyniadau Aelwydydd'!D15,0)","v":{"v":1178.578384399414,"d":"1,179"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F15-'Amcanestyniadau Aelwydydd'!E15,0)","v":{"v":1195.0017547607422,"d":"1,195"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G15-'Amcanestyniadau Aelwydydd'!F15,0)","v":{"v":1275.0178833007813,"d":"1,275"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H15-'Amcanestyniadau Aelwydydd'!G15,0)","v":{"v":1202.083740234375,"d":"1,202"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I15-'Amcanestyniadau Aelwydydd'!H15,0)","v":{"v":1091.0773315429688,"d":"1,091"}}]
[null,"Amrywiolyn Is","De-ddwyrain Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E16-'Amcanestyniadau Aelwydydd'!D16,0)","v":{"v":3244.562358856201,"d":"3,245"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F16-'Amcanestyniadau Aelwydydd'!E16,0)","v":{"v":3138.6326942443848,"d":"3,139"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G16-'Amcanestyniadau Aelwydydd'!F16,0)","v":{"v":3272.78218460083,"d":"3,273"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H16-'Amcanestyniadau Aelwydydd'!G16,0)","v":{"v":2996.2836418151855,"d":"2,996"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I16-'Amcanestyniadau Aelwydydd'!H16,0)","v":{"v":2839.513214111328,"d":"2,840"}}]
[null,"Amrywiolyn Is","Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E17-'Amcanestyniadau Aelwydydd'!D17,0)","v":{"v":5128.102550506592,"d":"5,128"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F17-'Amcanestyniadau Aelwydydd'!E17,0)","v":{"v":5063.068214416504,"d":"5,063"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G17-'Amcanestyniadau Aelwydydd'!F17,0)","v":{"v":5352.015380859375,"d":"5,352"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H17-'Amcanestyniadau Aelwydydd'!G17,0)","v":{"v":4900.287914276123,"d":"4,900"}},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I17-'Amcanestyniadau Aelwydydd'!H17,0)","v":{"v":4595.515432357788,"d":"4,596"}},null,{"$f":"SUM(D22:H22)+'Amcanestyniadau Aelwydydd'!D17-'Amcanestyniadau Aelwydydd'!I17","v":0}]
[null,"Amcanestyniadau Defnyddwyr",{"$f":"C18","v":"Gogledd Cymru"},{"$f":"MAX('Amcanestyniadau Aelwydydd'!E18-'Amcanestyniadau Aelwydydd'!D18,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F18-'Amcanestyniadau Aelwydydd'!E18,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G18-'Amcanestyniadau Aelwydydd'!F18,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H18-'Amcanestyniadau Aelwydydd'!G18,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I18-'Amcanestyniadau Aelwydydd'!H18,0)","v":0}]
[null,"Amcanestyniadau Defnyddwyr",{"$f":"C19","v":"Canolbarth Cymru"},{"$f":"MAX('Amcanestyniadau Aelwydydd'!E19-'Amcanestyniadau Aelwydydd'!D19,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F19-'Amcanestyniadau Aelwydydd'!E19,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G19-'Amcanestyniadau Aelwydydd'!F19,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H19-'Amcanestyniadau Aelwydydd'!G19,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I19-'Amcanestyniadau Aelwydydd'!H19,0)","v":0}]
[null,"Amcanestyniadau Defnyddwyr","De-orllewin Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E20-'Amcanestyniadau Aelwydydd'!D20,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F20-'Amcanestyniadau Aelwydydd'!E20,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G20-'Amcanestyniadau Aelwydydd'!F20,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H20-'Amcanestyniadau Aelwydydd'!G20,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I20-'Amcanestyniadau Aelwydydd'!H20,0)","v":0}]
[null,"Amcanestyniadau Defnyddwyr","De-ddwyrain Cymru",{"$f":"MAX('Amcanestyniadau Aelwydydd'!E21-'Amcanestyniadau Aelwydydd'!D21,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!F21-'Amcanestyniadau Aelwydydd'!E21,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!G21-'Amcanestyniadau Aelwydydd'!F21,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!H21-'Amcanestyniadau Aelwydydd'!G21,0)","v":0},{"$f":"MAX('Amcanestyniadau Aelwydydd'!I21-'Amcanestyniadau Aelwydydd'!H21,0)","v":0}]
[null,"Amcanestyniadau Defnyddwyr","Cymru",{"$f":"SUM(D23:D26)","v":0},{"$f":"SUM(E23:E26)","v":0},0,0,0]
[]
[null,"Noder: O dan yr amrywiolyn is, mae swm yr angen o'r newydd ar gyfer y pedair rhanbarth yn fwy na Chymru.  Mae'r angen o'r newydd  yng nghanolbarth Cymru yn negyddol ar gyfer 2019/20 a 2020/21 ac mae'r ffigurau negatif hyn wedi'u cynnwys yn ffigurau Cymru ond wedi'u pennu i sero ar gyfer rhanbarth Canolbarth Cymru (dangosir fel  \"-\" uchod).\n"]

{"sheet":"Angen Presennol Nas Diwallwyd","index":16,"n_rows":29,"n_cols":5,"rows_kept":29,"merged":[[1,1,4,7]]}
[]
[null,"Mae'r daflen hon yn cynnwys y rhagdybiaethau wedi'u rhagosod (fel sy'n cael ei egluro yn y daflen canllawiau ar newidynnau) ar gyfer amcangyfrifon o'r angen presennol nas diwallwyd. Os byddwch wedi dewis mewngofnodi eich data eich hunain, cewch eich atgoffa o dan y newidynnau perthnasol i roi eich data. Cyfeiriwch at y Canllawiau ar Newidynnau i gael rhagor o wybodaeth.  "]
[]
[]
[]
[null,"Angen Presennol Nas Diwallwyd"]
[null,"Amcangyfrifon LlC"]
[null,"Lefel Ddaearyddol","Cyfanswm","…ac o'r rhain, y nifer sy'n Gudd ac yn Orlawn","…ac o'r rhain, y nifer sy'n Aelwydydd Digartref mewn Llety Dros Dro"]
[null,"Gogledd",{"$f":"D9+E9","v":{"v":1284,"d":"1,284"}},735,549]
[null,"Canolbarth",{"$f":"D10+E10","v":251},167,84]
[null,"De-orllewin",938,695,243]
[null,"De-ddwyrain",{"v":3253,"d":"3,253"},{"v":1906,"d":"1,906"},{"v":1347,"d":"1,347"}]
[null,"Cymru",{"v":5732,"d":"5,732"},{"v":3503,"d":"3,503"},{"v":2229,"d":"2,229"}]
[{"$nulls":4},"Mae'r ffigurau wedi'u talgrynnu i'r 3 agosaf ac efallai na fydd cyfanswm y ffigurau rhanbarthol yn cyfateb i gyfanswm Cymru."]
[]
[null,"Blynyddoedd i gael gwared ar yr ôl groniad",5]
[]
[null,"Amcangyfrifon Defnyddwyr"]
[null,"Lefel Ddaearyddol","Cyfanswm"]
[null,"Gogledd",null,{"$f":"IF(AND('Rhaniad y Ddeiliadaeth (Gog)'!$D$7=\"Other\",ISBLANK(C20)),\"<< Rhowch y data yma\",\"\")","v":""}]
[null,"Canolbarth",null,{"$f":"IF(AND('Rhaniad y Ddeiliadaeth (Gog)'!$D$7=\"Other\",ISBLANK(C21)),\"<< Rhowch y data yma\",\"\")","v":""}]
[null,"De-orllewin",null,{"$f":"IF(AND('Rhaniad y Ddeiliadaeth (Gog)'!$D$7=\"Other\",ISBLANK(C22)),\"<< Rhowch y data yma\",\"\")","v":""}]
[null,"De-ddwyrain",null,{"$f":"IF(AND('Rhaniad y Ddeiliadaeth (Gog)'!$D$7=\"Other\",ISBLANK(C23)),\"<< Rhowch y data yma\",\"\")","v":""}]
[null,"Cyfanswm Cymru",null,{"$f":"IF(AND('Rhaniad y Ddeiliadaeth (Gog)'!$D$7=\"Other\",ISBLANK(C24)),\"<< Rhowch y data yma\",\"\")","v":""}]
[]
[]
[null,"Blynyddoedd i gael gwared ar yr ôl groniad",null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F12='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F12='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F12='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]
[]
[null,"Ffigur i'w ddefnyddio:",{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!D12=\"Wedi'i ragosod\",C16,C27)","v":5}]

{"sheet":"Rhagdybiaeth Blynyddol","index":17,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[1,1,4,8],[6,1,8,1],[9,1,20,1]]}
[]
[null,"Mae'r daflen hon yn cynnwys y rhagdybiaethau wedi'u rhagosod (fel sy'n cael ei egluro yn y daflen canllawiau ar newidynnau) ar gyfer yr holl newidynnau sy'n aros yr un fath dros gyfnod yr amcangyfrifon. Os byddwch wedi dewis mewngofnodi eich data eich hunain, cewch eich atgoffa o dan y newidynnau perthnasol i roi eich data. Cyfeiriwch at y Canllawiau ar Newidynnau i gael rhagor o wybodaeth. "]
[]
[]
[]
[]
[null,"Newidynnau sydd eu hangen i gynhyrchu amcangyfrifon wedi eu rhannu i ddwy ddeiliadaeth","Meini Prawf Fforddiadwyedd (Marchnad)"]
[null,null,"Wedi'i ragosod",{"v":0.3,"d":"30%"}]
[null,null,"Gwerth Defnyddiwr",null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F11='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F11='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F11='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]
[null,"Newidynnau sydd eu hangen i gynhyrchu amcangyfrifon wedi eu rhannu i bedair deiliadaeth","Canradd Mynediad y farchnad ar gyfer y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf"]
[null,null,"Wedi'i ragosod",{"v":4.03,"d":"4.0"}]
[null,null,"Gwerth Defnyddiwr",null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F20='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F20='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F20='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]
[null,null,"Canradd y Prynwyr sy'n Prynu Eiddo am y Tro Cyntaf"]
[null,null,"Wedi'i ragosod (1)",25]
[null,null,"Wedi'i ragosod (2)",40]
[null,null,"Gwerth Defnyddiwr",null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F21='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F21='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F21='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]
[null,null,"Canran y Prynwyr am y Tro Cyntaf sy'n mynd ymlaen i brynu eiddo"]
[null,null,"Gwerth Defnyddiwr",null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F22='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F22='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F22='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":"<< Rhowch y data yma"}]
[null,null,"Meini Prawf Fforddiadwyedd (Cymdeithasol)"]
[null,null,"Wedi'i ragosod",{"v":0.35,"d":"35%"}]
[null,null,"Gwerth Defnyddiwr",null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F23='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F23='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F23='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<< Rhowch y data yma\")","v":""}]

{"sheet":"Rhagolygon y Dyfodol","index":18,"n_rows":28,"n_cols":11,"rows_kept":28,"merged":[[1,1,4,6]]}
[]
[null,"Mae'r daflen hon yn cynnwys y rhagdybiaethau wedi'u rhagosod (fel sy'n cael ei egluro yn y daflen canllawiau ar newidynnau) ar gyfer y newidynnau hynny a all gael ffigur blynyddol gwahanol. Os byddwch wedi dewis mewngofnodi eich data eich hunain, cewch eich atgoffa o dan y newidynnau perthnasol i roi eich data. Cyfeiriwch at y Canllawiau ar Newidynnau i gael rhagor o wybodaeth. "]
[]
[]
[]
[]
[null,"Incwm",null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,"1. Newid i incwm canolrifol yr aelwyd"]
[null,"Yn seiliedig ar incwm gwario yr aelwyd"]
[null,"OBR (2020 Outlook Supplementary tables, 1.13)","Wedi'i ragosod",{"v":0.0224461858006042,"d":"2.24%"},{"v":0.034273974138698815,"d":"3.43%"},{"v":0.034178288789832534,"d":"3.42%"},{"v":0.03468526742495337,"d":"3.47%"},{"v":0.034498109627313145,"d":"3.45%"}]
[null,"Rhagolygon defnyddwyr","Arall",{"$nulls":5},{"$f":"COUNTA(D11:H11)","v":0},null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F14='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F14='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F14='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<< Rhowch eich data yma\")","v":""}]
[]
[null,"2. Newid i ddosbarthiad incwm yr aelwyd "]
[null,"Mwy o Anghydraddoldeb ","Mwy o anghydraddoldeb",{"v":0.01,"d":"1.00%"},{"$f":"D14","v":{"v":0.01,"d":"1.00%"}},{"$f":"D14","v":{"v":0.01,"d":"1.00%"}},{"$f":"D14","v":{"v":0.01,"d":"1.00%"}},{"$f":"D14","v":{"v":0.01,"d":"1.00%"}}]
[null,"Dim Newid","Dim newid",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"Rhagolygon defnyddwyr","Arall",{"$nulls":5},{"$f":"COUNTA(D16:H16)","v":0},null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F15='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F15='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F15='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<< Rhowch eich data yma\")","v":""}]
[]
[null,"Prisiau Rhenti"]
[null,"4. Newid i brisiau rhenti preifat"]
[null,"Yn seiliedig ar % dwf enillion cyfartalog "]
[null,"OBR (2020 Outlook Supplementary tables, 1.6)","Wedi'i ragosod",{"v":0.0295362389376672,"d":"2.95%"},{"v":0.0306009237258206,"d":"3.06%"},{"v":0.031212408697362796,"d":"3.12%"},{"v":0.0317164496628992,"d":"3.17%"},{"v":0.032947319786085505,"d":"3.29%"}]
[null,"Rhagolygon defnyddwyr","Arall",{"$nulls":5},{"$f":"COUNTA(D22:H22)","v":0},null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F16='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F16='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F16='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<<Rhowch eich data yma\")","v":""}]
[]
[null,"Prisiau Tai"]
[null,"3. Newid i brisiau tai"]
[null,"Yn seiliedig ar Fynegai Prisiau Tai (% y newid ar y flwyddyn flaenorol)"]
[null,"OBR (2020 Outlook Supplementary tables, 1.21)","Wedi'i ragosod",{"v":0.048,"d":"4.80%"},{"v":0.0583,"d":"5.83%"},{"v":0.0706369318499505,"d":"7.06%"},{"v":0.0544208712629837,"d":"5.44%"},{"v":0.042183728416054896,"d":"4.22%"}]
[null,"Rhagolygon defnyddwyr","Arall",{"$nulls":5},{"$f":"COUNTA(D28:H28)","v":0},null,{"$f":"IF(OR('Rhaniad y Ddeiliadaeth (Cymru)'!F25='Rhaniad y Ddeiliadaeth (Cymru)'!$B$194,'Rhaniad y Ddeiliadaeth (Cymru)'!F25='Rhaniad y Ddeiliadaeth (Cymru)'!$B$195,'Rhaniad y Ddeiliadaeth (Cymru)'!F25='Rhaniad y Ddeiliadaeth (Cymru)'!$B$196),\"\",\"<< Rhowch eich data yma\")","v":""}]

{"sheet":"Prisiau Rhenti","index":19,"n_rows":30,"n_cols":4,"rows_kept":30,"merged":[[1,1,4,7],[6,2,6,3],[6,4,6,5]]}
[]
[null,"Mae'r daflen hon yn cynnwys y rhagdybiaethau wedi'u rhagosod (fel sy'n cael ei egluro yn y daflen canllawiau ar newidynnau) ar gyfer gwerthoedd rhenti 30 canradd a chanolrifol. Os byddwch wedi dewis mewngofnodi eich data eich hunain, cewch eich atgoffa o dan y newidynnau perthnasol i roi eich data. Cyfeiriwch at y Canllawiau ar Newidynnau i gael rhagor o wybodaeth. Mae'r ffigyrau yn cyfeirio at 2018/19."]
[]
[]
[]
[]
[null,"Cymru","2018/19"]
[null,null,"30 Canradd","Canolrif"]
[null,"Prisiau Rhenti",{"v":5700,"d":"£5,700"},{"v":6300,"d":"£6,300"}]
[null,"Arall"]
[]
[null,"Gogledd Cymru"]
[null,null,"30 Canradd","Canolrif"]
[null,"Prisiau Rhenti",{"v":6000,"d":"£6,000"},{"v":6600,"d":"£6,600"}]
[null,"Arall"]
[]
[null,"Canolbarth Cymru"]
[null,null,"30 Canradd","Canolrif"]
[null,"Prisiau Rhenti",{"v":5400,"d":"£5,400"},{"v":6240,"d":"£6,240"}]
[null,"Arall"]
[]
[null,"De-orllewin Cymru"]
[null,null,"30 Canradd","Canolrif"]
[null,"Prisiau Rhenti",{"v":5400,"d":"£5,400"},{"v":6000,"d":"£6,000"}]
[null,"Arall"]
[]
[null,"De-ddwyrain Cymru"]
[null,null,"30 Canradd","Canolrif"]
[null,"Prisiau Rhenti",{"v":5700,"d":"£5,700"},{"v":6600,"d":"£6,600"}]
[null,"Arall"]

{"sheet":"Incwm (Cymru)","index":20,"n_rows":85,"n_cols":34,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Incwm Wedi'i Ragosod - Cymru",{"$nulls":8},"Dosbarthiad incwm defnyddwyr",{"$nulls":10},"User Income Distribution",{"$nulls":6},"Dosbarthiad Incwm a Ddewiswyd (unai LlC neu defnyddwyr)"]
[null,"Canradd","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"E3","v":"2019/20"},{"$f":"F3","v":"2020/21"},"2021/22","2022/23","2023/24"]
[null,10,{"v":11621,"d":"£11,621"},{"v":11903.497979452464,"d":"£11,903"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":11905.568565681468,"d":"£11,906"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":12042.55129612682,"d":"£12,043"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":12173.786081439193,"d":"£12,174"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":12306.095905364135,"d":"£12,306"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":12430.635060982808,"d":"£12,431"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!D8=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",\"<< Rhowch y gwerthoedd yma.\")","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($W$3=$N$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E4,'Incwm (Cymru)'!W4)","v":{"v":11905.568565681468,"d":"£11,906"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F4,'Incwm (Cymru)'!X4)","v":{"v":12042.55129612682,"d":"£12,043"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G4,'Incwm (Cymru)'!Y4)","v":{"v":12173.786081439193,"d":"£12,174"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H4,'Incwm (Cymru)'!Z4)","v":{"v":12306.095905364135,"d":"£12,306"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I4,'Incwm (Cymru)'!AA4)","v":{"v":12430.635060982808,"d":"£12,431"}}]
[null,11,{"v":12235,"d":"£12,235"},{"v":12532.423868737707,"d":"£12,532"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":12555.23938085979,"d":"£12,555"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":12721.265622490264,"d":"£12,721"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":12882.70667732121,"d":"£12,883"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":13046.854131744476,"d":"£13,047"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":13204.447993114372,"d":"£13,204"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($W$3=$N$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E5,'Incwm (Cymru)'!W5)","v":{"v":12555.23938085979,"d":"£12,555"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F5,'Incwm (Cymru)'!X5)","v":{"v":12721.265622490264,"d":"£12,721"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G5,'Incwm (Cymru)'!Y5)","v":{"v":12882.70667732121,"d":"£12,883"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H5,'Incwm (Cymru)'!Z5)","v":{"v":13046.854131744476,"d":"£13,047"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I5,'Incwm (Cymru)'!AA5)","v":{"v":13204.447993114372,"d":"£13,204"}}]
[null,12,{"v":12633,"d":"£12,633"},{"v":12940.098956580585,"d":"£12,940"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":12978.69315799804,"d":"£12,979"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":13166.009553902117,"d":"£13,166"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":13349.660170524707,"d":"£13,350"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":13537.25256178185,"d":"£13,537"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":13719.264189202457,"d":"£13,719"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($W$3=$N$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E6,'Incwm (Cymru)'!W6)","v":{"v":12978.69315799804,"d":"£12,979"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F6,'Incwm (Cymru)'!X6)","v":{"v":13166.009553902117,"d":"£13,166"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G6,'Incwm (Cymru)'!Y6)","v":{"v":13349.660170524707,"d":"£13,350"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H6,'Incwm (Cymru)'!Z6)","v":{"v":13537.25256178185,"d":"£13,537"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I6,'Incwm (Cymru)'!AA6)","v":{"v":13719.264189202457,"d":"£13,719"}}]
[null,13,{"v":12919.2,"d":"£12,919"},{"v":13233.256268491721,"d":"£13,233"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":13285.058671928511,"d":"£13,285"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":13489.652142001065,"d":"£13,490"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":13691.373283730716,"d":"£13,691"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":13898.066615749123,"d":"£13,898"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":14100.02559320879,"d":"£14,100"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($W$3=$N$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E7,'Incwm (Cymru)'!W7)","v":{"v":13285.058671928511,"d":"£13,285"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F7,'Incwm (Cymru)'!X7)","v":{"v":13489.652142001065,"d":"£13,490"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G7,'Incwm (Cymru)'!Y7)","v":{"v":13691.373283730716,"d":"£13,691"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H7,'Incwm (Cymru)'!Z7)","v":{"v":13898.066615749123,"d":"£13,898"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I7,'Incwm (Cymru)'!AA7)","v":{"v":14100.02559320879,"d":"£14,100"}}]
[null,14,{"v":12974.75,"d":"£12,975"},{"v":13290.156648214514,"d":"£13,290"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":13349.864186674058,"d":"£13,350"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":13563.455509750078,"d":"£13,563"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":13774.708099562644,"d":"£13,775"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":13991.540452001089,"d":"£13,992"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":14204.22404736128,"d":"£14,204"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($W$3=$N$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E8,'Incwm (Cymru)'!W8)","v":{"v":13349.864186674058,"d":"£13,350"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F8,'Incwm (Cymru)'!X8)","v":{"v":13563.455509750078,"d":"£13,563"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G8,'Incwm (Cymru)'!Y8)","v":{"v":13774.708099562644,"d":"£13,775"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H8,'Incwm (Cymru)'!Z8)","v":{"v":13991.540452001089,"d":"£13,992"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I8,'Incwm (Cymru)'!AA8)","v":{"v":14204.22404736128,"d":"£14,204"}}]
[null,15,{"v":13210.1,"d":"£13,210"},{"v":13531.227833952758,"d":"£13,531"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":13602.974439565929,"d":"£13,603"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":13832.017567370838,"d":"£13,832"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":14059.458124013081,"d":"£14,059"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":14293.41563724595,"d":"£14,293"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":14524.013303090704,"d":"£14,524"}},null,{"$f":"IF(K4=\"\",\"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch\",\"\")","v":"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch"},null,"",null,1,{"$nulls":5},15,"",{"$f":"IF($W$3=$N$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E9,'Incwm (Cymru)'!W9)","v":{"v":13602.974439565929,"d":"£13,603"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F9,'Incwm (Cymru)'!X9)","v":{"v":13832.017567370838,"d":"£13,832"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G9,'Incwm (Cymru)'!Y9)","v":{"v":14059.458124013081,"d":"£14,059"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H9,'Incwm (Cymru)'!Z9)","v":{"v":14293.41563724595,"d":"£14,293"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I9,'Incwm (Cymru)'!AA9)","v":{"v":14524.013303090704,"d":"£14,524"}}]
[null,16,{"v":13605.1,"d":"£13,605"},{"v":13935.829993997826,"d":"£13,936"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":14023.286313398066,"d":"£14,023"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":14273.511909963918,"d":"£14,274"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":14523.05096301271,"d":"£14,523"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":14780.336847889675,"d":"£14,780"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":15035.232322289303,"d":"£15,035"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($W$3=$N$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E10,'Incwm (Cymru)'!W10)","v":{"v":14023.286313398066,"d":"£14,023"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F10,'Incwm (Cymru)'!X10)","v":{"v":14273.511909963918,"d":"£14,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G10,'Incwm (Cymru)'!Y10)","v":{"v":14523.05096301271,"d":"£14,523"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H10,'Incwm (Cymru)'!Z10)","v":{"v":14780.336847889675,"d":"£14,780"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I10,'Incwm (Cymru)'!AA10)","v":{"v":15035.232322289303,"d":"£15,035"}}]
[null,17,{"v":13977.5,"d":"£13,978"},{"v":14317.282764632719,"d":"£14,317"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":14419.929182324156,"d":"£14,420"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":14690.526016788914,"d":"£14,691"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":14961.326873676531,"d":"£14,961"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":15241.063005767883,"d":"£15,241"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":15519.352608920382,"d":"£15,519"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($W$3=$N$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E11,'Incwm (Cymru)'!W11)","v":{"v":14419.929182324156,"d":"£14,420"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F11,'Incwm (Cymru)'!X11)","v":{"v":14690.526016788914,"d":"£14,691"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G11,'Incwm (Cymru)'!Y11)","v":{"v":14961.326873676531,"d":"£14,961"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H11,'Incwm (Cymru)'!Z11)","v":{"v":15241.063005767883,"d":"£15,241"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I11,'Incwm (Cymru)'!AA11)","v":{"v":15519.352608920382,"d":"£15,519"}}]
[null,18,{"v":14242.75,"d":"£14,243"},{"v":14588.980797422475,"d":"£14,589"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":14704.353738166945,"d":"£14,704"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":14991.475642970103,"d":"£14,991"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":15279.571418358859,"d":"£15,280"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":15577.59447763615,"d":"£15,578"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":15874.993727648423,"d":"£15,875"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($W$3=$N$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E12,'Incwm (Cymru)'!W12)","v":{"v":14704.353738166945,"d":"£14,704"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F12,'Incwm (Cymru)'!X12)","v":{"v":14991.475642970103,"d":"£14,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G12,'Incwm (Cymru)'!Y12)","v":{"v":15279.571418358859,"d":"£15,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H12,'Incwm (Cymru)'!Z12)","v":{"v":15577.59447763615,"d":"£15,578"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I12,'Incwm (Cymru)'!AA12)","v":{"v":15874.993727648423,"d":"£15,875"}}]
[null,19,{"v":14642.5,"d":"£14,643"},{"v":14998.448426480742,"d":"£14,998"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":15129.640292233757,"d":"£15,130"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":15438.11516785957,"d":"£15,438"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":15748.485293181278,"d":"£15,748"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":16070.021285653154,"d":"£16,070"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":16391.908276922048,"d":"£16,392"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($W$3=$N$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E13,'Incwm (Cymru)'!W13)","v":{"v":15129.640292233757,"d":"£15,130"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F13,'Incwm (Cymru)'!X13)","v":{"v":15438.11516785957,"d":"£15,438"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G13,'Incwm (Cymru)'!Y13)","v":{"v":15748.485293181278,"d":"£15,748"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H13,'Incwm (Cymru)'!Z13)","v":{"v":16070.021285653154,"d":"£16,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I13,'Incwm (Cymru)'!AA13)","v":{"v":16391.908276922048,"d":"£16,392"}}]
[null,20,{"v":14900,"d":"£14,900"},{"v":15281.528041955418,"d":"£15,282"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":15425.701903881114,"d":"£15,426"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":15751.100697995023,"d":"£15,751"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":16079.177108419066,"d":"£16,079"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":16419.431764984805,"d":"£16,419"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":16760.872704524834,"d":"£16,761"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($W$3=$N$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E14,'Incwm (Cymru)'!W14)","v":{"v":15425.701903881114,"d":"£15,426"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F14,'Incwm (Cymru)'!X14)","v":{"v":15751.100697995023,"d":"£15,751"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G14,'Incwm (Cymru)'!Y14)","v":{"v":16079.177108419066,"d":"£16,079"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H14,'Incwm (Cymru)'!Z14)","v":{"v":16419.431764984805,"d":"£16,419"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I14,'Incwm (Cymru)'!AA14)","v":{"v":16760.872704524834,"d":"£16,761"}}]
[null,21,{"v":14970.1,"d":"£14,970"},{"v":15353.423016166229,"d":"£15,353"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":15505.838584568564,"d":"£15,506"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":15840.76069167095,"d":"£15,841"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":16178.910502518067,"d":"£16,179"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":16529.872968576427,"d":"£16,530"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":16882.623868115552,"d":"£16,883"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($W$3=$N$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E15,'Incwm (Cymru)'!W15)","v":{"v":15505.838584568564,"d":"£15,506"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F15,'Incwm (Cymru)'!X15)","v":{"v":15840.76069167095,"d":"£15,841"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G15,'Incwm (Cymru)'!Y15)","v":{"v":16178.910502518067,"d":"£16,179"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H15,'Incwm (Cymru)'!Z15)","v":{"v":16529.872968576427,"d":"£16,530"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I15,'Incwm (Cymru)'!AA15)","v":{"v":16882.623868115552,"d":"£16,883"}}]
[null,22,{"v":15070.1,"d":"£15,070"},{"v":15455.983607051836,"d":"£15,456"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":15617.32920806038,"d":"£15,617"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":15962.849252376065,"d":"£15,963"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":16312.180816575223,"d":"£16,312"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":16675.01432916356,"d":"£16,675"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":17040.272278521898,"d":"£17,040"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($W$3=$N$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E16,'Incwm (Cymru)'!W16)","v":{"v":15617.32920806038,"d":"£15,617"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F16,'Incwm (Cymru)'!X16)","v":{"v":15962.849252376065,"d":"£15,963"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G16,'Incwm (Cymru)'!Y16)","v":{"v":16312.180816575223,"d":"£16,312"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H16,'Incwm (Cymru)'!Z16)","v":{"v":16675.01432916356,"d":"£16,675"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I16,'Incwm (Cymru)'!AA16)","v":{"v":17040.272278521898,"d":"£17,040"}}]
[null,23,{"v":15280,"d":"£15,280"},{"v":15671.258287320723,"d":"£15,671"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":15844.063922328121,"d":"£15,844"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":16204.131776843995,"d":"£16,204"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":16568.718940110684,"d":"£16,569"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":16947.699076165645,"d":"£16,948"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":17329.864081069976,"d":"£17,330"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($W$3=$N$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E17,'Incwm (Cymru)'!W17)","v":{"v":15844.063922328121,"d":"£15,844"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F17,'Incwm (Cymru)'!X17)","v":{"v":16204.131776843995,"d":"£16,204"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G17,'Incwm (Cymru)'!Y17)","v":{"v":16568.718940110684,"d":"£16,569"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H17,'Incwm (Cymru)'!Z17)","v":{"v":16947.699076165645,"d":"£16,948"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I17,'Incwm (Cymru)'!AA17)","v":{"v":17329.864081069976,"d":"£17,330"}}]
[null,24,{"v":15600,"d":"£15,600"},{"v":15999.452178154665,"d":"£15,999"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":16186.252452741719,"d":"£16,186"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":16564.82517856658,"d":"£16,565"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":16948.74920034826,"d":"£16,949"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":17348.159317656235,"d":"£17,348"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":17751.639391123106,"d":"£17,752"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($W$3=$N$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E18,'Incwm (Cymru)'!W18)","v":{"v":16186.252452741719,"d":"£16,186"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F18,'Incwm (Cymru)'!X18)","v":{"v":16564.82517856658,"d":"£16,565"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G18,'Incwm (Cymru)'!Y18)","v":{"v":16948.74920034826,"d":"£16,949"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H18,'Incwm (Cymru)'!Z18)","v":{"v":17348.159317656235,"d":"£17,348"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I18,'Incwm (Cymru)'!AA18)","v":{"v":17751.639391123106,"d":"£17,752"}}]
[null,25,{"v":15838,"d":"£15,838"},{"v":16243.54638446241,"d":"£16,244"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":16442.45358148447,"d":"£16,442"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":16836.5840486372,"d":"£16,837"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":17236.805298827672,"d":"£17,237"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":17653.455248991893,"d":"£17,653"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":18074.967402216975,"d":"£18,075"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($W$3=$N$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E19,'Incwm (Cymru)'!W19)","v":{"v":16442.45358148447,"d":"£16,442"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F19,'Incwm (Cymru)'!X19)","v":{"v":16836.5840486372,"d":"£16,837"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G19,'Incwm (Cymru)'!Y19)","v":{"v":17236.805298827672,"d":"£17,237"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H19,'Incwm (Cymru)'!Z19)","v":{"v":17653.455248991893,"d":"£17,653"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I19,'Incwm (Cymru)'!AA19)","v":{"v":18074.967402216975,"d":"£18,075"}}]
[null,26,{"v":16122.6,"d":"£16,123"},{"v":16535.433826122848,"d":"£16,535"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":16747.520721420657,"d":"£16,748"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":17158.88376230516,"d":"£17,159"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":17577.12964045258,"d":"£17,577"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":18012.83236146438,"d":"£18,013"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":18454.242292963307,"d":"£18,454"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($W$3=$N$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E20,'Incwm (Cymru)'!W20)","v":{"v":16747.520721420657,"d":"£16,748"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F20,'Incwm (Cymru)'!X20)","v":{"v":17158.88376230516,"d":"£17,159"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G20,'Incwm (Cymru)'!Y20)","v":{"v":17577.12964045258,"d":"£17,577"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H20,'Incwm (Cymru)'!Z20)","v":{"v":18012.83236146438,"d":"£18,013"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I20,'Incwm (Cymru)'!AA20)","v":{"v":18454.242292963307,"d":"£18,454"}}]
[null,27,{"v":16424,"d":"£16,424"},{"v":16844.551447052065,"d":"£16,845"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":17070.20479243086,"d":"£17,070"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":17499.40420928717,"d":"£17,499"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":17936.297468876714,"d":"£17,936"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":18391.706552114945,"d":"£18,392"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":18853.686874228115,"d":"£18,854"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($W$3=$N$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E21,'Incwm (Cymru)'!W21)","v":{"v":17070.20479243086,"d":"£17,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F21,'Incwm (Cymru)'!X21)","v":{"v":17499.40420928717,"d":"£17,499"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G21,'Incwm (Cymru)'!Y21)","v":{"v":17936.297468876714,"d":"£17,936"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H21,'Incwm (Cymru)'!Z21)","v":{"v":18391.706552114945,"d":"£18,392"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I21,'Incwm (Cymru)'!AA21)","v":{"v":18853.686874228115,"d":"£18,854"}}]
[null,28,{"v":16703.6,"d":"£16,704"},{"v":17131.31085916822,"d":"£17,131"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":17370.028798118823,"d":"£17,370"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":17816.281085659277,"d":"£17,816"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":18271.01362990661,"d":"£18,271"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":18745.280962748715,"d":"£18,745"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":19226.95888089156,"d":"£19,227"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($W$3=$N$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E22,'Incwm (Cymru)'!W22)","v":{"v":17370.028798118823,"d":"£17,370"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F22,'Incwm (Cymru)'!X22)","v":{"v":17816.281085659277,"d":"£17,816"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G22,'Incwm (Cymru)'!Y22)","v":{"v":18271.01362990661,"d":"£18,271"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H22,'Incwm (Cymru)'!Z22)","v":{"v":18745.280962748715,"d":"£18,745"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I22,'Incwm (Cymru)'!AA22)","v":{"v":19226.95888089156,"d":"£19,227"}}]
[null,29,{"v":17070,"d":"£17,070"},{"v":17507.092864173086,"d":"£17,507"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":17760.87361435592,"d":"£17,761"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":18227.298417487364,"d":"£18,227"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":18703.08780606587,"d":"£18,703"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":19199.590277302574,"d":"£19,200"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":19704.44095523383,"d":"£19,704"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($W$3=$N$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E23,'Incwm (Cymru)'!W23)","v":{"v":17760.87361435592,"d":"£17,761"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F23,'Incwm (Cymru)'!X23)","v":{"v":18227.298417487364,"d":"£18,227"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G23,'Incwm (Cymru)'!Y23)","v":{"v":18703.08780606587,"d":"£18,703"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H23,'Incwm (Cymru)'!Z23)","v":{"v":19199.590277302574,"d":"£19,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I23,'Incwm (Cymru)'!AA23)","v":{"v":19704.44095523383,"d":"£19,704"}}]
[null,30,{"v":17411,"d":"£17,411"},{"v":17807.244565014676,"d":"£17,807"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":18074.390514570343,"d":"£18,074"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":18558.337498298813,"d":"£18,558"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":19052.45021144834,"d":"£19,052"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":19568.31894119106,"d":"£19,568"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":20093.390008242095,"d":"£20,093"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($W$3=$N$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E24,'Incwm (Cymru)'!W24)","v":{"v":18074.390514570343,"d":"£18,074"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F24,'Incwm (Cymru)'!X24)","v":{"v":18558.337498298813,"d":"£18,558"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G24,'Incwm (Cymru)'!Y24)","v":{"v":19052.45021144834,"d":"£19,052"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H24,'Incwm (Cymru)'!Z24)","v":{"v":19568.31894119106,"d":"£19,568"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I24,'Incwm (Cymru)'!AA24)","v":{"v":20093.390008242095,"d":"£20,093"}}]
[null,31,{"v":17727.45,"d":"£17,727"},{"v":18130.896425482133,"d":"£18,131"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":18411.935063359935,"d":"£18,412"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":18914.22775069131,"d":"£18,914"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":19427.513158930913,"d":"£19,428"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":19963.639577355356,"d":"£19,964"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":20509.848406300945,"d":"£20,510"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($W$3=$N$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E25,'Incwm (Cymru)'!W25)","v":{"v":18411.935063359935,"d":"£18,412"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F25,'Incwm (Cymru)'!X25)","v":{"v":18914.22775069131,"d":"£18,914"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G25,'Incwm (Cymru)'!Y25)","v":{"v":19427.513158930913,"d":"£19,428"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H25,'Incwm (Cymru)'!Z25)","v":{"v":19963.639577355356,"d":"£19,964"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I25,'Incwm (Cymru)'!AA25)","v":{"v":20509.848406300945,"d":"£20,510"}}]
[null,32,{"v":18145.5,"d":"£18,146"},{"v":18558.46052808419,"d":"£18,558"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":18855.72428777804,"d":"£18,856"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":19380.00410597719,"d":"£19,380"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":19916.21792826556,"d":"£19,916"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":20476.543732353322,"d":"£20,477"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":21047.946732316555,"d":"£21,048"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($W$3=$N$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E26,'Incwm (Cymru)'!W26)","v":{"v":18855.72428777804,"d":"£18,856"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F26,'Incwm (Cymru)'!X26)","v":{"v":19380.00410597719,"d":"£19,380"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G26,'Incwm (Cymru)'!Y26)","v":{"v":19916.21792826556,"d":"£19,916"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H26,'Incwm (Cymru)'!Z26)","v":{"v":20476.543732353322,"d":"£20,477"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I26,'Incwm (Cymru)'!AA26)","v":{"v":21047.946732316555,"d":"£21,048"}}]
[null,33,{"v":18572,"d":"£18,572"},{"v":18994.666938225982,"d":"£18,995"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":19308.34980657666,"d":"£19,308"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":19854.91961056866,"d":"£19,855"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":20414.37420739005,"d":"£20,414"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":20999.227225285762,"d":"£20,999"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":21596.161764938784,"d":"£21,596"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($W$3=$N$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E27,'Incwm (Cymru)'!W27)","v":{"v":19308.34980657666,"d":"£19,308"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F27,'Incwm (Cymru)'!X27)","v":{"v":19854.91961056866,"d":"£19,855"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G27,'Incwm (Cymru)'!Y27)","v":{"v":20414.37420739005,"d":"£20,414"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H27,'Incwm (Cymru)'!Z27)","v":{"v":20999.227225285762,"d":"£20,999"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I27,'Incwm (Cymru)'!AA27)","v":{"v":21596.161764938784,"d":"£21,596"}}]
[null,34,{"v":18966.22,"d":"£18,966"},{"v":19397.85871080769,"d":"£19,398"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":19727.219635126385,"d":"£19,727"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":20294.92248325661,"d":"£20,295"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":20876.424600595412,"d":"£20,876"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":21484.55248999036,"d":"£21,485"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":22105.72978108029,"d":"£22,106"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($W$3=$N$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E28,'Incwm (Cymru)'!W28)","v":{"v":19727.219635126385,"d":"£19,727"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F28,'Incwm (Cymru)'!X28)","v":{"v":20294.92248325661,"d":"£20,295"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G28,'Incwm (Cymru)'!Y28)","v":{"v":20876.424600595412,"d":"£20,876"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H28,'Incwm (Cymru)'!Z28)","v":{"v":21484.55248999036,"d":"£21,485"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I28,'Incwm (Cymru)'!AA28)","v":{"v":22105.72978108029,"d":"£22,106"}}]
[null,35,{"v":19362.75,"d":"£19,363"},{"v":19803.41305503635,"d":"£19,803"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":20148.50506604522,"d":"£20,149"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":20737.423750606802,"d":"£20,737"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":21341.058779317293,"d":"£21,341"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":21972.55115950308,"d":"£21,973"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":22618.06342944206,"d":"£22,618"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($W$3=$N$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E29,'Incwm (Cymru)'!W29)","v":{"v":20148.50506604522,"d":"£20,149"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F29,'Incwm (Cymru)'!X29)","v":{"v":20737.423750606802,"d":"£20,737"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G29,'Incwm (Cymru)'!Y29)","v":{"v":21341.058779317293,"d":"£21,341"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H29,'Incwm (Cymru)'!Z29)","v":{"v":21972.55115950308,"d":"£21,973"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I29,'Incwm (Cymru)'!AA29)","v":{"v":22618.06342944206,"d":"£22,618"}}]
[null,36,{"v":19692.5,"d":"£19,693"},{"v":20140.66760074387,"d":"£20,141"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":20499.95762847516,"d":"£20,500"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":21107.69869953948,"d":"£21,108"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":21730.998067652556,"d":"£21,731"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":22383.264126380847,"d":"£22,383"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":23050.445164526758,"d":"£23,050"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($W$3=$N$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E30,'Incwm (Cymru)'!W30)","v":{"v":20499.95762847516,"d":"£20,500"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F30,'Incwm (Cymru)'!X30)","v":{"v":21107.69869953948,"d":"£21,108"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G30,'Incwm (Cymru)'!Y30)","v":{"v":21730.998067652556,"d":"£21,731"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H30,'Incwm (Cymru)'!Z30)","v":{"v":22383.264126380847,"d":"£22,383"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I30,'Incwm (Cymru)'!AA30)","v":{"v":23050.445164526758,"d":"£23,050"}}]
[null,37,{"v":20073.233,"d":"£20,073"},{"v":20530.065432285523,"d":"£20,530"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":20904.723894621322,"d":"£20,905"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":21533.11462469078,"d":"£21,533"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":22177.962956415795,"d":"£22,178"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":22852.9806418875,"d":"£22,853"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":23543.86595912934,"d":"£23,544"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($W$3=$N$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E31,'Incwm (Cymru)'!W31)","v":{"v":20904.723894621322,"d":"£20,905"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F31,'Incwm (Cymru)'!X31)","v":{"v":21533.11462469078,"d":"£21,533"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G31,'Incwm (Cymru)'!Y31)","v":{"v":22177.962956415795,"d":"£22,178"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H31,'Incwm (Cymru)'!Z31)","v":{"v":22852.9806418875,"d":"£22,853"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I31,'Incwm (Cymru)'!AA31)","v":{"v":23543.86595912934,"d":"£23,544"}}]
[null,38,{"v":20488,"d":"£20,488"},{"v":20954.271819425692,"d":"£20,954"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":21345.080035672414,"d":"£21,345"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":21995.340231199112,"d":"£21,995"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":22662.995618455752,"d":"£22,663"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":23362.08532156725,"d":"£23,362"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":24078.03373511068,"d":"£24,078"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($W$3=$N$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E32,'Incwm (Cymru)'!W32)","v":{"v":21345.080035672414,"d":"£21,345"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F32,'Incwm (Cymru)'!X32)","v":{"v":21995.340231199112,"d":"£21,995"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G32,'Incwm (Cymru)'!Y32)","v":{"v":22662.995618455752,"d":"£22,663"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H32,'Incwm (Cymru)'!Z32)","v":{"v":23362.08532156725,"d":"£23,362"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I32,'Incwm (Cymru)'!AA32)","v":{"v":24078.03373511068,"d":"£24,078"}}]
[null,39,{"v":21011.25,"d":"£21,011"},{"v":21489.43009400176,"d":"£21,489"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":21898.87851083972,"d":"£21,899"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":22574.896291449386,"d":"£22,575"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":23269.36888836948,"d":"£23,269"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":23996.73934055438,"d":"£23,997"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":24742.082065270464,"d":"£24,742"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($W$3=$N$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E33,'Incwm (Cymru)'!W33)","v":{"v":21898.87851083972,"d":"£21,899"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F33,'Incwm (Cymru)'!X33)","v":{"v":22574.896291449386,"d":"£22,575"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G33,'Incwm (Cymru)'!Y33)","v":{"v":23269.36888836948,"d":"£23,269"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H33,'Incwm (Cymru)'!Z33)","v":{"v":23996.73934055438,"d":"£23,997"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I33,'Incwm (Cymru)'!AA33)","v":{"v":24742.082065270464,"d":"£24,742"}}]
[null,40,{"v":21350,"d":"£21,350"},{"v":21870.475188486198,"d":"£21,870"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":22295.104552840738,"d":"£22,295"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":22991.47928503406,"d":"£22,991"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":23707.19895108015,"d":"£23,707"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":24457.00418612395,"d":"£24,457"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":25225.72512519031,"d":"£25,226"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($W$3=$N$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E34,'Incwm (Cymru)'!W34)","v":{"v":22295.104552840738,"d":"£22,295"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F34,'Incwm (Cymru)'!X34)","v":{"v":22991.47928503406,"d":"£22,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G34,'Incwm (Cymru)'!Y34)","v":{"v":23707.19895108015,"d":"£23,707"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H34,'Incwm (Cymru)'!Z34)","v":{"v":24457.00418612395,"d":"£24,457"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I34,'Incwm (Cymru)'!AA34)","v":{"v":25225.72512519031,"d":"£25,226"}}]
[null,41,{"v":21799,"d":"£21,799"},{"v":22330.421013293235,"d":"£22,330"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":22772.002345616977,"d":"£22,772"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":23491.498970893743,"d":"£23,491"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":24231.317429430073,"d":"£24,231"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":25006.5503841049,"d":"£25,007"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":25801.7295754047,"d":"£25,802"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($W$3=$N$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E35,'Incwm (Cymru)'!W35)","v":{"v":22772.002345616977,"d":"£22,772"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F35,'Incwm (Cymru)'!X35)","v":{"v":23491.498970893743,"d":"£23,491"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G35,'Incwm (Cymru)'!Y35)","v":{"v":24231.317429430073,"d":"£24,231"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H35,'Incwm (Cymru)'!Z35)","v":{"v":25006.5503841049,"d":"£25,007"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I35,'Incwm (Cymru)'!AA35)","v":{"v":25801.7295754047,"d":"£25,802"}}]
[null,42,{"v":22199.5,"d":"£22,200"},{"v":22740.684493995286,"d":"£22,741"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":23198.102615161442,"d":"£23,198"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":23938.980100524102,"d":"£23,939"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":24701.101673603265,"d":"£24,701"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":25499.877750466367,"d":"£25,500"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":26319.575750583273,"d":"£26,320"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B36)","v":""},null,1,{"$nulls":5},{"$f":"B36","v":42},{"$f":"IF($N$3=$V$3,N36,\"\")","v":""},{"$f":"IF($W$3=$N$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E36,'Incwm (Cymru)'!W36)","v":{"v":23198.102615161442,"d":"£23,198"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F36,'Incwm (Cymru)'!X36)","v":{"v":23938.980100524102,"d":"£23,939"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G36,'Incwm (Cymru)'!Y36)","v":{"v":24701.101673603265,"d":"£24,701"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H36,'Incwm (Cymru)'!Z36)","v":{"v":25499.877750466367,"d":"£25,500"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I36,'Incwm (Cymru)'!AA36)","v":{"v":26319.575750583273,"d":"£26,320"}}]
[null,43,{"v":22742,"d":"£22,742"},{"v":23296.409683210917,"d":"£23,296"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":23772.929653755655,"d":"£23,773"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":24540.28545664035,"d":"£24,540"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":25329.967593098052,"d":"£25,330"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":26157.80458260037,"d":"£26,158"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":27007.699761949207,"d":"£27,008"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($W$3=$N$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E37,'Incwm (Cymru)'!W37)","v":{"v":23772.929653755655,"d":"£23,773"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F37,'Incwm (Cymru)'!X37)","v":{"v":24540.28545664035,"d":"£24,540"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G37,'Incwm (Cymru)'!Y37)","v":{"v":25329.967593098052,"d":"£25,330"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H37,'Incwm (Cymru)'!Z37)","v":{"v":26157.80458260037,"d":"£26,158"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I37,'Incwm (Cymru)'!AA37)","v":{"v":27007.699761949207,"d":"£27,008"}}]
[null,44,{"v":23187.5,"d":"£23,188"},{"v":23752.770184216566,"d":"£23,753"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":24246.161645886306,"d":"£24,246"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":25036.513700297928,"d":"£25,037"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":25850.165044239355,"d":"£25,850"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":26703.29375149539,"d":"£26,703"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":27579.5072232435,"d":"£27,580"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($W$3=$N$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E38,'Incwm (Cymru)'!W38)","v":{"v":24246.161645886306,"d":"£24,246"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F38,'Incwm (Cymru)'!X38)","v":{"v":25036.513700297928,"d":"£25,037"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G38,'Incwm (Cymru)'!Y38)","v":{"v":25850.165044239355,"d":"£25,850"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H38,'Incwm (Cymru)'!Z38)","v":{"v":26703.29375149539,"d":"£26,703"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I38,'Incwm (Cymru)'!AA38)","v":{"v":27579.5072232435,"d":"£27,580"}}]
[null,45,{"v":23785,"d":"£23,785"},{"v":24364.83617602549,"d":"£24,365"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":24878.594123196977,"d":"£24,879"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":25697.398862447448,"d":"£25,697"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":26540.647105584063,"d":"£26,541"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":27424.973897837066,"d":"£27,425"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":28333.58391763975,"d":"£28,334"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($W$3=$N$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E39,'Incwm (Cymru)'!W39)","v":{"v":24878.594123196977,"d":"£24,879"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F39,'Incwm (Cymru)'!X39)","v":{"v":25697.398862447448,"d":"£25,697"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G39,'Incwm (Cymru)'!Y39)","v":{"v":26540.647105584063,"d":"£26,541"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H39,'Incwm (Cymru)'!Z39)","v":{"v":27424.973897837066,"d":"£27,425"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I39,'Incwm (Cymru)'!AA39)","v":{"v":28333.58391763975,"d":"£28,334"}}]
[null,46,{"v":24290.5,"d":"£24,291"},{"v":24882.659370769274,"d":"£24,883"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":25414.668412109215,"d":"£25,415"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":26258.62325814132,"d":"£26,259"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":27128.062166016185,"d":"£27,128"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":28040.01213677682,"d":"£28,040"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":28977.339760421655,"d":"£28,977"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($W$3=$N$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E40,'Incwm (Cymru)'!W40)","v":{"v":25414.668412109215,"d":"£25,415"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F40,'Incwm (Cymru)'!X40)","v":{"v":26258.62325814132,"d":"£26,259"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G40,'Incwm (Cymru)'!Y40)","v":{"v":27128.062166016185,"d":"£27,128"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H40,'Incwm (Cymru)'!Z40)","v":{"v":28040.01213677682,"d":"£28,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I40,'Incwm (Cymru)'!AA40)","v":{"v":28977.339760421655,"d":"£28,977"}}]
[null,47,{"v":24789.25,"d":"£24,789"},{"v":25393.568012467516,"d":"£25,394"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":25943.672942633522,"d":"£25,944"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":26812.535586731105,"d":"£26,813"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":27707.91524540309,"d":"£27,708"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":28647.22610533654,"d":"£28,647"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":29613.001410286204,"d":"£29,613"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($W$3=$N$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E41,'Incwm (Cymru)'!W41)","v":{"v":25943.672942633522,"d":"£25,944"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F41,'Incwm (Cymru)'!X41)","v":{"v":26812.535586731105,"d":"£26,813"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G41,'Incwm (Cymru)'!Y41)","v":{"v":27707.91524540309,"d":"£27,708"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H41,'Incwm (Cymru)'!Z41)","v":{"v":28647.22610533654,"d":"£28,647"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I41,'Incwm (Cymru)'!AA41)","v":{"v":29613.001410286204,"d":"£29,613"}}]
[null,48,{"v":24958,"d":"£24,958"},{"v":25566.43183860602,"d":"£25,566"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":26127.044840859107,"d":"£26,127"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":27008.96907912127,"d":"£27,009"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":27918.07147369048,"d":"£27,918"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":28871.9201886502,"d":"£28,872"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":29852.94696196885,"d":"£29,853"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($W$3=$N$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E42,'Incwm (Cymru)'!W42)","v":{"v":26127.044840859107,"d":"£26,127"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F42,'Incwm (Cymru)'!X42)","v":{"v":27008.96907912127,"d":"£27,009"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G42,'Incwm (Cymru)'!Y42)","v":{"v":27918.07147369048,"d":"£27,918"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H42,'Incwm (Cymru)'!Z42)","v":{"v":28871.9201886502,"d":"£28,872"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I42,'Incwm (Cymru)'!AA42)","v":{"v":29852.94696196885,"d":"£29,853"}}]
[null,49,{"v":25404,"d":"£25,404"},{"v":26023.304528726152,"d":"£26,023"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":26600.80051879627,"d":"£26,601"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":27505.738957379144,"d":"£27,506"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":28438.82907157587,"d":"£28,439"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":29417.98893312892,"d":"£29,418"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":30425.353993108867,"d":"£30,425"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($W$3=$N$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E43,'Incwm (Cymru)'!W43)","v":{"v":26600.80051879627,"d":"£26,601"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F43,'Incwm (Cymru)'!X43)","v":{"v":27505.738957379144,"d":"£27,506"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G43,'Incwm (Cymru)'!Y43)","v":{"v":28438.82907157587,"d":"£28,439"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H43,'Incwm (Cymru)'!Z43)","v":{"v":29417.98893312892,"d":"£29,418"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I43,'Incwm (Cymru)'!AA43)","v":{"v":30425.353993108867,"d":"£30,425"}}]
[null,50,{"v":25829.25,"d":"£25,829"},{"v":26511.75410949038,"d":"£26,512"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":27106.84186813193,"d":"£27,107"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":28035.90106530208,"d":"£28,036"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":28994.12018839515,"d":"£28,994"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":29999.789000880875,"d":"£30,000"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":31034.72501062953,"d":"£31,035"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($W$3=$N$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E44,'Incwm (Cymru)'!W44)","v":{"v":27106.84186813193,"d":"£27,107"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F44,'Incwm (Cymru)'!X44)","v":{"v":28035.90106530208,"d":"£28,036"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G44,'Incwm (Cymru)'!Y44)","v":{"v":28994.12018839515,"d":"£28,994"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H44,'Incwm (Cymru)'!Z44)","v":{"v":29999.789000880875,"d":"£30,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I44,'Incwm (Cymru)'!AA44)","v":{"v":31034.72501062953,"d":"£31,035"}}]
[null,51,{"v":26227,"d":"£26,227"},{"v":26920.01413241206,"d":"£26,920"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":27530.893709910444,"d":"£27,531"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":28481.263559406216,"d":"£28,481"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":29461.71338570526,"d":"£29,462"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":30490.849323332874,"d":"£30,491"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":31550.225933169317,"d":"£31,550"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($W$3=$N$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E45,'Incwm (Cymru)'!W45)","v":{"v":27530.893709910444,"d":"£27,531"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F45,'Incwm (Cymru)'!X45)","v":{"v":28481.263559406216,"d":"£28,481"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G45,'Incwm (Cymru)'!Y45)","v":{"v":29461.71338570526,"d":"£29,462"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H45,'Incwm (Cymru)'!Z45)","v":{"v":30490.849323332874,"d":"£30,491"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I45,'Incwm (Cymru)'!AA45)","v":{"v":31550.225933169317,"d":"£31,550"}}]
[null,52,{"v":26730,"d":"£26,730"},{"v":27436.305248765562,"d":"£27,436"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":28065.40153111619,"d":"£28,065"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":29040.86779831993,"d":"£29,041"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":30047.45291517091,"d":"£30,047"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":31104.153915066505,"d":"£31,104"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":32192.18832119373,"d":"£32,192"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($W$3=$N$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E46,'Incwm (Cymru)'!W46)","v":{"v":28065.40153111619,"d":"£28,065"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F46,'Incwm (Cymru)'!X46)","v":{"v":29040.86779831993,"d":"£29,041"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G46,'Incwm (Cymru)'!Y46)","v":{"v":30047.45291517091,"d":"£30,047"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H46,'Incwm (Cymru)'!Z46)","v":{"v":31104.153915066505,"d":"£31,104"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I46,'Incwm (Cymru)'!AA46)","v":{"v":32192.18832119373,"d":"£32,192"}}]
[null,53,{"v":27205,"d":"£27,205"},{"v":27923.85650178328,"d":"£27,924"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":28570.524388673835,"d":"£28,571"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":29570.079934101406,"d":"£29,570"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":30601.76159142653,"d":"£30,602"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":31684.937466041123,"d":"£31,685"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":32800.50775402983,"d":"£32,801"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($W$3=$N$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E47,'Incwm (Cymru)'!W47)","v":{"v":28570.524388673835,"d":"£28,571"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F47,'Incwm (Cymru)'!X47)","v":{"v":29570.079934101406,"d":"£29,570"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G47,'Incwm (Cymru)'!Y47)","v":{"v":30601.76159142653,"d":"£30,602"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H47,'Incwm (Cymru)'!Z47)","v":{"v":31684.937466041123,"d":"£31,685"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I47,'Incwm (Cymru)'!AA47)","v":{"v":32800.50775402983,"d":"£32,801"}}]
[null,54,{"v":27952.2,"d":"£27,952"},{"v":28690.800283372417,"d":"£28,691"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":29361.311071410513,"d":"£29,361"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":30394.74672961846,"d":"£30,395"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":31461.623062102477,"d":"£31,462"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":32581.871991822976,"d":"£32,582"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":33735.88477266085,"d":"£33,736"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($W$3=$N$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E48,'Incwm (Cymru)'!W48)","v":{"v":29361.311071410513,"d":"£29,361"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F48,'Incwm (Cymru)'!X48)","v":{"v":30394.74672961846,"d":"£30,395"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G48,'Incwm (Cymru)'!Y48)","v":{"v":31461.623062102477,"d":"£31,462"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H48,'Incwm (Cymru)'!Z48)","v":{"v":32581.871991822976,"d":"£32,582"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I48,'Incwm (Cymru)'!AA48)","v":{"v":33735.88477266085,"d":"£33,736"}}]
[null,55,{"v":28547,"d":"£28,547"},{"v":29301.317094519658,"d":"£29,301"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":29992.15959486253,"d":"£29,992"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":31053.99364951574,"d":"£31,054"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":32150.410888878145,"d":"£32,150"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":33301.79913861651,"d":"£33,302"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":34488.14799233836,"d":"£34,488"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($W$3=$N$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E49,'Incwm (Cymru)'!W49)","v":{"v":29992.15959486253,"d":"£29,992"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F49,'Incwm (Cymru)'!X49)","v":{"v":31053.99364951574,"d":"£31,054"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G49,'Incwm (Cymru)'!Y49)","v":{"v":32150.410888878145,"d":"£32,150"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H49,'Incwm (Cymru)'!Z49)","v":{"v":33301.79913861651,"d":"£33,302"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I49,'Incwm (Cymru)'!AA49)","v":{"v":34488.14799233836,"d":"£34,488"}}]
[null,56,{"v":29143.45,"d":"£29,143"},{"v":29913.52750475633,"d":"£29,914"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":30624.739732243812,"d":"£30,625"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":31715.031532633315,"d":"£31,715"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":32841.05089093225,"d":"£32,841"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":34023.642703883335,"d":"£34,024"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":35242.39374330376,"d":"£35,242"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($W$3=$N$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E50,'Incwm (Cymru)'!W50)","v":{"v":30624.739732243812,"d":"£30,625"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F50,'Incwm (Cymru)'!X50)","v":{"v":31715.031532633315,"d":"£31,715"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G50,'Incwm (Cymru)'!Y50)","v":{"v":32841.05089093225,"d":"£32,841"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H50,'Incwm (Cymru)'!Z50)","v":{"v":34023.642703883335,"d":"£34,024"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I50,'Incwm (Cymru)'!AA50)","v":{"v":35242.39374330376,"d":"£35,242"}}]
[null,57,{"v":29875,"d":"£29,875"},{"v":30664.407755588145,"d":"£30,664"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":31399.102319227175,"d":"£31,399"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":32522.711313363958,"d":"£32,523"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":33683.34475972474,"d":"£33,683"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":34902.40029081239,"d":"£34,902"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":36158.96675305274,"d":"£36,159"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($W$3=$N$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E51,'Incwm (Cymru)'!W51)","v":{"v":31399.102319227175,"d":"£31,399"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F51,'Incwm (Cymru)'!X51)","v":{"v":32522.711313363958,"d":"£32,523"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G51,'Incwm (Cymru)'!Y51)","v":{"v":33683.34475972474,"d":"£33,683"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H51,'Incwm (Cymru)'!Z51)","v":{"v":34902.40029081239,"d":"£34,902"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I51,'Incwm (Cymru)'!AA51)","v":{"v":36158.96675305274,"d":"£36,159"}}]
[null,58,{"v":30399.26,"d":"£30,399"},{"v":31202.520639603026,"d":"£31,203"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":31955.92172354572,"d":"£31,956"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":33105.39184201307,"d":"£33,105"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":34292.949287020565,"d":"£34,293"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":35540.39764420803,"d":"£35,540"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":36826.47375633798,"d":"£36,826"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($W$3=$N$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E52,'Incwm (Cymru)'!W52)","v":{"v":31955.92172354572,"d":"£31,956"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F52,'Incwm (Cymru)'!X52)","v":{"v":33105.39184201307,"d":"£33,105"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G52,'Incwm (Cymru)'!Y52)","v":{"v":34292.949287020565,"d":"£34,293"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H52,'Incwm (Cymru)'!Z52)","v":{"v":35540.39764420803,"d":"£35,540"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I52,'Incwm (Cymru)'!AA52)","v":{"v":36826.47375633798,"d":"£36,826"}}]
[null,59,{"v":30953.5,"d":"£30,954"},{"v":31771.40570586101,"d":"£31,771"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":32544.204028227494,"d":"£32,544"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":33720.6136296588,"d":"£33,721"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":34936.20727786057,"d":"£34,936"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":36213.21574053066,"d":"£36,213"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":37530.002752357,"d":"£37,530"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($W$3=$N$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E53,'Incwm (Cymru)'!W53)","v":{"v":32544.204028227494,"d":"£32,544"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F53,'Incwm (Cymru)'!X53)","v":{"v":33720.6136296588,"d":"£33,721"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G53,'Incwm (Cymru)'!Y53)","v":{"v":34936.20727786057,"d":"£34,936"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H53,'Incwm (Cymru)'!Z53)","v":{"v":36213.21574053066,"d":"£36,213"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I53,'Incwm (Cymru)'!AA53)","v":{"v":37530.002752357,"d":"£37,530"}}]
[null,60,{"v":31647.08,"d":"£31,647"},{"v":32629.617962701763,"d":"£32,630"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":33428.30781536902,"d":"£33,428"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":34641.79587760378,"d":"£34,642"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":35895.882933970206,"d":"£35,896"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":37213.42653346077,"d":"£37,213"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":38572.21887412227,"d":"£38,572"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($W$3=$N$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E54,'Incwm (Cymru)'!W54)","v":{"v":33428.30781536902,"d":"£33,428"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F54,'Incwm (Cymru)'!X54)","v":{"v":34641.79587760378,"d":"£34,642"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G54,'Incwm (Cymru)'!Y54)","v":{"v":35895.882933970206,"d":"£35,896"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H54,'Incwm (Cymru)'!Z54)","v":{"v":37213.42653346077,"d":"£37,213"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I54,'Incwm (Cymru)'!AA54)","v":{"v":38572.21887412227,"d":"£38,572"}}]
[null,61,{"v":32125,"d":"£32,125"},{"v":33122.37581008403,"d":"£33,122"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":33938.75413547571,"d":"£33,939"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":35176.513932152026,"d":"£35,177"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":36455.88571187427,"d":"£36,456"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":37800.10168752225,"d":"£37,800"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":39186.6331592144,"d":"£39,187"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($W$3=$N$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E55,'Incwm (Cymru)'!W55)","v":{"v":33938.75413547571,"d":"£33,939"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F55,'Incwm (Cymru)'!X55)","v":{"v":35176.513932152026,"d":"£35,177"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G55,'Incwm (Cymru)'!Y55)","v":{"v":36455.88571187427,"d":"£36,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H55,'Incwm (Cymru)'!Z55)","v":{"v":37800.10168752225,"d":"£37,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I55,'Incwm (Cymru)'!AA55)","v":{"v":39186.6331592144,"d":"£39,187"}}]
[null,62,{"v":32819.95,"d":"£32,820"},{"v":33838.90172663555,"d":"£33,839"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":34677.99126440847,"d":"£34,678"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":35947.864365791225,"d":"£35,948"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":37260.608558658874,"d":"£37,261"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":38639.98509149765,"d":"£38,640"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":40062.99090018452,"d":"£40,063"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($W$3=$N$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E56,'Incwm (Cymru)'!W56)","v":{"v":34677.99126440847,"d":"£34,678"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F56,'Incwm (Cymru)'!X56)","v":{"v":35947.864365791225,"d":"£35,948"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G56,'Incwm (Cymru)'!Y56)","v":{"v":37260.608558658874,"d":"£37,261"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H56,'Incwm (Cymru)'!Z56)","v":{"v":38639.98509149765,"d":"£38,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I56,'Incwm (Cymru)'!AA56)","v":{"v":40062.99090018452,"d":"£40,063"}}]
[null,63,{"v":33642,"d":"£33,642"},{"v":34686.47368102247,"d":"£34,686"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":35551.215914890316,"d":"£35,551"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":36857.79460582799,"d":"£36,858"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":38208.64763248454,"d":"£38,209"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":39628.15568417536,"d":"£39,628"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":41092.75145754914,"d":"£41,093"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($W$3=$N$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E57,'Incwm (Cymru)'!W57)","v":{"v":35551.215914890316,"d":"£35,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F57,'Incwm (Cymru)'!X57)","v":{"v":36857.79460582799,"d":"£36,858"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G57,'Incwm (Cymru)'!Y57)","v":{"v":38208.64763248454,"d":"£38,209"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H57,'Incwm (Cymru)'!Z57)","v":{"v":39628.15568417536,"d":"£39,628"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I57,'Incwm (Cymru)'!AA57)","v":{"v":41092.75145754914,"d":"£41,093"}}]
[null,64,{"v":34407.7625,"d":"£34,408"},{"v":35476.01059327988,"d":"£35,476"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":36365.102857904065,"d":"£36,365"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":37706.353399345455,"d":"£37,706"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":39093.21768876832,"d":"£39,093"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":40550.65581946455,"d":"£40,551"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":42054.576050886964,"d":"£42,055"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($W$3=$N$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E58,'Incwm (Cymru)'!W58)","v":{"v":36365.102857904065,"d":"£36,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F58,'Incwm (Cymru)'!X58)","v":{"v":37706.353399345455,"d":"£37,706"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G58,'Incwm (Cymru)'!Y58)","v":{"v":39093.21768876832,"d":"£39,093"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H58,'Incwm (Cymru)'!Z58)","v":{"v":40550.65581946455,"d":"£40,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I58,'Incwm (Cymru)'!AA58)","v":{"v":42054.576050886964,"d":"£42,055"}}]
[null,65,{"v":35259.4,"d":"£35,259"},{"v":36354.088642430404,"d":"£36,354"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":37269.51834862062,"d":"£37,270"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":38648.5435136685,"d":"£38,649"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":40074.61922417995,"d":"£40,075"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":41573.34605963029,"d":"£41,573"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":43120.047118322946,"d":"£43,120"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($W$3=$N$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E59,'Incwm (Cymru)'!W59)","v":{"v":37269.51834862062,"d":"£37,270"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F59,'Incwm (Cymru)'!X59)","v":{"v":38648.5435136685,"d":"£38,649"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G59,'Incwm (Cymru)'!Y59)","v":{"v":40074.61922417995,"d":"£40,075"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H59,'Incwm (Cymru)'!Z59)","v":{"v":41573.34605963029,"d":"£41,573"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I59,'Incwm (Cymru)'!AA59)","v":{"v":43120.047118322946,"d":"£43,120"}}]
[null,66,{"v":35961,"d":"£35,961"},{"v":37077.471019655466,"d":"£37,077"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":38015.76583961713,"d":"£38,016"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":39427.144582339526,"d":"£39,427"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":40886.84052029442,"d":"£40,887"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":42420.98799865584,"d":"£42,421"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":44004.43104913593,"d":"£44,004"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($W$3=$N$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E60,'Incwm (Cymru)'!W60)","v":{"v":38015.76583961713,"d":"£38,016"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F60,'Incwm (Cymru)'!X60)","v":{"v":39427.144582339526,"d":"£39,427"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G60,'Incwm (Cymru)'!Y60)","v":{"v":40886.84052029442,"d":"£40,887"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H60,'Incwm (Cymru)'!Z60)","v":{"v":42420.98799865584,"d":"£42,421"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I60,'Incwm (Cymru)'!AA60)","v":{"v":44004.43104913593,"d":"£44,004"}}]
[null,67,{"v":36697,"d":"£36,697"},{"v":37836.321403973656,"d":"£37,836"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":38798.277459183955,"d":"£38,798"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":40243.25269538565,"d":"£40,243"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":41737.85078737829,"d":"£41,738"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":43308.76431448198,"d":"£43,309"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":44930.33391688019,"d":"£44,930"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($W$3=$N$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E61,'Incwm (Cymru)'!W61)","v":{"v":38798.277459183955,"d":"£38,798"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F61,'Incwm (Cymru)'!X61)","v":{"v":40243.25269538565,"d":"£40,243"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G61,'Incwm (Cymru)'!Y61)","v":{"v":41737.85078737829,"d":"£41,738"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H61,'Incwm (Cymru)'!Z61)","v":{"v":43308.76431448198,"d":"£43,309"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I61,'Incwm (Cymru)'!AA61)","v":{"v":44930.33391688019,"d":"£44,930"}}]
[null,68,{"v":37290.5,"d":"£37,291"},{"v":38448.24763100198,"d":"£38,448"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":39430.5670345278,"d":"£39,431"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":40903.99005775003,"d":"£40,904"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":42428.17999739411,"d":"£42,428"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":44030.28630780556,"d":"£44,030"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":45684.24700227818,"d":"£45,684"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($W$3=$N$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E62,'Incwm (Cymru)'!W62)","v":{"v":39430.5670345278,"d":"£39,431"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F62,'Incwm (Cymru)'!X62)","v":{"v":40903.99005775003,"d":"£40,904"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G62,'Incwm (Cymru)'!Y62)","v":{"v":42428.17999739411,"d":"£42,428"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H62,'Incwm (Cymru)'!Z62)","v":{"v":44030.28630780556,"d":"£44,030"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I62,'Incwm (Cymru)'!AA62)","v":{"v":45684.24700227818,"d":"£45,684"}}]
[null,69,{"v":38123.5,"d":"£38,124"},{"v":39307.109546949054,"d":"£39,307"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":40315.33506314465,"d":"£40,315"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":41825.85931336547,"d":"£41,826"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":43388.56614192077,"d":"£43,389"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":45031.23223263344,"d":"£45,031"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":46727.22361660201,"d":"£46,727"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($W$3=$N$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E63,'Incwm (Cymru)'!W63)","v":{"v":40315.33506314465,"d":"£40,315"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F63,'Incwm (Cymru)'!X63)","v":{"v":41825.85931336547,"d":"£41,826"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G63,'Incwm (Cymru)'!Y63)","v":{"v":43388.56614192077,"d":"£43,389"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H63,'Incwm (Cymru)'!Z63)","v":{"v":45031.23223263344,"d":"£45,031"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I63,'Incwm (Cymru)'!AA63)","v":{"v":46727.22361660201,"d":"£46,727"}}]
[null,70,{"v":38942,"d":"£38,942"},{"v":40256.1006049886,"d":"£40,256"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":41292.25528932344,"d":"£41,292"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":42843.039188578914,"d":"£42,843"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":44447.52045992678,"d":"£44,448"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":46134.16519439741,"d":"£46,134"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":47875.705627842704,"d":"£47,876"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($W$3=$N$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E64,'Incwm (Cymru)'!W64)","v":{"v":41292.25528932344,"d":"£41,292"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F64,'Incwm (Cymru)'!X64)","v":{"v":42843.039188578914,"d":"£42,843"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G64,'Incwm (Cymru)'!Y64)","v":{"v":44447.52045992678,"d":"£44,448"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H64,'Incwm (Cymru)'!Z64)","v":{"v":46134.16519439741,"d":"£46,134"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I64,'Incwm (Cymru)'!AA64)","v":{"v":47875.705627842704,"d":"£47,876"}}]
[null,71,{"v":39814.08,"d":"£39,814"},{"v":41157.60900762838,"d":"£41,158"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":42220.627055597055,"d":"£42,221"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":43810.00665522793,"d":"£43,810"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":45454.54619516763,"d":"£45,455"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":47183.368416615995,"d":"£47,183"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":48968.60432509294,"d":"£48,969"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($W$3=$N$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E65,'Incwm (Cymru)'!W65)","v":{"v":42220.627055597055,"d":"£42,221"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F65,'Incwm (Cymru)'!X65)","v":{"v":43810.00665522793,"d":"£43,810"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G65,'Incwm (Cymru)'!Y65)","v":{"v":45454.54619516763,"d":"£45,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H65,'Incwm (Cymru)'!Z65)","v":{"v":47183.368416615995,"d":"£47,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I65,'Incwm (Cymru)'!AA65)","v":{"v":48968.60432509294,"d":"£48,969"}}]
[null,72,{"v":40759.32,"d":"£40,759"},{"v":42134.74619975666,"d":"£42,135"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":43226.32518921989,"d":"£43,226"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":44856.950771140924,"d":"£44,857"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":46544.28204468744,"d":"£46,544"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":48318.15057554605,"d":"£48,318"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":50150.034270595104,"d":"£50,150"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($W$3=$N$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E66,'Incwm (Cymru)'!W66)","v":{"v":43226.32518921989,"d":"£43,226"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F66,'Incwm (Cymru)'!X66)","v":{"v":44856.950771140924,"d":"£44,857"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G66,'Incwm (Cymru)'!Y66)","v":{"v":46544.28204468744,"d":"£46,544"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H66,'Incwm (Cymru)'!Z66)","v":{"v":48318.15057554605,"d":"£48,318"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I66,'Incwm (Cymru)'!AA66)","v":{"v":50150.034270595104,"d":"£50,150"}}]
[null,73,{"v":41915.3,"d":"£41,915"},{"v":43329.73482841864,"d":"£43,330"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":44454.7646931978,"d":"£44,455"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":46134.27048937617,"d":"£46,134"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":47872.2673403958,"d":"£47,872"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":49699.44592641957,"d":"£49,699"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":51586.48164716098,"d":"£51,586"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($W$3=$N$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E67,'Incwm (Cymru)'!W67)","v":{"v":44454.7646931978,"d":"£44,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F67,'Incwm (Cymru)'!X67)","v":{"v":46134.27048937617,"d":"£46,134"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G67,'Incwm (Cymru)'!Y67)","v":{"v":47872.2673403958,"d":"£47,872"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H67,'Incwm (Cymru)'!Z67)","v":{"v":49699.44592641957,"d":"£49,699"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I67,'Incwm (Cymru)'!AA67)","v":{"v":51586.48164716098,"d":"£51,586"}}]
[null,74,{"v":42877,"d":"£42,877"},{"v":44323.88746443675,"d":"£44,324"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":45477.86020252552,"d":"£45,478"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":47199.208258199025,"d":"£47,199"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":48980.61183509101,"d":"£48,981"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":50853.48217635935,"d":"£50,853"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":52787.82991341529,"d":"£52,788"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($W$3=$N$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E68,'Incwm (Cymru)'!W68)","v":{"v":45477.86020252552,"d":"£45,478"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F68,'Incwm (Cymru)'!X68)","v":{"v":47199.208258199025,"d":"£47,199"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G68,'Incwm (Cymru)'!Y68)","v":{"v":48980.61183509101,"d":"£48,981"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H68,'Incwm (Cymru)'!Z68)","v":{"v":50853.48217635935,"d":"£50,853"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I68,'Incwm (Cymru)'!AA68)","v":{"v":52787.82991341529,"d":"£52,788"}}]
[null,75,{"v":44124.6,"d":"£44,125"},{"v":45613.587816621635,"d":"£45,614"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":46803.13734697002,"d":"£46,803"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":48576.68462768586,"d":"£48,577"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":50412.17696500167,"d":"£50,412"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":52341.9500556843,"d":"£52,342"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":54335.14706806815,"d":"£54,335"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($W$3=$N$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E69,'Incwm (Cymru)'!W69)","v":{"v":46803.13734697002,"d":"£46,803"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F69,'Incwm (Cymru)'!X69)","v":{"v":48576.68462768586,"d":"£48,577"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G69,'Incwm (Cymru)'!Y69)","v":{"v":50412.17696500167,"d":"£50,412"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H69,'Incwm (Cymru)'!Z69)","v":{"v":52341.9500556843,"d":"£52,342"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I69,'Incwm (Cymru)'!AA69)","v":{"v":54335.14706806815,"d":"£54,335"}}]
[null,76,{"v":45242,"d":"£45,242"},{"v":46768.6945603948,"d":"£46,769"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":47990.799769860816,"d":"£47,991"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":49811.82967221136,"d":"£49,812"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":51696.546128822614,"d":"£51,697"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":53678.116437471836,"d":"£53,678"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":55724.90861142514,"d":"£55,725"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($W$3=$N$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E70,'Incwm (Cymru)'!W70)","v":{"v":47990.799769860816,"d":"£47,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F70,'Incwm (Cymru)'!X70)","v":{"v":49811.82967221136,"d":"£49,812"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G70,'Incwm (Cymru)'!Y70)","v":{"v":51696.546128822614,"d":"£51,697"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H70,'Incwm (Cymru)'!Z70)","v":{"v":53678.116437471836,"d":"£53,678"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I70,'Incwm (Cymru)'!AA70)","v":{"v":55724.90861142514,"d":"£55,725"}}]
[null,77,{"v":46154.5,"d":"£46,155"},{"v":47711.986938856404,"d":"£47,712"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":48961.89340284104,"d":"£48,962"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":50822.983253721635,"d":"£50,823"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":52749.268184718945,"d":"£52,749"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":54774.60096944817,"d":"£54,775"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":56866.719734240476,"d":"£56,867"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($W$3=$N$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E71,'Incwm (Cymru)'!W71)","v":{"v":48961.89340284104,"d":"£48,962"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F71,'Incwm (Cymru)'!X71)","v":{"v":50822.983253721635,"d":"£50,823"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G71,'Incwm (Cymru)'!Y71)","v":{"v":52749.268184718945,"d":"£52,749"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H71,'Incwm (Cymru)'!Z71)","v":{"v":54774.60096944817,"d":"£54,775"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I71,'Incwm (Cymru)'!AA71)","v":{"v":56866.719734240476,"d":"£56,867"}}]
[null,78,{"v":47437.7,"d":"£47,438"},{"v":49038.4886156147,"d":"£49,038"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":50324.797921228026,"d":"£50,325"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":52239.37663679236,"d":"£52,239"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":54221.0804451426,"d":"£54,221"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":56304.71196177105,"d":"£56,305"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":58457.11661056868,"d":"£58,457"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($W$3=$N$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E72,'Incwm (Cymru)'!W72)","v":{"v":50324.797921228026,"d":"£50,325"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F72,'Incwm (Cymru)'!X72)","v":{"v":52239.37663679236,"d":"£52,239"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G72,'Incwm (Cymru)'!Y72)","v":{"v":54221.0804451426,"d":"£54,221"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H72,'Incwm (Cymru)'!Z72)","v":{"v":56304.71196177105,"d":"£56,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I72,'Incwm (Cymru)'!AA72)","v":{"v":58457.11661056868,"d":"£58,457"}}]
[null,79,{"v":48662.37,"d":"£48,662"},{"v":50304.48519329205,"d":"£50,304"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":51625.83923183823,"d":"£51,626"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":53591.78651410284,"d":"£53,592"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":55626.72235306833,"d":"£55,627"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":57766.357465224006,"d":"£57,766"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":59976.68606808625,"d":"£59,977"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($W$3=$N$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E73,'Incwm (Cymru)'!W73)","v":{"v":51625.83923183823,"d":"£51,626"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F73,'Incwm (Cymru)'!X73)","v":{"v":53591.78651410284,"d":"£53,592"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G73,'Incwm (Cymru)'!Y73)","v":{"v":55626.72235306833,"d":"£55,627"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H73,'Incwm (Cymru)'!Z73)","v":{"v":57766.357465224006,"d":"£57,766"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I73,'Incwm (Cymru)'!AA73)","v":{"v":59976.68606808625,"d":"£59,977"}}]
[null,80,{"v":49919.75,"d":"£49,920"},{"v":51563.309607256306,"d":"£51,563"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":52919.547391016036,"d":"£52,920"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":54936.611903738354,"d":"£54,937"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":57024.52054850904,"d":"£57,025"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":59219.887194926785,"d":"£59,220"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":61487.859773001095,"d":"£61,488"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($W$3=$N$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E74,'Incwm (Cymru)'!W74)","v":{"v":52919.547391016036,"d":"£52,920"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F74,'Incwm (Cymru)'!X74)","v":{"v":54936.611903738354,"d":"£54,937"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G74,'Incwm (Cymru)'!Y74)","v":{"v":57024.52054850904,"d":"£57,025"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H74,'Incwm (Cymru)'!Z74)","v":{"v":59219.887194926785,"d":"£59,220"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I74,'Incwm (Cymru)'!AA74)","v":{"v":61487.859773001095,"d":"£61,488"}}]
[null,81,{"v":51071,"d":"£51,071"},{"v":52752.46340280524,"d":"£52,752"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":54142.02109213273,"d":"£54,142"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":56207.7613473394,"d":"£56,208"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":58346.12468015484,"d":"£58,346"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":60594.58004935575,"d":"£60,595"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":62917.47687947626,"d":"£62,917"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($W$3=$N$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E75,'Incwm (Cymru)'!W75)","v":{"v":54142.02109213273,"d":"£54,142"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F75,'Incwm (Cymru)'!X75)","v":{"v":56207.7613473394,"d":"£56,208"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G75,'Incwm (Cymru)'!Y75)","v":{"v":58346.12468015484,"d":"£58,346"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H75,'Incwm (Cymru)'!Z75)","v":{"v":60594.58004935575,"d":"£60,595"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I75,'Incwm (Cymru)'!AA75)","v":{"v":62917.47687947626,"d":"£62,917"}}]
[null,82,{"v":52464.21,"d":"£52,464"},{"v":54191.543497916406,"d":"£54,192"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":55620.030984968085,"d":"£55,620"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":57743.20522348556,"d":"£57,743"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":59941.05637578683,"d":"£59,941"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":62252.08090742236,"d":"£62,252"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":64639.65833110203,"d":"£64,640"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($W$3=$N$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E76,'Incwm (Cymru)'!W76)","v":{"v":55620.030984968085,"d":"£55,620"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F76,'Incwm (Cymru)'!X76)","v":{"v":57743.20522348556,"d":"£57,743"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G76,'Incwm (Cymru)'!Y76)","v":{"v":59941.05637578683,"d":"£59,941"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H76,'Incwm (Cymru)'!Z76)","v":{"v":62252.08090742236,"d":"£62,252"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I76,'Incwm (Cymru)'!AA76)","v":{"v":64639.65833110203,"d":"£64,640"}}]
[null,83,{"v":53747.05,"d":"£53,747"},{"v":55516.619767260156,"d":"£55,517"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":56981.47810098087,"d":"£56,981"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":59158.09125321081,"d":"£59,158"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":61411.309764107056,"d":"£61,411"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":63780.57895774602,"d":"£63,781"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":66228.3866219811,"d":"£66,228"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($W$3=$N$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E77,'Incwm (Cymru)'!W77)","v":{"v":56981.47810098087,"d":"£56,981"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F77,'Incwm (Cymru)'!X77)","v":{"v":59158.09125321081,"d":"£59,158"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G77,'Incwm (Cymru)'!Y77)","v":{"v":61411.309764107056,"d":"£61,411"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H77,'Incwm (Cymru)'!Z77)","v":{"v":63780.57895774602,"d":"£63,781"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I77,'Incwm (Cymru)'!AA77)","v":{"v":66228.3866219811,"d":"£66,228"}}]
[null,84,{"v":55276,"d":"£55,276"},{"v":57095.90897091231,"d":"£57,096"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":58602.84426205846,"d":"£58,603"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":60841.80478662957,"d":"£60,842"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":63159.57872017667,"d":"£63,160"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":65596.73562013476,"d":"£65,597"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":68114.69720325954,"d":"£68,115"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($W$3=$N$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E78,'Incwm (Cymru)'!W78)","v":{"v":58602.84426205846,"d":"£58,603"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F78,'Incwm (Cymru)'!X78)","v":{"v":60841.80478662957,"d":"£60,842"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G78,'Incwm (Cymru)'!Y78)","v":{"v":63159.57872017667,"d":"£63,160"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H78,'Incwm (Cymru)'!Z78)","v":{"v":65596.73562013476,"d":"£65,597"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I78,'Incwm (Cymru)'!AA78)","v":{"v":68114.69720325954,"d":"£68,115"}}]
[null,85,{"v":56795.5,"d":"£56,796"},{"v":58665.437042431615,"d":"£58,665"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":60214.23019081772,"d":"£60,214"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":62515.19602550562,"d":"£62,515"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":64897.172583339736,"d":"£64,897"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":67401.84692116469,"d":"£67,402"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":69989.58137909212,"d":"£69,990"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($W$3=$N$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E79,'Incwm (Cymru)'!W79)","v":{"v":60214.23019081772,"d":"£60,214"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F79,'Incwm (Cymru)'!X79)","v":{"v":62515.19602550562,"d":"£62,515"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G79,'Incwm (Cymru)'!Y79)","v":{"v":64897.172583339736,"d":"£64,897"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H79,'Incwm (Cymru)'!Z79)","v":{"v":67401.84692116469,"d":"£67,402"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I79,'Incwm (Cymru)'!AA79)","v":{"v":69989.58137909212,"d":"£69,990"}}]
[null,86,{"v":58636.7,"d":"£58,637"},{"v":60567.256776081726,"d":"£60,567"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":62165.366462095975,"d":"£62,165"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":64539.98220135377,"d":"£64,540"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":66998.17146111,"d":"£66,998"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":69582.96803691704,"d":"£69,583"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":72253.44699745635,"d":"£72,253"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($W$3=$N$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E80,'Incwm (Cymru)'!W80)","v":{"v":62165.366462095975,"d":"£62,165"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F80,'Incwm (Cymru)'!X80)","v":{"v":64539.98220135377,"d":"£64,540"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G80,'Incwm (Cymru)'!Y80)","v":{"v":66998.17146111,"d":"£66,998"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H80,'Incwm (Cymru)'!Z80)","v":{"v":69582.96803691704,"d":"£69,583"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I80,'Incwm (Cymru)'!AA80)","v":{"v":72253.44699745635,"d":"£72,253"}}]
[null,87,{"v":60212.46,"d":"£60,212"},{"v":62194.8971538226,"d":"£62,195"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":63836.16909669956,"d":"£63,836"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":66274.82659271367,"d":"£66,275"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":68799.31884034956,"d":"£68,799"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":71453.83722472438,"d":"£71,454"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":74196.35758285326,"d":"£74,196"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($W$3=$N$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E81,'Incwm (Cymru)'!W81)","v":{"v":63836.16909669956,"d":"£63,836"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F81,'Incwm (Cymru)'!X81)","v":{"v":66274.82659271367,"d":"£66,275"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G81,'Incwm (Cymru)'!Y81)","v":{"v":68799.31884034956,"d":"£68,799"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H81,'Incwm (Cymru)'!Z81)","v":{"v":71453.83722472438,"d":"£71,454"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I81,'Incwm (Cymru)'!AA81)","v":{"v":74196.35758285326,"d":"£74,196"}}]
[null,88,{"v":62025.25,"d":"£62,025"},{"v":64067.371515632076,"d":"£64,067"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":65757.30130446845,"d":"£65,757"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":68268.58034655567,"d":"£68,269"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":70868.2246610325,"d":"£70,868"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":73601.75212712183,"d":"£73,602"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":76425.87143627397,"d":"£76,426"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($W$3=$N$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E82,'Incwm (Cymru)'!W82)","v":{"v":65757.30130446845,"d":"£65,757"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F82,'Incwm (Cymru)'!X82)","v":{"v":68268.58034655567,"d":"£68,269"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G82,'Incwm (Cymru)'!Y82)","v":{"v":70868.2246610325,"d":"£70,868"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H82,'Incwm (Cymru)'!Z82)","v":{"v":73601.75212712183,"d":"£73,602"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I82,'Incwm (Cymru)'!AA82)","v":{"v":76425.87143627397,"d":"£76,426"}}]
[null,89,{"v":64617.1773,"d":"£64,617"},{"v":66744.63552134925,"d":"£66,745"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":68501.28761402259,"d":"£68,501"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":71113.39068238744,"d":"£71,113"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":73817.27472134096,"d":"£73,817"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":76660.33930746878,"d":"£76,660"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":79597.47403972346,"d":"£79,597"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($W$3=$N$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E83,'Incwm (Cymru)'!W83)","v":{"v":68501.28761402259,"d":"£68,501"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F83,'Incwm (Cymru)'!X83)","v":{"v":71113.39068238744,"d":"£71,113"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G83,'Incwm (Cymru)'!Y83)","v":{"v":73817.27472134096,"d":"£73,817"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H83,'Incwm (Cymru)'!Z83)","v":{"v":76660.33930746878,"d":"£76,660"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I83,'Incwm (Cymru)'!AA83)","v":{"v":79597.47403972346,"d":"£79,597"}}]
[null,90,{"v":66980.1,"d":"£66,980"},{"v":69007.67268521251,"d":"£69,008"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(D$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40)))","v":{"v":70821.74926906698,"d":"£70,822"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(E$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"v":73520.16049065371,"d":"£73,520"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(F$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"v":76313.31277843112,"d":"£76,313"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(G$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"v":79250.20164211906,"d":"£79,250"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(H$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"v":82284.18167636436,"d":"£82,284"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($W$3=$N$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$109)+(V$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Cymru)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$109)+(W$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Cymru)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$109)+(X$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Cymru)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$109)+(Y$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Cymru)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$109)+(Z$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Cymru)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!E84,'Incwm (Cymru)'!W84)","v":{"v":70821.74926906698,"d":"£70,822"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!F84,'Incwm (Cymru)'!X84)","v":{"v":73520.16049065371,"d":"£73,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!G84,'Incwm (Cymru)'!Y84)","v":{"v":76313.31277843112,"d":"£76,313"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!H84,'Incwm (Cymru)'!Z84)","v":{"v":79250.20164211906,"d":"£79,250"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Cymru)'!I84,'Incwm (Cymru)'!AA84)","v":{"v":82284.18167636436,"d":"£82,284"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Incwm (Gogledd)","index":21,"n_rows":85,"n_cols":34,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Incwm Wedi'i Ragosod - Gogledd Cymru",{"$nulls":8},"Dosbarthiad incwm defnyddwyr - Gogledd Cymru",{"$nulls":10},"User Income Distribution",{"$nulls":6},"Dosbarthiad Incwm a Ddewiswyd (unai LlC neu defnyddwyr)"]
[null,"Canradd","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"E3","v":"2019/20"},{"$f":"F3","v":"2020/21"},"2021/22","2022/23","2023/24"]
[null,10,{"v":11519,"d":"£11,519"},{"v":11799.018434326903,"d":"£11,799"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":11802.482601566533,"d":"£11,802"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":11939.75483527547,"d":"£11,940"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":12071.42990045012,"d":"£12,071"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":12204.278290108343,"d":"£12,204"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":12329.535569436955,"d":"£12,330"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (Gog)'!D8=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",\"<< Rhowch y gwerthoedd yma.\")","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($W$3=$N$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E4,'Incwm (Gogledd)'!W4)","v":{"v":11802.482601566533,"d":"£11,802"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F4,'Incwm (Gogledd)'!X4)","v":{"v":11939.75483527547,"d":"£11,940"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G4,'Incwm (Gogledd)'!Y4)","v":{"v":12071.42990045012,"d":"£12,071"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H4,'Incwm (Gogledd)'!Z4)","v":{"v":12204.278290108343,"d":"£12,204"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I4,'Incwm (Gogledd)'!AA4)","v":{"v":12329.535569436955,"d":"£12,330"}}]
[null,11,{"v":12038,"d":"£12,038"},{"v":12330.634943348143,"d":"£12,331"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":12352.566343343982,"d":"£12,353"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":12515.373276736458,"d":"£12,515"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":12673.632128327747,"d":"£12,674"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":12834.514372919819,"d":"£12,835"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":12988.907787000493,"d":"£12,989"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($W$3=$N$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E5,'Incwm (Gogledd)'!W5)","v":{"v":12352.566343343982,"d":"£12,353"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F5,'Incwm (Gogledd)'!X5)","v":{"v":12515.373276736458,"d":"£12,515"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G5,'Incwm (Gogledd)'!Y5)","v":{"v":12673.632128327747,"d":"£12,674"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H5,'Incwm (Gogledd)'!Z5)","v":{"v":12834.514372919819,"d":"£12,835"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I5,'Incwm (Gogledd)'!AA5)","v":{"v":12988.907787000493,"d":"£12,989"}}]
[null,12,{"v":12522.25,"d":"£12,522"},{"v":12826.656705378076,"d":"£12,827"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":12866.256371825633,"d":"£12,866"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":13053.350647713336,"d":"£13,053"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":13236.906778343897,"d":"£13,237"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":13424.472664421488,"d":"£13,424"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":13606.612705594074,"d":"£13,607"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($W$3=$N$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E6,'Incwm (Gogledd)'!W6)","v":{"v":12866.256371825633,"d":"£12,866"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F6,'Incwm (Gogledd)'!X6)","v":{"v":13053.350647713336,"d":"£13,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G6,'Incwm (Gogledd)'!Y6)","v":{"v":13236.906778343897,"d":"£13,237"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H6,'Incwm (Gogledd)'!Z6)","v":{"v":13424.472664421488,"d":"£13,424"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I6,'Incwm (Gogledd)'!AA6)","v":{"v":13606.612705594074,"d":"£13,607"}}]
[null,13,{"v":12919.2,"d":"£12,919"},{"v":13233.256268491721,"d":"£13,233"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":13288.517014099423,"d":"£13,289"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":13496.76498406395,"d":"£13,497"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":13702.386391027483,"d":"£13,702"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":13913.24387156788,"d":"£13,913"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":14119.63977670342,"d":"£14,120"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($W$3=$N$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E7,'Incwm (Gogledd)'!W7)","v":{"v":13288.517014099423,"d":"£13,289"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F7,'Incwm (Gogledd)'!X7)","v":{"v":13496.76498406395,"d":"£13,497"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G7,'Incwm (Gogledd)'!Y7)","v":{"v":13702.386391027483,"d":"£13,702"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H7,'Incwm (Gogledd)'!Z7)","v":{"v":13913.24387156788,"d":"£13,913"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I7,'Incwm (Gogledd)'!AA7)","v":{"v":14119.63977670342,"d":"£14,120"}}]
[null,14,{"v":12919.2,"d":"£12,919"},{"v":13233.256268491721,"d":"£13,233"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":13295.051483919473,"d":"£13,295"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":13510.20455987736,"d":"£13,510"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":13723.195441635888,"d":"£13,723"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":13941.920999277507,"d":"£13,942"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":14156.700392384717,"d":"£14,157"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($W$3=$N$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E8,'Incwm (Gogledd)'!W8)","v":{"v":13295.051483919473,"d":"£13,295"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F8,'Incwm (Gogledd)'!X8)","v":{"v":13510.20455987736,"d":"£13,510"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G8,'Incwm (Gogledd)'!Y8)","v":{"v":13723.195441635888,"d":"£13,723"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H8,'Incwm (Gogledd)'!Z8)","v":{"v":13941.920999277507,"d":"£13,942"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I8,'Incwm (Gogledd)'!AA8)","v":{"v":14156.700392384717,"d":"£14,157"}}]
[null,15,{"v":13095.5,"d":"£13,096"},{"v":13413.841992076392,"d":"£13,414"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":13486.225138028713,"d":"£13,486"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":13714.611638607279,"d":"£13,715"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":13941.498937624954,"d":"£13,941"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":14174.942720020768,"d":"£14,175"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":14405.155103271869,"d":"£14,405"}},{"$nulls":3},"",null,1,{"$nulls":5},15,"",{"$f":"IF($W$3=$N$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E9,'Incwm (Gogledd)'!W9)","v":{"v":13486.225138028713,"d":"£13,486"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F9,'Incwm (Gogledd)'!X9)","v":{"v":13714.611638607279,"d":"£13,715"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G9,'Incwm (Gogledd)'!Y9)","v":{"v":13941.498937624954,"d":"£13,941"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H9,'Incwm (Gogledd)'!Z9)","v":{"v":14174.942720020768,"d":"£14,175"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I9,'Incwm (Gogledd)'!AA9)","v":{"v":14405.155103271869,"d":"£14,405"}}]
[null,16,{"v":13505.24,"d":"£13,505"},{"v":13833.542470701368,"d":"£13,834"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":13921.880761397557,"d":"£13,922"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":14171.880055288588,"d":"£14,172"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":14421.306139397695,"d":"£14,421"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":14678.538472515427,"d":"£14,679"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":14933.518138520081,"d":"£14,934"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($W$3=$N$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E10,'Incwm (Gogledd)'!W10)","v":{"v":13921.880761397557,"d":"£13,922"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F10,'Incwm (Gogledd)'!X10)","v":{"v":14171.880055288588,"d":"£14,172"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G10,'Incwm (Gogledd)'!Y10)","v":{"v":14421.306139397695,"d":"£14,421"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H10,'Incwm (Gogledd)'!Z10)","v":{"v":14678.538472515427,"d":"£14,679"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I10,'Incwm (Gogledd)'!AA10)","v":{"v":14933.518138520081,"d":"£14,934"}}]
[null,17,{"v":13841,"d":"£13,841"},{"v":14177.464549832335,"d":"£14,177"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":14280.05704923768,"d":"£14,280"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":14549.013611698976,"d":"£14,549"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":14818.239608503043,"d":"£14,818"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":15096.385994762622,"d":"£15,096"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":15373.174791673408,"d":"£15,373"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($W$3=$N$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E11,'Incwm (Gogledd)'!W11)","v":{"v":14280.05704923768,"d":"£14,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F11,'Incwm (Gogledd)'!X11)","v":{"v":14549.013611698976,"d":"£14,549"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G11,'Incwm (Gogledd)'!Y11)","v":{"v":14818.239608503043,"d":"£14,818"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H11,'Incwm (Gogledd)'!Z11)","v":{"v":15096.385994762622,"d":"£15,096"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I11,'Incwm (Gogledd)'!AA11)","v":{"v":15373.174791673408,"d":"£15,373"}}]
[null,18,{"v":14160.76,"d":"£14,161"},{"v":14504.997680708311,"d":"£14,505"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":14621.476519445201,"d":"£14,621"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":14908.81602774258,"d":"£14,909"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":15197.249588521096,"d":"£15,197"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":15495.688346910338,"d":"£15,496"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":15793.646501416102,"d":"£15,794"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($W$3=$N$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E12,'Incwm (Gogledd)'!W12)","v":{"v":14621.476519445201,"d":"£14,621"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F12,'Incwm (Gogledd)'!X12)","v":{"v":14908.81602774258,"d":"£14,909"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G12,'Incwm (Gogledd)'!Y12)","v":{"v":15197.249588521096,"d":"£15,197"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H12,'Incwm (Gogledd)'!Z12)","v":{"v":15495.688346910338,"d":"£15,496"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I12,'Incwm (Gogledd)'!AA12)","v":{"v":15793.646501416102,"d":"£15,794"}}]
[null,19,{"v":14500.19,"d":"£14,500"},{"v":14852.678974845267,"d":"£14,853"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":14983.496402329802,"d":"£14,983"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":15289.9249144746,"d":"£15,290"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":15598.294257935844,"d":"£15,598"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":15917.789667549101,"d":"£15,918"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":16237.703700964239,"d":"£16,238"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($W$3=$N$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E13,'Incwm (Gogledd)'!W13)","v":{"v":14983.496402329802,"d":"£14,983"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F13,'Incwm (Gogledd)'!X13)","v":{"v":15289.9249144746,"d":"£15,290"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G13,'Incwm (Gogledd)'!Y13)","v":{"v":15598.294257935844,"d":"£15,598"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H13,'Incwm (Gogledd)'!Z13)","v":{"v":15917.789667549101,"d":"£15,918"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I13,'Incwm (Gogledd)'!AA13)","v":{"v":16237.703700964239,"d":"£16,238"}}]
[null,20,{"v":14820,"d":"£14,820"},{"v":15199.479569246932,"d":"£15,199"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":15344.615817129217,"d":"£15,345"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":15670.102470501575,"d":"£15,670"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":15998.375765355751,"d":"£15,998"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":16338.894418661655,"d":"£16,339"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":16680.729951221405,"d":"£16,681"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($W$3=$N$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E14,'Incwm (Gogledd)'!W14)","v":{"v":15344.615817129217,"d":"£15,345"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F14,'Incwm (Gogledd)'!X14)","v":{"v":15670.102470501575,"d":"£15,670"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G14,'Incwm (Gogledd)'!Y14)","v":{"v":15998.375765355751,"d":"£15,998"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H14,'Incwm (Gogledd)'!Z14)","v":{"v":16338.894418661655,"d":"£16,339"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I14,'Incwm (Gogledd)'!AA14)","v":{"v":16680.729951221405,"d":"£16,681"}}]
[null,21,{"v":14970.1,"d":"£14,970"},{"v":15353.423016166229,"d":"£15,353"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":15508.5491770809,"d":"£15,509"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":15846.33562193645,"d":"£15,846"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":16187.542397426341,"d":"£16,188"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":16541.768655569507,"d":"£16,542"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":16897.997147070804,"d":"£16,898"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($W$3=$N$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E15,'Incwm (Gogledd)'!W15)","v":{"v":15508.5491770809,"d":"£15,509"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F15,'Incwm (Gogledd)'!X15)","v":{"v":15846.33562193645,"d":"£15,846"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G15,'Incwm (Gogledd)'!Y15)","v":{"v":16187.542397426341,"d":"£16,188"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H15,'Incwm (Gogledd)'!Z15)","v":{"v":16541.768655569507,"d":"£16,542"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I15,'Incwm (Gogledd)'!AA15)","v":{"v":16897.997147070804,"d":"£16,898"}}]
[null,22,{"v":14970.1,"d":"£14,970"},{"v":15353.423016166229,"d":"£15,353"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":15515.083646900952,"d":"£15,515"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":15859.775197749866,"d":"£15,860"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":16208.351448034751,"d":"£16,208"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":16570.44578327914,"d":"£16,570"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":16935.057762752105,"d":"£16,935"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($W$3=$N$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E16,'Incwm (Gogledd)'!W16)","v":{"v":15515.083646900952,"d":"£15,515"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F16,'Incwm (Gogledd)'!X16)","v":{"v":15859.775197749866,"d":"£15,860"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G16,'Incwm (Gogledd)'!Y16)","v":{"v":16208.351448034751,"d":"£16,208"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H16,'Incwm (Gogledd)'!Z16)","v":{"v":16570.44578327914,"d":"£16,570"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I16,'Incwm (Gogledd)'!AA16)","v":{"v":16935.057762752105,"d":"£16,935"}}]
[null,23,{"v":15070.1,"d":"£15,070"},{"v":15455.983607051836,"d":"£15,456"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":15626.480801685446,"d":"£15,626"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":15981.671519480307,"d":"£15,982"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":16341.324110543344,"d":"£16,341"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":16715.176947763062,"d":"£16,715"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":17092.176060091024,"d":"£17,092"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($W$3=$N$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E17,'Incwm (Gogledd)'!W17)","v":{"v":15626.480801685446,"d":"£15,626"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F17,'Incwm (Gogledd)'!X17)","v":{"v":15981.671519480307,"d":"£15,982"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G17,'Incwm (Gogledd)'!Y17)","v":{"v":16341.324110543344,"d":"£16,341"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H17,'Incwm (Gogledd)'!Z17)","v":{"v":16715.176947763062,"d":"£16,715"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I17,'Incwm (Gogledd)'!AA17)","v":{"v":17092.176060091024,"d":"£17,092"}}]
[null,24,{"v":15137.5,"d":"£15,138"},{"v":15525.109445308733,"d":"£15,525"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":15703.692721171532,"d":"£15,704"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":16068.2109420418,"d":"£16,068"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":16437.731435572474,"d":"£16,438"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":16822.074496258563,"d":"£16,822"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":17210.15555320956,"d":"£17,210"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($W$3=$N$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E18,'Incwm (Gogledd)'!W18)","v":{"v":15703.692721171532,"d":"£15,704"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F18,'Incwm (Gogledd)'!X18)","v":{"v":16068.2109420418,"d":"£16,068"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G18,'Incwm (Gogledd)'!Y18)","v":{"v":16437.731435572474,"d":"£16,438"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H18,'Incwm (Gogledd)'!Z18)","v":{"v":16822.074496258563,"d":"£16,822"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I18,'Incwm (Gogledd)'!AA18)","v":{"v":17210.15555320956,"d":"£17,210"}}]
[null,25,{"v":15434.5,"d":"£15,435"},{"v":15829.714400238985,"d":"£15,830"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":16021.669365335983,"d":"£16,022"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":16403.767053228792,"d":"£16,404"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":16791.66641352444,"d":"£16,792"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":17195.43211318785,"d":"£17,195"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":17603.78748341401,"d":"£17,604"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($W$3=$N$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E19,'Incwm (Gogledd)'!W19)","v":{"v":16021.669365335983,"d":"£16,022"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F19,'Incwm (Gogledd)'!X19)","v":{"v":16403.767053228792,"d":"£16,404"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G19,'Incwm (Gogledd)'!Y19)","v":{"v":16791.66641352444,"d":"£16,792"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H19,'Incwm (Gogledd)'!Z19)","v":{"v":17195.43211318785,"d":"£17,195"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I19,'Incwm (Gogledd)'!AA19)","v":{"v":17603.78748341401,"d":"£17,604"}}]
[null,26,{"v":15709.6,"d":"£15,710"},{"v":16111.85858576529,"d":"£16,112"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":16316.681081493225,"d":"£16,317"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":16715.57113705996,"d":"£16,716"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":17121.03756047027,"d":"£17,121"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":17543.37389606357,"d":"£17,543"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":17971.126781335446,"d":"£17,971"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($W$3=$N$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E20,'Incwm (Gogledd)'!W20)","v":{"v":16316.681081493225,"d":"£16,317"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F20,'Incwm (Gogledd)'!X20)","v":{"v":16715.57113705996,"d":"£16,716"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G20,'Incwm (Gogledd)'!Y20)","v":{"v":17121.03756047027,"d":"£17,121"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H20,'Incwm (Gogledd)'!Z20)","v":{"v":17543.37389606357,"d":"£17,543"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I20,'Incwm (Gogledd)'!AA20)","v":{"v":17971.126781335446,"d":"£17,971"}}]
[null,27,{"v":16001.24,"d":"£16,001"},{"v":16410.966293024074,"d":"£16,411"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":16629.03708574358,"d":"£16,629"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":17045.313966665803,"d":"£17,045"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":17468.960568824386,"d":"£17,469"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":17910.511016621756,"d":"£17,911"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":18358.32361980305,"d":"£18,358"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($W$3=$N$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E21,'Incwm (Gogledd)'!W21)","v":{"v":16629.03708574358,"d":"£16,629"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F21,'Incwm (Gogledd)'!X21)","v":{"v":17045.313966665803,"d":"£17,045"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G21,'Incwm (Gogledd)'!Y21)","v":{"v":17468.960568824386,"d":"£17,469"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H21,'Incwm (Gogledd)'!Z21)","v":{"v":17910.511016621756,"d":"£17,911"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I21,'Incwm (Gogledd)'!AA21)","v":{"v":18358.32361980305,"d":"£18,358"}}]
[null,28,{"v":16387.5,"d":"£16,388"},{"v":16807.11683137882,"d":"£16,807"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":17040.614162507296,"d":"£17,041"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":17477.678569258336,"d":"£17,478"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":17923.01278675846,"d":"£17,923"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":18387.458466775777,"d":"£18,387"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":18859.119036655095,"d":"£18,859"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($W$3=$N$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E22,'Incwm (Gogledd)'!W22)","v":{"v":17040.614162507296,"d":"£17,041"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F22,'Incwm (Gogledd)'!X22)","v":{"v":17477.678569258336,"d":"£17,478"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G22,'Incwm (Gogledd)'!Y22)","v":{"v":17923.01278675846,"d":"£17,923"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H22,'Incwm (Gogledd)'!Z22)","v":{"v":18387.458466775777,"d":"£18,387"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I22,'Incwm (Gogledd)'!AA22)","v":{"v":18859.119036655095,"d":"£18,859"}}]
[null,29,{"v":16554.75,"d":"£16,555"},{"v":16978.649419634996,"d":"£16,979"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":17222.531472930383,"d":"£17,223"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":17672.512052617985,"d":"£17,673"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":18131.415478269933,"d":"£18,131"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":18610.23597099042,"d":"£18,610"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":19096.976124908775,"d":"£19,097"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($W$3=$N$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E23,'Incwm (Gogledd)'!W23)","v":{"v":17222.531472930383,"d":"£17,223"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F23,'Incwm (Gogledd)'!X23)","v":{"v":17672.512052617985,"d":"£17,673"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G23,'Incwm (Gogledd)'!Y23)","v":{"v":18131.415478269933,"d":"£18,131"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H23,'Incwm (Gogledd)'!Z23)","v":{"v":18610.23597099042,"d":"£18,610"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I23,'Incwm (Gogledd)'!AA23)","v":{"v":19096.976124908775,"d":"£19,097"}}]
[null,30,{"v":16908.75,"d":"£16,909"},{"v":17293.56421450186,"d":"£17,294"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":17551.049373614238,"d":"£17,551"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":18018.97071107772,"d":"£18,019"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":18496.62563390387,"d":"£18,497"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":18995.259848154838,"d":"£18,995"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":19502.67677927289,"d":"£19,503"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($W$3=$N$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E24,'Incwm (Gogledd)'!W24)","v":{"v":17551.049373614238,"d":"£17,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F24,'Incwm (Gogledd)'!X24)","v":{"v":18018.97071107772,"d":"£18,019"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G24,'Incwm (Gogledd)'!Y24)","v":{"v":18496.62563390387,"d":"£18,497"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H24,'Incwm (Gogledd)'!Z24)","v":{"v":18995.259848154838,"d":"£18,995"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I24,'Incwm (Gogledd)'!AA24)","v":{"v":19502.67677927289,"d":"£19,503"}}]
[null,31,{"v":17287.5,"d":"£17,288"},{"v":17680.93391635697,"d":"£17,681"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":17953.648517590762,"d":"£17,954"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":18442.049671446897,"d":"£18,442"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":18941.074842253078,"d":"£18,941"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":19462.27120576846,"d":"£19,462"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":19993.19332717481,"d":"£19,993"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($W$3=$N$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E25,'Incwm (Gogledd)'!W25)","v":{"v":17953.648517590762,"d":"£17,954"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F25,'Incwm (Gogledd)'!X25)","v":{"v":18442.049671446897,"d":"£18,442"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G25,'Incwm (Gogledd)'!Y25)","v":{"v":18941.074842253078,"d":"£18,941"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H25,'Incwm (Gogledd)'!Z25)","v":{"v":19462.27120576846,"d":"£19,462"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I25,'Incwm (Gogledd)'!AA25)","v":{"v":19993.19332717481,"d":"£19,993"}}]
[null,32,{"v":17527,"d":"£17,527"},{"v":17925.884526506936,"d":"£17,926"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":18210.631804468172,"d":"£18,211"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":18714.52194059656,"d":"£18,715"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":19229.76988039659,"d":"£19,230"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":19768.12601813025,"d":"£19,768"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":20316.993733659645,"d":"£20,317"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($W$3=$N$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E26,'Incwm (Gogledd)'!W26)","v":{"v":18210.631804468172,"d":"£18,211"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F26,'Incwm (Gogledd)'!X26)","v":{"v":18714.52194059656,"d":"£18,715"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G26,'Incwm (Gogledd)'!Y26)","v":{"v":19229.76988039659,"d":"£19,230"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H26,'Incwm (Gogledd)'!Z26)","v":{"v":19768.12601813025,"d":"£19,768"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I26,'Incwm (Gogledd)'!AA26)","v":{"v":20316.993733659645,"d":"£20,317"}}]
[null,33,{"v":17864,"d":"£17,864"},{"v":18270.55406980772,"d":"£18,271"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":18569.57233419775,"d":"£18,570"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":19092.44593250316,"d":"£19,092"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":19627.52080073081,"d":"£19,628"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":20186.819345120795,"d":"£20,187"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":20757.525370221083,"d":"£20,758"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($W$3=$N$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E27,'Incwm (Gogledd)'!W27)","v":{"v":18569.57233419775,"d":"£18,570"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F27,'Incwm (Gogledd)'!X27)","v":{"v":19092.44593250316,"d":"£19,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G27,'Incwm (Gogledd)'!Y27)","v":{"v":19627.52080073081,"d":"£19,628"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H27,'Incwm (Gogledd)'!Z27)","v":{"v":20186.819345120795,"d":"£20,187"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I27,'Incwm (Gogledd)'!AA27)","v":{"v":20757.525370221083,"d":"£20,758"}}]
[null,34,{"v":18328.9,"d":"£18,329"},{"v":18746.034398236607,"d":"£18,746"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":19062.259852243133,"d":"£19,062"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":19608.70095354423,"d":"£19,609"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":20168.33066806185,"d":"£20,168"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":20753.53365694228,"d":"£20,754"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":21351.184435775296,"d":"£21,351"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($W$3=$N$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E28,'Incwm (Gogledd)'!W28)","v":{"v":19062.259852243133,"d":"£19,062"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F28,'Incwm (Gogledd)'!X28)","v":{"v":19608.70095354423,"d":"£19,609"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G28,'Incwm (Gogledd)'!Y28)","v":{"v":20168.33066806185,"d":"£20,168"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H28,'Incwm (Gogledd)'!Z28)","v":{"v":20753.53365694228,"d":"£20,754"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I28,'Incwm (Gogledd)'!AA28)","v":{"v":21351.184435775296,"d":"£21,351"}}]
[null,35,{"v":18842.6,"d":"£18,843"},{"v":19271.425331155333,"d":"£19,271"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":19605.978277480157,"d":"£19,606"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":20177.735913770302,"d":"£20,178"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":20763.724402581673,"d":"£20,764"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":21376.725091983073,"d":"£21,377"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":22003.26897853707,"d":"£22,003"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($W$3=$N$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E29,'Incwm (Gogledd)'!W29)","v":{"v":19605.978277480157,"d":"£19,606"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F29,'Incwm (Gogledd)'!X29)","v":{"v":20177.735913770302,"d":"£20,178"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G29,'Incwm (Gogledd)'!Y29)","v":{"v":20763.724402581673,"d":"£20,764"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H29,'Incwm (Gogledd)'!Z29)","v":{"v":21376.725091983073,"d":"£21,377"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I29,'Incwm (Gogledd)'!AA29)","v":{"v":22003.26897853707,"d":"£22,003"}}]
[null,36,{"v":19291,"d":"£19,291"},{"v":19730.030147820235,"d":"£19,730"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":20081.41149288902,"d":"£20,081"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":20676.14525865251,"d":"£20,676"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":21286.078659080446,"d":"£21,286"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":21924.34365517508,"d":"£21,924"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":22577.17352823217,"d":"£22,577"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($W$3=$N$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E30,'Incwm (Gogledd)'!W30)","v":{"v":20081.41149288902,"d":"£20,081"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F30,'Incwm (Gogledd)'!X30)","v":{"v":20676.14525865251,"d":"£20,676"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G30,'Incwm (Gogledd)'!Y30)","v":{"v":21286.078659080446,"d":"£21,286"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H30,'Incwm (Gogledd)'!Z30)","v":{"v":21924.34365517508,"d":"£21,924"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I30,'Incwm (Gogledd)'!AA30)","v":{"v":22577.17352823217,"d":"£22,577"}}]
[null,37,{"v":19857.7,"d":"£19,858"},{"v":20309.627270041467,"d":"£20,310"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":20680.55282962518,"d":"£20,681"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":21302.502693813127,"d":"£21,303"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":21940.75405263727,"d":"£21,941"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":22608.87294944997,"d":"£22,609"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":23292.711970420212,"d":"£23,293"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($W$3=$N$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E31,'Incwm (Gogledd)'!W31)","v":{"v":20680.55282962518,"d":"£20,681"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F31,'Incwm (Gogledd)'!X31)","v":{"v":21302.502693813127,"d":"£21,303"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G31,'Incwm (Gogledd)'!Y31)","v":{"v":21940.75405263727,"d":"£21,941"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H31,'Incwm (Gogledd)'!Z31)","v":{"v":22608.87294944997,"d":"£22,609"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I31,'Incwm (Gogledd)'!AA31)","v":{"v":23292.711970420212,"d":"£23,293"}}]
[null,38,{"v":20373.5,"d":"£20,374"},{"v":20837.165995366522,"d":"£20,837"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":21226.467257015942,"d":"£21,226"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":21873.808921913962,"d":"£21,874"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":22538.496683081194,"d":"£22,538"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":23234.494752498147,"d":"£23,234"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":23947.310724291325,"d":"£23,947"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($W$3=$N$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E32,'Incwm (Gogledd)'!W32)","v":{"v":21226.467257015942,"d":"£21,226"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F32,'Incwm (Gogledd)'!X32)","v":{"v":21873.808921913962,"d":"£21,874"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G32,'Incwm (Gogledd)'!Y32)","v":{"v":22538.496683081194,"d":"£22,538"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H32,'Incwm (Gogledd)'!Z32)","v":{"v":23234.494752498147,"d":"£23,234"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I32,'Incwm (Gogledd)'!AA32)","v":{"v":23947.310724291325,"d":"£23,947"}}]
[null,39,{"v":20843.05,"d":"£20,843"},{"v":21317.402149837984,"d":"£21,317"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":21724.017351258888,"d":"£21,724"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":22395.093178963438,"d":"£22,395"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":23084.507677101334,"d":"£23,085"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":23806.590593478853,"d":"£23,807"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":24546.536971587655,"d":"£24,547"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($W$3=$N$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E33,'Incwm (Gogledd)'!W33)","v":{"v":21724.017351258888,"d":"£21,724"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F33,'Incwm (Gogledd)'!X33)","v":{"v":22395.093178963438,"d":"£22,395"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G33,'Incwm (Gogledd)'!Y33)","v":{"v":23084.507677101334,"d":"£23,085"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H33,'Incwm (Gogledd)'!Z33)","v":{"v":23806.590593478853,"d":"£23,807"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I33,'Incwm (Gogledd)'!AA33)","v":{"v":24546.536971587655,"d":"£24,547"}}]
[null,40,{"v":21225,"d":"£21,225"},{"v":21742.427909865084,"d":"£21,742"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":22165.11778828565,"d":"£22,165"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":22857.993024705167,"d":"£22,858"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":23570.13878054322,"d":"£23,570"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":24316.21225122951,"d":"£24,316"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":25081.133794431997,"d":"£25,081"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($W$3=$N$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E34,'Incwm (Gogledd)'!W34)","v":{"v":22165.11778828565,"d":"£22,165"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F34,'Incwm (Gogledd)'!X34)","v":{"v":22857.993024705167,"d":"£22,858"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G34,'Incwm (Gogledd)'!Y34)","v":{"v":23570.13878054322,"d":"£23,570"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H34,'Incwm (Gogledd)'!Z34)","v":{"v":24316.21225122951,"d":"£24,316"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I34,'Incwm (Gogledd)'!AA34)","v":{"v":25081.133794431997,"d":"£25,081"}}]
[null,41,{"v":21525,"d":"£21,525"},{"v":22049.741378555755,"d":"£22,050"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":22485.863742013633,"d":"£22,486"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":23196.413360700055,"d":"£23,196"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":23927.035877605722,"d":"£23,927"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":24692.634729162823,"d":"£24,693"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":25477.936317551383,"d":"£25,478"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($W$3=$N$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E35,'Incwm (Gogledd)'!W35)","v":{"v":22485.863742013633,"d":"£22,486"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F35,'Incwm (Gogledd)'!X35)","v":{"v":23196.413360700055,"d":"£23,196"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G35,'Incwm (Gogledd)'!Y35)","v":{"v":23927.035877605722,"d":"£23,927"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H35,'Incwm (Gogledd)'!Z35)","v":{"v":24692.634729162823,"d":"£24,693"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I35,'Incwm (Gogledd)'!AA35)","v":{"v":25477.936317551383,"d":"£25,478"}}]
[null,42,{"v":22006.57,"d":"£22,007"},{"v":22543.051202280312,"d":"£22,543"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":22996.780959518826,"d":"£22,997"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":23731.522885448776,"d":"£23,732"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":24487.344663317126,"d":"£24,487"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":25279.52428456319,"d":"£25,280"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":26092.46663444922,"d":"£26,092"}},{"$nulls":3},"",null,1,{"$nulls":5},42,"",{"$f":"IF($W$3=$N$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E36,'Incwm (Gogledd)'!W36)","v":{"v":22996.780959518826,"d":"£22,997"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F36,'Incwm (Gogledd)'!X36)","v":{"v":23731.522885448776,"d":"£23,732"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G36,'Incwm (Gogledd)'!Y36)","v":{"v":24487.344663317126,"d":"£24,487"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H36,'Incwm (Gogledd)'!Z36)","v":{"v":25279.52428456319,"d":"£25,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I36,'Incwm (Gogledd)'!AA36)","v":{"v":26092.46663444922,"d":"£26,092"}}]
[null,43,{"v":22577,"d":"£22,577"},{"v":23127.387275431047,"d":"£23,127"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":23600.767618557547,"d":"£23,601"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":24362.89171136325,"d":"£24,363"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":25147.20272838823,"d":"£25,147"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":25969.41601269981,"d":"£25,969"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":26813.55250433022,"d":"£26,814"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($W$3=$N$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E37,'Incwm (Gogledd)'!W37)","v":{"v":23600.767618557547,"d":"£23,601"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F37,'Incwm (Gogledd)'!X37)","v":{"v":24362.89171136325,"d":"£24,363"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G37,'Incwm (Gogledd)'!Y37)","v":{"v":25147.20272838823,"d":"£25,147"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H37,'Incwm (Gogledd)'!Z37)","v":{"v":25969.41601269981,"d":"£25,969"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I37,'Incwm (Gogledd)'!AA37)","v":{"v":26813.55250433022,"d":"£26,814"}}]
[null,44,{"v":22897.16,"d":"£22,897"},{"v":23455.352209217734,"d":"£23,455"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":23942.628584004142,"d":"£23,943"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":24723.150754442333,"d":"£24,723"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":25526.68494217245,"d":"£25,527"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":26369.206978168164,"d":"£26,369"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":27234.52968362945,"d":"£27,235"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($W$3=$N$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E38,'Incwm (Gogledd)'!W38)","v":{"v":23942.628584004142,"d":"£23,943"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F38,'Incwm (Gogledd)'!X38)","v":{"v":24723.150754442333,"d":"£24,723"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G38,'Incwm (Gogledd)'!Y38)","v":{"v":25526.68494217245,"d":"£25,527"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H38,'Incwm (Gogledd)'!Z38)","v":{"v":26369.206978168164,"d":"£26,369"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I38,'Incwm (Gogledd)'!AA38)","v":{"v":27234.52968362945,"d":"£27,235"}}]
[null,45,{"v":23525,"d":"£23,525"},{"v":24098.497836493574,"d":"£24,098"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":24606.744847346716,"d":"£24,607"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":25416.710065163537,"d":"£25,417"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":26250.859056399993,"d":"£26,251"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":27125.64557482593,"d":"£27,126"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":28024.458163197192,"d":"£28,024"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($W$3=$N$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E39,'Incwm (Gogledd)'!W39)","v":{"v":24606.744847346716,"d":"£24,607"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F39,'Incwm (Gogledd)'!X39)","v":{"v":25416.710065163537,"d":"£25,417"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G39,'Incwm (Gogledd)'!Y39)","v":{"v":26250.859056399993,"d":"£26,251"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H39,'Incwm (Gogledd)'!Z39)","v":{"v":27125.64557482593,"d":"£27,126"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I39,'Incwm (Gogledd)'!AA39)","v":{"v":28024.458163197192,"d":"£28,024"}}]
[null,46,{"v":24096.6,"d":"£24,097"},{"v":24684.0324321722,"d":"£24,684"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":25211.956931172674,"d":"£25,212"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":26049.346316042713,"d":"£26,049"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":26912.02786485226,"d":"£26,912"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":27816.893509828413,"d":"£27,817"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":28746.947026517188,"d":"£28,747"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($W$3=$N$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E40,'Incwm (Gogledd)'!W40)","v":{"v":25211.956931172674,"d":"£25,212"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F40,'Incwm (Gogledd)'!X40)","v":{"v":26049.346316042713,"d":"£26,049"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G40,'Incwm (Gogledd)'!Y40)","v":{"v":26912.02786485226,"d":"£26,912"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H40,'Incwm (Gogledd)'!Z40)","v":{"v":27816.893509828413,"d":"£27,817"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I40,'Incwm (Gogledd)'!AA40)","v":{"v":28746.947026517188,"d":"£28,747"}}]
[null,47,{"v":24606.4,"d":"£24,606"},{"v":25206.26045330055,"d":"£25,206"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":25752.441449313603,"d":"£25,752"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":26615.036530324513,"d":"£26,615"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":27503.962535734998,"d":"£27,504"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":28436.505902684832,"d":"£28,437"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":29395.329056904957,"d":"£29,395"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($W$3=$N$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E41,'Incwm (Gogledd)'!W41)","v":{"v":25752.441449313603,"d":"£25,752"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F41,'Incwm (Gogledd)'!X41)","v":{"v":26615.036530324513,"d":"£26,615"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G41,'Incwm (Gogledd)'!Y41)","v":{"v":27503.962535734998,"d":"£27,504"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H41,'Incwm (Gogledd)'!Z41)","v":{"v":28436.505902684832,"d":"£28,437"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I41,'Incwm (Gogledd)'!AA41)","v":{"v":29395.329056904957,"d":"£29,395"}}]
[null,48,{"v":24932.5,"d":"£24,933"},{"v":25540.310193767313,"d":"£25,540"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":26100.523802141575,"d":"£26,101"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":26981.73019245519,"d":"£26,982"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":27890.099292839008,"d":"£27,890"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":28843.18222608761,"d":"£28,843"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":29823.429125971463,"d":"£29,823"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($W$3=$N$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E42,'Incwm (Gogledd)'!W42)","v":{"v":26100.523802141575,"d":"£26,101"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F42,'Incwm (Gogledd)'!X42)","v":{"v":26981.73019245519,"d":"£26,982"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G42,'Incwm (Gogledd)'!Y42)","v":{"v":27890.099292839008,"d":"£27,890"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H42,'Incwm (Gogledd)'!Z42)","v":{"v":28843.18222608761,"d":"£28,843"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I42,'Incwm (Gogledd)'!AA42)","v":{"v":29823.429125971463,"d":"£29,823"}}]
[null,49,{"v":25032.5,"d":"£25,033"},{"v":25642.7480166642,"d":"£25,643"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":26211.795433264273,"d":"£26,212"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":27103.496688329098,"d":"£27,103"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":28022.93769226545,"d":"£28,023"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":28987.77447053847,"d":"£28,988"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":29980.40371079879,"d":"£29,980"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($W$3=$N$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E43,'Incwm (Gogledd)'!W43)","v":{"v":26211.795433264273,"d":"£26,212"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F43,'Incwm (Gogledd)'!X43)","v":{"v":27103.496688329098,"d":"£27,103"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G43,'Incwm (Gogledd)'!Y43)","v":{"v":28022.93769226545,"d":"£28,023"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H43,'Incwm (Gogledd)'!Z43)","v":{"v":28987.77447053847,"d":"£28,988"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I43,'Incwm (Gogledd)'!AA43)","v":{"v":29980.40371079879,"d":"£29,980"}}]
[null,50,{"v":25465,"d":"£25,465"},{"v":26137.879280202582,"d":"£26,138"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":26724.57497495977,"d":"£26,725"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":27640.53236651926,"d":"£27,641"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":28585.238464046866,"d":"£28,585"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":29576.725104578396,"d":"£29,577"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":30597.066209653047,"d":"£30,597"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($W$3=$N$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E44,'Incwm (Gogledd)'!W44)","v":{"v":26724.57497495977,"d":"£26,725"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F44,'Incwm (Gogledd)'!X44)","v":{"v":27640.53236651926,"d":"£27,641"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G44,'Incwm (Gogledd)'!Y44)","v":{"v":28585.238464046866,"d":"£28,585"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H44,'Incwm (Gogledd)'!Z44)","v":{"v":29576.725104578396,"d":"£29,577"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I44,'Incwm (Gogledd)'!AA44)","v":{"v":30597.066209653047,"d":"£30,597"}}]
[null,51,{"v":26018.75,"d":"£26,019"},{"v":26706.261398852184,"d":"£26,706"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":27312.249574070374,"d":"£27,312"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":28255.03005338549,"d":"£28,255"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":29227.648763407127,"d":"£29,228"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":30248.56388658452,"d":"£30,249"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":31299.476340888843,"d":"£31,299"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($W$3=$N$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E45,'Incwm (Gogledd)'!W45)","v":{"v":27312.249574070374,"d":"£27,312"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F45,'Incwm (Gogledd)'!X45)","v":{"v":28255.03005338549,"d":"£28,255"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G45,'Incwm (Gogledd)'!Y45)","v":{"v":29227.648763407127,"d":"£29,228"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H45,'Incwm (Gogledd)'!Z45)","v":{"v":30248.56388658452,"d":"£30,249"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I45,'Incwm (Gogledd)'!AA45)","v":{"v":31299.476340888843,"d":"£31,299"}}]
[null,52,{"v":26347,"d":"£26,347"},{"v":27043.184975279695,"d":"£27,043"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":27663.270269515033,"d":"£27,663"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":28624.762766811706,"d":"£28,625"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":29616.9284413795,"d":"£29,617"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":30658.49214390648,"d":"£30,658"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":31730.940529447373,"d":"£31,731"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($W$3=$N$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E46,'Incwm (Gogledd)'!W46)","v":{"v":27663.270269515033,"d":"£27,663"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F46,'Incwm (Gogledd)'!X46)","v":{"v":28624.762766811706,"d":"£28,625"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G46,'Incwm (Gogledd)'!Y46)","v":{"v":29616.9284413795,"d":"£29,617"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H46,'Incwm (Gogledd)'!Z46)","v":{"v":30658.49214390648,"d":"£30,658"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I46,'Incwm (Gogledd)'!AA46)","v":{"v":31730.940529447373,"d":"£31,731"}}]
[null,53,{"v":26794,"d":"£26,794"},{"v":27501.996364961633,"d":"£27,502"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":28138.914694717256,"d":"£28,139"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":29123.390560486267,"d":"£29,123"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":30139.50861287654,"d":"£30,140"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":31206.34445801888,"d":"£31,206"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":32305.086894027743,"d":"£32,305"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($W$3=$N$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E47,'Incwm (Gogledd)'!W47)","v":{"v":28138.914694717256,"d":"£28,139"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F47,'Incwm (Gogledd)'!X47)","v":{"v":29123.390560486267,"d":"£29,123"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G47,'Incwm (Gogledd)'!Y47)","v":{"v":30139.50861287654,"d":"£30,140"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H47,'Incwm (Gogledd)'!Z47)","v":{"v":31206.34445801888,"d":"£31,206"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I47,'Incwm (Gogledd)'!AA47)","v":{"v":32305.086894027743,"d":"£32,305"}}]
[null,54,{"v":27162.5,"d":"£27,163"},{"v":27880.233494934328,"d":"£27,880"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":28532.176275406055,"d":"£28,532"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":29536.811922165078,"d":"£29,537"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":30573.970142338323,"d":"£30,574"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":31663.021711431913,"d":"£31,663"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":32784.91283066946,"d":"£32,785"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($W$3=$N$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E48,'Incwm (Gogledd)'!W48)","v":{"v":28532.176275406055,"d":"£28,532"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F48,'Incwm (Gogledd)'!X48)","v":{"v":29536.811922165078,"d":"£29,537"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G48,'Incwm (Gogledd)'!Y48)","v":{"v":30573.970142338323,"d":"£30,574"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H48,'Incwm (Gogledd)'!Z48)","v":{"v":31663.021711431913,"d":"£31,663"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I48,'Incwm (Gogledd)'!AA48)","v":{"v":32784.91283066946,"d":"£32,785"}}]
[null,55,{"v":27870.92,"d":"£27,871"},{"v":28607.372565803405,"d":"£28,607"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":29282.171314782787,"d":"£29,282"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":30319.1934158693,"d":"£30,319"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":31390.00222976982,"d":"£31,390"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":32514.504399659327,"d":"£32,515"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":33673.16424329725,"d":"£33,673"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($W$3=$N$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E49,'Incwm (Gogledd)'!W49)","v":{"v":29282.171314782787,"d":"£29,282"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F49,'Incwm (Gogledd)'!X49)","v":{"v":30319.1934158693,"d":"£30,319"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G49,'Incwm (Gogledd)'!Y49)","v":{"v":31390.00222976982,"d":"£31,390"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H49,'Incwm (Gogledd)'!Z49)","v":{"v":32514.504399659327,"d":"£32,515"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I49,'Incwm (Gogledd)'!AA49)","v":{"v":33673.16424329725,"d":"£33,673"}}]
[null,56,{"v":28762,"d":"£28,762"},{"v":29521.998187990837,"d":"£29,522"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":30223.861263443887,"d":"£30,224"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":31299.83996522122,"d":"£31,300"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":32411.075733177873,"d":"£32,411"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":33578.14042020963,"d":"£33,578"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":34780.887877164205,"d":"£34,781"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($W$3=$N$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E50,'Incwm (Gogledd)'!W50)","v":{"v":30223.861263443887,"d":"£30,224"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F50,'Incwm (Gogledd)'!X50)","v":{"v":31299.83996522122,"d":"£31,300"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G50,'Incwm (Gogledd)'!Y50)","v":{"v":32411.075733177873,"d":"£32,411"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H50,'Incwm (Gogledd)'!Z50)","v":{"v":33578.14042020963,"d":"£33,578"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I50,'Incwm (Gogledd)'!AA50)","v":{"v":34780.887877164205,"d":"£34,781"}}]
[null,57,{"v":29564,"d":"£29,564"},{"v":30345.189987822858,"d":"£30,345"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":31072.06504918452,"d":"£31,072"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":32183.796209322416,"d":"£32,184"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":33332.154222159166,"d":"£33,332"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":34538.31307251663,"d":"£34,538"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":35781.57885216778,"d":"£35,782"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($W$3=$N$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E51,'Incwm (Gogledd)'!W51)","v":{"v":31072.06504918452,"d":"£31,072"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F51,'Incwm (Gogledd)'!X51)","v":{"v":32183.796209322416,"d":"£32,184"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G51,'Incwm (Gogledd)'!Y51)","v":{"v":33332.154222159166,"d":"£33,332"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H51,'Incwm (Gogledd)'!Z51)","v":{"v":34538.31307251663,"d":"£34,538"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I51,'Incwm (Gogledd)'!AA51)","v":{"v":35781.57885216778,"d":"£35,782"}}]
[null,58,{"v":30239.25,"d":"£30,239"},{"v":31038.282584875942,"d":"£31,038"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":31787.24940126813,"d":"£31,787"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":32930.173915137486,"d":"£32,930"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":34110.951973841504,"d":"£34,111"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":35351.26994210203,"d":"£35,351"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":36629.97537823857,"d":"£36,630"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($W$3=$N$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E52,'Incwm (Gogledd)'!W52)","v":{"v":31787.24940126813,"d":"£31,787"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F52,'Incwm (Gogledd)'!X52)","v":{"v":32930.173915137486,"d":"£32,930"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G52,'Incwm (Gogledd)'!Y52)","v":{"v":34110.951973841504,"d":"£34,111"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H52,'Incwm (Gogledd)'!Z52)","v":{"v":35351.26994210203,"d":"£35,351"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I52,'Incwm (Gogledd)'!AA52)","v":{"v":36629.97537823857,"d":"£36,630"}}]
[null,59,{"v":30823,"d":"£30,823"},{"v":31637.457414242457,"d":"£31,637"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":32406.4078900017,"d":"£32,406"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":33577.23456964541,"d":"£33,577"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":34787.03818735537,"d":"£34,787"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":36057.95269634997,"d":"£36,058"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":37368.43153289042,"d":"£37,368"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($W$3=$N$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E53,'Incwm (Gogledd)'!W53)","v":{"v":32406.4078900017,"d":"£32,406"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F53,'Incwm (Gogledd)'!X53)","v":{"v":33577.23456964541,"d":"£33,577"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G53,'Incwm (Gogledd)'!Y53)","v":{"v":34787.03818735537,"d":"£34,787"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H53,'Incwm (Gogledd)'!Z53)","v":{"v":36057.95269634997,"d":"£36,058"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I53,'Incwm (Gogledd)'!AA53)","v":{"v":37368.43153289042,"d":"£37,368"}}]
[null,60,{"v":31335.35,"d":"£31,335"},{"v":32308.2097693546,"d":"£32,308"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":33098.75054692293,"d":"£33,099"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":34299.98770462881,"d":"£34,300"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":35541.40392080161,"d":"£35,541"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":36845.630116613014,"d":"£36,846"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":38190.676516424806,"d":"£38,191"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($W$3=$N$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E54,'Incwm (Gogledd)'!W54)","v":{"v":33098.75054692293,"d":"£33,099"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F54,'Incwm (Gogledd)'!X54)","v":{"v":34299.98770462881,"d":"£34,300"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G54,'Incwm (Gogledd)'!Y54)","v":{"v":35541.40392080161,"d":"£35,541"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H54,'Incwm (Gogledd)'!Z54)","v":{"v":36845.630116613014,"d":"£36,846"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I54,'Incwm (Gogledd)'!AA54)","v":{"v":38190.676516424806,"d":"£38,191"}}]
[null,61,{"v":31771,"d":"£31,771"},{"v":32757.385271974465,"d":"£32,757"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":33564.542796151734,"d":"£33,565"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":34788.42564910543,"d":"£34,788"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":36053.4459714921,"d":"£36,053"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":37382.57879238055,"d":"£37,383"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":38753.54308774935,"d":"£38,754"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($W$3=$N$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E55,'Incwm (Gogledd)'!W55)","v":{"v":33564.542796151734,"d":"£33,565"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F55,'Incwm (Gogledd)'!X55)","v":{"v":34788.42564910543,"d":"£34,788"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G55,'Incwm (Gogledd)'!Y55)","v":{"v":36053.4459714921,"d":"£36,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H55,'Incwm (Gogledd)'!Z55)","v":{"v":37382.57879238055,"d":"£37,383"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I55,'Incwm (Gogledd)'!AA55)","v":{"v":38753.54308774935,"d":"£38,754"}}]
[null,62,{"v":32514.2,"d":"£32,514"},{"v":33523.65919266098,"d":"£33,524"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":34354.5511134562,"d":"£34,355"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":35612.191834790276,"d":"£35,612"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":36912.27720885821,"d":"£36,912"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":38278.34513050361,"d":"£38,278"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":39687.60585248158,"d":"£39,688"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($W$3=$N$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E56,'Incwm (Gogledd)'!W56)","v":{"v":34354.5511134562,"d":"£34,355"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F56,'Incwm (Gogledd)'!X56)","v":{"v":35612.191834790276,"d":"£35,612"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G56,'Incwm (Gogledd)'!Y56)","v":{"v":36912.27720885821,"d":"£36,912"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H56,'Incwm (Gogledd)'!Z56)","v":{"v":38278.34513050361,"d":"£38,278"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I56,'Incwm (Gogledd)'!AA56)","v":{"v":39687.60585248158,"d":"£39,688"}}]
[null,63,{"v":33343.7,"d":"£33,344"},{"v":34378.91244509568,"d":"£34,379"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":35235.536009121664,"d":"£35,236"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":36530.05272773011,"d":"£36,530"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":37868.41914955746,"d":"£37,868"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":39274.79741972824,"d":"£39,275"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":40725.828043294416,"d":"£40,726"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($W$3=$N$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E57,'Incwm (Gogledd)'!W57)","v":{"v":35235.536009121664,"d":"£35,236"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F57,'Incwm (Gogledd)'!X57)","v":{"v":36530.05272773011,"d":"£36,530"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G57,'Incwm (Gogledd)'!Y57)","v":{"v":37868.41914955746,"d":"£37,868"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H57,'Incwm (Gogledd)'!Z57)","v":{"v":39274.79741972824,"d":"£39,275"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I57,'Incwm (Gogledd)'!AA57)","v":{"v":40725.828043294416,"d":"£40,726"}}]
[null,64,{"v":34206.2,"d":"£34,206"},{"v":35268.19023921856,"d":"£35,268"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":36151.30916765983,"d":"£36,151"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":37483.894215564666,"d":"£37,484"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":38861.77144031459,"d":"£38,862"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":40309.75070995348,"d":"£40,310"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":41803.87944686114,"d":"£41,804"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($W$3=$N$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E58,'Incwm (Gogledd)'!W58)","v":{"v":36151.30916765983,"d":"£36,151"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F58,'Incwm (Gogledd)'!X58)","v":{"v":37483.894215564666,"d":"£37,484"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G58,'Incwm (Gogledd)'!Y58)","v":{"v":38861.77144031459,"d":"£38,862"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H58,'Incwm (Gogledd)'!Z58)","v":{"v":40309.75070995348,"d":"£40,310"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I58,'Incwm (Gogledd)'!AA58)","v":{"v":41803.87944686114,"d":"£41,804"}}]
[null,65,{"v":34842,"d":"£34,842"},{"v":35923.729742410826,"d":"£35,924"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":36828.09750216043,"d":"£36,828"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":38190.55991968305,"d":"£38,191"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":39599.49990203783,"d":"£39,599"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":41080.2137902746,"d":"£41,080"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":42608.31622826713,"d":"£42,608"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($W$3=$N$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E59,'Incwm (Gogledd)'!W59)","v":{"v":36828.09750216043,"d":"£36,828"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F59,'Incwm (Gogledd)'!X59)","v":{"v":38190.55991968305,"d":"£38,191"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G59,'Incwm (Gogledd)'!Y59)","v":{"v":39599.49990203783,"d":"£39,599"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H59,'Incwm (Gogledd)'!Z59)","v":{"v":41080.2137902746,"d":"£41,080"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I59,'Incwm (Gogledd)'!AA59)","v":{"v":42608.31622826713,"d":"£42,608"}}]
[null,66,{"v":35409.38,"d":"£35,409"},{"v":36508.72502916959,"d":"£36,509"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":37432.75817163831,"d":"£37,433"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":38822.62585705305,"d":"£38,823"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":40260.0789046411,"d":"£40,260"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":41770.851461854494,"d":"£41,771"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":43330.173775230076,"d":"£43,330"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($W$3=$N$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E60,'Incwm (Gogledd)'!W60)","v":{"v":37432.75817163831,"d":"£37,433"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F60,'Incwm (Gogledd)'!X60)","v":{"v":38822.62585705305,"d":"£38,823"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G60,'Incwm (Gogledd)'!Y60)","v":{"v":40260.0789046411,"d":"£40,260"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H60,'Incwm (Gogledd)'!Z60)","v":{"v":41770.851461854494,"d":"£41,771"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I60,'Incwm (Gogledd)'!AA60)","v":{"v":43330.173775230076,"d":"£43,330"}}]
[null,67,{"v":36162.5,"d":"£36,163"},{"v":37285.22693329692,"d":"£37,285"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":38233.22405160026,"d":"£38,233"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":39657.208027627465,"d":"£39,657"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":41130.095798751885,"d":"£41,130"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":42678.19143421774,"d":"£42,678"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":44276.2094427053,"d":"£44,276"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($W$3=$N$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E61,'Incwm (Gogledd)'!W61)","v":{"v":38233.22405160026,"d":"£38,233"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F61,'Incwm (Gogledd)'!X61)","v":{"v":39657.208027627465,"d":"£39,657"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G61,'Incwm (Gogledd)'!Y61)","v":{"v":41130.095798751885,"d":"£41,130"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H61,'Incwm (Gogledd)'!Z61)","v":{"v":42678.19143421774,"d":"£42,678"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I61,'Incwm (Gogledd)'!AA61)","v":{"v":44276.2094427053,"d":"£44,276"}}]
[null,68,{"v":36949,"d":"£36,949"},{"v":38096.145176865204,"d":"£38,096"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":39068.87878655282,"d":"£39,069"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":40528.18511509841,"d":"£40,528"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":42037.75152573937,"d":"£42,038"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":43624.47575244159,"d":"£43,624"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":45262.53296235399,"d":"£45,263"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($W$3=$N$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E62,'Incwm (Gogledd)'!W62)","v":{"v":39068.87878655282,"d":"£39,069"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F62,'Incwm (Gogledd)'!X62)","v":{"v":40528.18511509841,"d":"£40,528"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G62,'Incwm (Gogledd)'!Y62)","v":{"v":42037.75152573937,"d":"£42,038"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H62,'Incwm (Gogledd)'!Z62)","v":{"v":43624.47575244159,"d":"£43,624"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I62,'Incwm (Gogledd)'!AA62)","v":{"v":45262.53296235399,"d":"£45,263"}}]
[null,69,{"v":37805.84,"d":"£37,806"},{"v":38979.5872465652,"d":"£38,980"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":39978.68523091342,"d":"£39,979"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":41475.855385747986,"d":"£41,476"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":43024.72167766838,"d":"£43,025"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":44652.82553764671,"d":"£44,653"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":46333.75305246049,"d":"£46,334"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($W$3=$N$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E63,'Incwm (Gogledd)'!W63)","v":{"v":39978.68523091342,"d":"£39,979"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F63,'Incwm (Gogledd)'!X63)","v":{"v":41475.855385747986,"d":"£41,476"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G63,'Incwm (Gogledd)'!Y63)","v":{"v":43024.72167766838,"d":"£43,025"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H63,'Incwm (Gogledd)'!Z63)","v":{"v":44652.82553764671,"d":"£44,653"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I63,'Incwm (Gogledd)'!AA63)","v":{"v":46333.75305246049,"d":"£46,334"}}]
[null,70,{"v":38547,"d":"£38,547"},{"v":39847.77130143535,"d":"£39,848"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":40872.891176208366,"d":"£40,873"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":42407.390466230376,"d":"£42,407"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":43995.00516624099,"d":"£43,995"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":45663.9098781145,"d":"£45,664"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":47387.11207262433,"d":"£47,387"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($W$3=$N$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E64,'Incwm (Gogledd)'!W64)","v":{"v":40872.891176208366,"d":"£40,873"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F64,'Incwm (Gogledd)'!X64)","v":{"v":42407.390466230376,"d":"£42,407"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G64,'Incwm (Gogledd)'!Y64)","v":{"v":43995.00516624099,"d":"£43,995"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H64,'Incwm (Gogledd)'!Z64)","v":{"v":45663.9098781145,"d":"£45,664"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I64,'Incwm (Gogledd)'!AA64)","v":{"v":47387.11207262433,"d":"£47,387"}}]
[null,71,{"v":39568.85,"d":"£39,569"},{"v":40904.10370355151,"d":"£40,904"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":41959.46868150968,"d":"£41,959"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":43537.89044459182,"d":"£43,538"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":45171.053832431404,"d":"£45,171"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":46887.89641641249,"d":"£46,888"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":48660.71801397903,"d":"£48,661"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($W$3=$N$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E65,'Incwm (Gogledd)'!W65)","v":{"v":41959.46868150968,"d":"£41,959"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F65,'Incwm (Gogledd)'!X65)","v":{"v":43537.89044459182,"d":"£43,538"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G65,'Incwm (Gogledd)'!Y65)","v":{"v":45171.053832431404,"d":"£45,171"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H65,'Incwm (Gogledd)'!Z65)","v":{"v":46887.89641641249,"d":"£46,888"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I65,'Incwm (Gogledd)'!AA65)","v":{"v":48660.71801397903,"d":"£48,661"}}]
[null,72,{"v":40110,"d":"£40,110"},{"v":41463.51484941946,"d":"£41,464"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":42537.970943716755,"d":"£42,538"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":44142.90142211671,"d":"£44,143"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":45803.65318295878,"d":"£45,804"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":47549.58395420178,"d":"£47,550"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":49352.62670226215,"d":"£49,353"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($W$3=$N$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E66,'Incwm (Gogledd)'!W66)","v":{"v":42537.970943716755,"d":"£42,538"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F66,'Incwm (Gogledd)'!X66)","v":{"v":44142.90142211671,"d":"£44,143"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G66,'Incwm (Gogledd)'!Y66)","v":{"v":45803.65318295878,"d":"£45,804"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H66,'Incwm (Gogledd)'!Z66)","v":{"v":47549.58395420178,"d":"£47,550"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I66,'Incwm (Gogledd)'!AA66)","v":{"v":49352.62670226215,"d":"£49,353"}}]
[null,73,{"v":40984,"d":"£40,984"},{"v":42367.008042598034,"d":"£42,367"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":43468.278582799045,"d":"£43,468"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":45111.77554490567,"d":"£45,112"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":46812.551898409045,"d":"£46,813"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":48600.622901018134,"d":"£48,601"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":50447.31868716449,"d":"£50,447"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($W$3=$N$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E67,'Incwm (Gogledd)'!W67)","v":{"v":43468.278582799045,"d":"£43,468"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F67,'Incwm (Gogledd)'!X67)","v":{"v":45111.77554490567,"d":"£45,112"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G67,'Incwm (Gogledd)'!Y67)","v":{"v":46812.551898409045,"d":"£46,813"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H67,'Incwm (Gogledd)'!Z67)","v":{"v":48600.622901018134,"d":"£48,601"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I67,'Incwm (Gogledd)'!AA67)","v":{"v":50447.31868716449,"d":"£50,447"}}]
[null,74,{"v":42025,"d":"£42,025"},{"v":43443.13666284849,"d":"£43,443"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":44575.096655825044,"d":"£44,575"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":46263.209815686554,"d":"£46,263"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":48010.25035531082,"d":"£48,010"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":49847.010158808014,"d":"£49,847"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":51744.09813048784,"d":"£51,744"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($W$3=$N$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E68,'Incwm (Gogledd)'!W68)","v":{"v":44575.096655825044,"d":"£44,575"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F68,'Incwm (Gogledd)'!X68)","v":{"v":46263.209815686554,"d":"£46,263"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G68,'Incwm (Gogledd)'!Y68)","v":{"v":48010.25035531082,"d":"£48,010"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H68,'Incwm (Gogledd)'!Z68)","v":{"v":49847.010158808014,"d":"£49,847"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I68,'Incwm (Gogledd)'!AA68)","v":{"v":51744.09813048784,"d":"£51,744"}}]
[null,75,{"v":43190.6,"d":"£43,191"},{"v":44648.06991910586,"d":"£44,648"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":45813.61053764974,"d":"£45,814"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":47550.853634011066,"d":"£47,551"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":49348.8137690081,"d":"£49,349"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":51239.14831209066,"d":"£51,239"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":53191.656599674934,"d":"£53,192"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($W$3=$N$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E69,'Incwm (Gogledd)'!W69)","v":{"v":45813.61053764974,"d":"£45,814"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F69,'Incwm (Gogledd)'!X69)","v":{"v":47550.853634011066,"d":"£47,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G69,'Incwm (Gogledd)'!Y69)","v":{"v":49348.8137690081,"d":"£49,349"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H69,'Incwm (Gogledd)'!Z69)","v":{"v":51239.14831209066,"d":"£51,239"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I69,'Incwm (Gogledd)'!AA69)","v":{"v":53191.656599674934,"d":"£53,192"}}]
[null,76,{"v":44720.14,"d":"£44,720"},{"v":46229.22435697126,"d":"£46,229"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":47436.790331626966,"d":"£47,437"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":49236.34739401327,"d":"£49,236"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":51098.82495458475,"d":"£51,099"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":53057.00541325171,"d":"£53,057"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":55079.620515674775,"d":"£55,080"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($W$3=$N$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E70,'Incwm (Gogledd)'!W70)","v":{"v":47436.790331626966,"d":"£47,437"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F70,'Incwm (Gogledd)'!X70)","v":{"v":49236.34739401327,"d":"£49,236"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G70,'Incwm (Gogledd)'!Y70)","v":{"v":51098.82495458475,"d":"£51,099"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H70,'Incwm (Gogledd)'!Z70)","v":{"v":53057.00541325171,"d":"£53,057"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I70,'Incwm (Gogledd)'!AA70)","v":{"v":55079.620515674775,"d":"£55,080"}}]
[null,77,{"v":45677,"d":"£45,677"},{"v":47218.37366683951,"d":"£47,218"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":48454.67674050911,"d":"£48,455"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":50295.80195909331,"d":"£50,296"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":52201.399996841435,"d":"£52,201"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":54204.96987532116,"d":"£54,205"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":56274.5817628811,"d":"£56,275"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($W$3=$N$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E71,'Incwm (Gogledd)'!W71)","v":{"v":48454.67674050911,"d":"£48,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F71,'Incwm (Gogledd)'!X71)","v":{"v":50295.80195909331,"d":"£50,296"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G71,'Incwm (Gogledd)'!Y71)","v":{"v":52201.399996841435,"d":"£52,201"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H71,'Incwm (Gogledd)'!Z71)","v":{"v":54204.96987532116,"d":"£54,205"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I71,'Incwm (Gogledd)'!AA71)","v":{"v":56274.5817628811,"d":"£56,275"}}]
[null,78,{"v":46612.5,"d":"£46,613"},{"v":48185.442181963714,"d":"£48,185"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":49449.98672502577,"d":"£49,450"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":51331.906316023014,"d":"£51,332"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":53279.82676079031,"d":"£53,280"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":55327.948469591836,"d":"£55,328"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":57443.6951770822,"d":"£57,444"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($W$3=$N$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E72,'Incwm (Gogledd)'!W72)","v":{"v":49449.98672502577,"d":"£49,450"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F72,'Incwm (Gogledd)'!X72)","v":{"v":51331.906316023014,"d":"£51,332"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G72,'Incwm (Gogledd)'!Y72)","v":{"v":53279.82676079031,"d":"£53,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H72,'Incwm (Gogledd)'!Z72)","v":{"v":55327.948469591836,"d":"£55,328"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I72,'Incwm (Gogledd)'!AA72)","v":{"v":57443.6951770822,"d":"£57,444"}}]
[null,79,{"v":48255.5,"d":"£48,256"},{"v":49883.88533573076,"d":"£49,884"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":51193.08791921408,"d":"£51,193"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":53141.43165920582,"d":"£53,141"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":55158.10871681657,"d":"£55,158"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":57278.52544717835,"d":"£57,279"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":59468.95755435415,"d":"£59,469"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($W$3=$N$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E73,'Incwm (Gogledd)'!W73)","v":{"v":51193.08791921408,"d":"£51,193"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F73,'Incwm (Gogledd)'!X73)","v":{"v":53141.43165920582,"d":"£53,141"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G73,'Incwm (Gogledd)'!Y73)","v":{"v":55158.10871681657,"d":"£55,158"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H73,'Incwm (Gogledd)'!Z73)","v":{"v":57278.52544717835,"d":"£57,279"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I73,'Incwm (Gogledd)'!AA73)","v":{"v":59468.95755435415,"d":"£59,469"}}]
[null,80,{"v":49285,"d":"£49,285"},{"v":50907.661075899356,"d":"£50,908"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":52246.3779896847,"d":"£52,246"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":54237.50331005603,"d":"£54,238"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":56298.55235417552,"d":"£56,299"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":58465.67198669818,"d":"£58,466"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":60704.45258661416,"d":"£60,704"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($W$3=$N$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E74,'Incwm (Gogledd)'!W74)","v":{"v":52246.3779896847,"d":"£52,246"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F74,'Incwm (Gogledd)'!X74)","v":{"v":54237.50331005603,"d":"£54,238"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G74,'Incwm (Gogledd)'!Y74)","v":{"v":56298.55235417552,"d":"£56,299"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H74,'Incwm (Gogledd)'!Z74)","v":{"v":58465.67198669818,"d":"£58,466"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I74,'Incwm (Gogledd)'!AA74)","v":{"v":60704.45258661416,"d":"£60,704"}}]
[null,81,{"v":50654.75,"d":"£50,655"},{"v":52322.508773144225,"d":"£52,323"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":53699.51809104154,"d":"£53,700"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":55747.12944141042,"d":"£55,747"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":57866.685056503644,"d":"£57,867"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":60095.34210078039,"d":"£60,095"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":62397.73742022448,"d":"£62,398"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($W$3=$N$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E75,'Incwm (Gogledd)'!W75)","v":{"v":53699.51809104154,"d":"£53,700"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F75,'Incwm (Gogledd)'!X75)","v":{"v":55747.12944141042,"d":"£55,747"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G75,'Incwm (Gogledd)'!Y75)","v":{"v":57866.685056503644,"d":"£57,867"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H75,'Incwm (Gogledd)'!Z75)","v":{"v":60095.34210078039,"d":"£60,095"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I75,'Incwm (Gogledd)'!AA75)","v":{"v":62397.73742022448,"d":"£62,398"}}]
[null,82,{"v":51775.95,"d":"£51,776"},{"v":53480.62320143474,"d":"£53,481"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":54890.16224078787,"d":"£54,890"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":56985.262841697295,"d":"£56,985"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":59154.04587079749,"d":"£59,154"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":61434.50167880643,"d":"£61,435"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":63790.48965345787,"d":"£63,790"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($W$3=$N$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E76,'Incwm (Gogledd)'!W76)","v":{"v":54890.16224078787,"d":"£54,890"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F76,'Incwm (Gogledd)'!X76)","v":{"v":56985.262841697295,"d":"£56,985"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G76,'Incwm (Gogledd)'!Y76)","v":{"v":59154.04587079749,"d":"£59,154"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H76,'Incwm (Gogledd)'!Z76)","v":{"v":61434.50167880643,"d":"£61,435"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I76,'Incwm (Gogledd)'!AA76)","v":{"v":63790.48965345787,"d":"£63,790"}}]
[null,83,{"v":53053,"d":"£53,053"},{"v":54799.718840614565,"d":"£54,800"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":56245.40101559354,"d":"£56,245"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":58393.63217896615,"d":"£58,394"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":60617.4609950899,"d":"£60,617"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":62955.82205765467,"d":"£62,956"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":65371.68689079003,"d":"£65,372"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($W$3=$N$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E77,'Incwm (Gogledd)'!W77)","v":{"v":56245.40101559354,"d":"£56,245"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F77,'Incwm (Gogledd)'!X77)","v":{"v":58393.63217896615,"d":"£58,394"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G77,'Incwm (Gogledd)'!Y77)","v":{"v":60617.4609950899,"d":"£60,617"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H77,'Incwm (Gogledd)'!Z77)","v":{"v":62955.82205765467,"d":"£62,956"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I77,'Incwm (Gogledd)'!AA77)","v":{"v":65371.68689079003,"d":"£65,372"}}]
[null,84,{"v":54624.8,"d":"£54,625"},{"v":56423.268839175966,"d":"£56,423"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":57911.92798889927,"d":"£57,912"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":60123.95879840015,"d":"£60,124"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":62413.83735051527,"d":"£62,414"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":64821.65251697983,"d":"£64,822"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":67309.27915512312,"d":"£67,309"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($W$3=$N$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E78,'Incwm (Gogledd)'!W78)","v":{"v":57911.92798889927,"d":"£57,912"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F78,'Incwm (Gogledd)'!X78)","v":{"v":60123.95879840015,"d":"£60,124"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G78,'Incwm (Gogledd)'!Y78)","v":{"v":62413.83735051527,"d":"£62,414"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H78,'Incwm (Gogledd)'!Z78)","v":{"v":64821.65251697983,"d":"£64,822"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I78,'Incwm (Gogledd)'!AA78)","v":{"v":67309.27915512312,"d":"£67,309"}}]
[null,85,{"v":56814,"d":"£56,814"},{"v":58684.54613708321,"d":"£58,685"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":60230.49680700209,"d":"£60,230"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":62528.675327957164,"d":"£62,529"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":64907.6531091688,"d":"£64,908"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":67409.11325174684,"d":"£67,409"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":69993.39657525062,"d":"£69,993"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($W$3=$N$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E79,'Incwm (Gogledd)'!W79)","v":{"v":60230.49680700209,"d":"£60,230"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F79,'Incwm (Gogledd)'!X79)","v":{"v":62528.675327957164,"d":"£62,529"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G79,'Incwm (Gogledd)'!Y79)","v":{"v":64907.6531091688,"d":"£64,908"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H79,'Incwm (Gogledd)'!Z79)","v":{"v":67409.11325174684,"d":"£67,409"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I79,'Incwm (Gogledd)'!AA79)","v":{"v":69993.39657525062,"d":"£69,993"}}]
[null,86,{"v":58237.5,"d":"£58,238"},{"v":60154.91350122124,"d":"£60,155"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":61740.40278001076,"d":"£61,740"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":64097.01292298033,"d":"£64,097"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":66536.50393252625,"d":"£66,537"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":69101.6075111238,"d":"£69,102"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":71751.67286840732,"d":"£71,752"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($W$3=$N$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E80,'Incwm (Gogledd)'!W80)","v":{"v":61740.40278001076,"d":"£61,740"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F80,'Incwm (Gogledd)'!X80)","v":{"v":64097.01292298033,"d":"£64,097"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G80,'Incwm (Gogledd)'!Y80)","v":{"v":66536.50393252625,"d":"£66,537"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H80,'Incwm (Gogledd)'!Z80)","v":{"v":69101.6075111238,"d":"£69,102"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I80,'Incwm (Gogledd)'!AA80)","v":{"v":71751.67286840732,"d":"£71,752"}}]
[null,87,{"v":59269.75,"d":"£59,270"},{"v":61221.1493365788,"d":"£61,221"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":62837.10601285606,"d":"£62,837"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":65237.98567780974,"d":"£65,238"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":67723.38331676318,"d":"£67,723"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":70336.80043382017,"d":"£70,337"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":73036.8717932379,"d":"£73,037"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($W$3=$N$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E81,'Incwm (Gogledd)'!W81)","v":{"v":62837.10601285606,"d":"£62,837"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F81,'Incwm (Gogledd)'!X81)","v":{"v":65237.98567780974,"d":"£65,238"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G81,'Incwm (Gogledd)'!Y81)","v":{"v":67723.38331676318,"d":"£67,723"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H81,'Incwm (Gogledd)'!Z81)","v":{"v":70336.80043382017,"d":"£70,337"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I81,'Incwm (Gogledd)'!AA81)","v":{"v":73036.8717932379,"d":"£73,037"}}]
[null,88,{"v":60867.65,"d":"£60,868"},{"v":62871.65865245948,"d":"£62,872"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":64531.19743732668,"d":"£64,531"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":66996.82149169501,"d":"£66,997"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":69549.24326212096,"d":"£69,549"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":72233.1371292792,"d":"£72,233"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":75006.02270118332,"d":"£75,006"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($W$3=$N$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E82,'Incwm (Gogledd)'!W82)","v":{"v":64531.19743732668,"d":"£64,531"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F82,'Incwm (Gogledd)'!X82)","v":{"v":66996.82149169501,"d":"£66,997"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G82,'Incwm (Gogledd)'!Y82)","v":{"v":69549.24326212096,"d":"£69,549"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H82,'Incwm (Gogledd)'!Z82)","v":{"v":72233.1371292792,"d":"£72,233"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I82,'Incwm (Gogledd)'!AA82)","v":{"v":75006.02270118332,"d":"£75,006"}}]
[null,89,{"v":63632.5,"d":"£63,633"},{"v":65727.53867124209,"d":"£65,728"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":67457.71553945517,"d":"£67,458"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":70030.32414331601,"d":"£70,030"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":72693.33597650542,"d":"£72,693"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":75493.42984988695,"d":"£75,493"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":78386.18353875987,"d":"£78,386"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($W$3=$N$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E83,'Incwm (Gogledd)'!W83)","v":{"v":67457.71553945517,"d":"£67,458"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F83,'Incwm (Gogledd)'!X83)","v":{"v":70030.32414331601,"d":"£70,030"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G83,'Incwm (Gogledd)'!Y83)","v":{"v":72693.33597650542,"d":"£72,693"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H83,'Incwm (Gogledd)'!Z83)","v":{"v":75493.42984988695,"d":"£75,493"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I83,'Incwm (Gogledd)'!AA83)","v":{"v":78386.18353875987,"d":"£78,386"}}]
[null,90,{"v":65350.6,"d":"£65,351"},{"v":67328.84565090599,"d":"£67,329"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(D$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40)))","v":{"v":69101.50022292846,"d":"£69,102"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(E$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"v":71737.12900426399,"d":"£71,737"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(F$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"v":74465.38663999039,"d":"£74,465"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(G$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"v":77334.09087414148,"d":"£77,334"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(H$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"v":80297.73807009199,"d":"£80,298"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($W$3=$N$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$109)+(V$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Gog)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$109)+(W$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Gog)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$109)+(X$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Gog)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$109)+(Y$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Gog)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$109)+(Z$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Gog)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!E84,'Incwm (Gogledd)'!W84)","v":{"v":69101.50022292846,"d":"£69,102"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!F84,'Incwm (Gogledd)'!X84)","v":{"v":71737.12900426399,"d":"£71,737"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!G84,'Incwm (Gogledd)'!Y84)","v":{"v":74465.38663999039,"d":"£74,465"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!H84,'Incwm (Gogledd)'!Z84)","v":{"v":77334.09087414148,"d":"£77,334"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Gogledd)'!I84,'Incwm (Gogledd)'!AA84)","v":{"v":80297.73807009199,"d":"£80,298"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Incwm (Canolbarth)","index":22,"n_rows":85,"n_cols":34,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Incwm Wedi'i Ragosod - Canolbarth Cymru",{"$nulls":8},"Dosbarthiad incwm defnyddwyr - Canolbarth Cymru",{"$nulls":10},"User Income Distribution",{"$nulls":6},"Dosbarthiad Incwm a Ddewiswyd (unai LlC neu defnyddwyr)"]
[null,"Canradd","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"E3","v":"2019/20"},{"$f":"F3","v":"2020/21"},"2021/22","2022/23","2023/24"]
[null,10,{"v":11560,"d":"£11,560"},{"v":11841.015114230315,"d":"£11,841"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":11849.861229211752,"d":"£11,850"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":11993.296244199972,"d":"£11,993"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":12131.495757612736,"d":"£12,131"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":12271.28249188023,"d":"£12,271"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":12403.874628838585,"d":"£12,404"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (Canol)'!D8=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",\"<< Rhowch y gwerthoedd yma.\")","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($W$3=$N$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E4,'Incwm (Canolbarth)'!W4)","v":{"v":11849.861229211752,"d":"£11,850"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F4,'Incwm (Canolbarth)'!X4)","v":{"v":11993.296244199972,"d":"£11,993"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G4,'Incwm (Canolbarth)'!Y4)","v":{"v":12131.495757612736,"d":"£12,131"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H4,'Incwm (Canolbarth)'!Z4)","v":{"v":12271.28249188023,"d":"£12,271"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I4,'Incwm (Canolbarth)'!AA4)","v":{"v":12403.874628838585,"d":"£12,404"}}]
[null,11,{"v":11968,"d":"£11,968"},{"v":12258.93329473256,"d":"£12,259"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":12283.583566601512,"d":"£12,284"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":12448.451640323026,"d":"£12,448"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":12609.000357037823,"d":"£12,609"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":12772.37440204177,"d":"£12,772"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":12929.521860443094,"d":"£12,930"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($W$3=$N$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E5,'Incwm (Canolbarth)'!W5)","v":{"v":12283.583566601512,"d":"£12,284"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F5,'Incwm (Canolbarth)'!X5)","v":{"v":12448.451640323026,"d":"£12,448"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G5,'Incwm (Canolbarth)'!Y5)","v":{"v":12609.000357037823,"d":"£12,609"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H5,'Incwm (Canolbarth)'!Z5)","v":{"v":12772.37440204177,"d":"£12,772"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I5,'Incwm (Canolbarth)'!AA5)","v":{"v":12929.521860443094,"d":"£12,930"}}]
[null,12,{"v":12618.64,"d":"£12,619"},{"v":12925.38987552173,"d":"£12,925"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":12971.42304338962,"d":"£12,971"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":13166.433780108371,"d":"£13,166"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":13358.314668471781,"d":"£13,358"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":13554.70381676191,"d":"£13,555"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":13746.108758869777,"d":"£13,746"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($W$3=$N$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E6,'Incwm (Canolbarth)'!W6)","v":{"v":12971.42304338962,"d":"£12,971"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F6,'Incwm (Canolbarth)'!X6)","v":{"v":13166.433780108371,"d":"£13,166"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G6,'Incwm (Canolbarth)'!Y6)","v":{"v":13358.314668471781,"d":"£13,358"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H6,'Incwm (Canolbarth)'!Z6)","v":{"v":13554.70381676191,"d":"£13,555"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I6,'Incwm (Canolbarth)'!AA6)","v":{"v":13746.108758869777,"d":"£13,746"}}]
[null,13,{"v":12919.199999999999,"d":"£12,919"},{"v":13233.25626849172,"d":"£13,233"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":13292.623350376482,"d":"£13,293"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":13505.210568668468,"d":"£13,505"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":13715.463038675665,"d":"£13,715"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":13931.264909705453,"d":"£13,931"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":14142.929095471924,"d":"£14,143"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($W$3=$N$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E7,'Incwm (Canolbarth)'!W7)","v":{"v":13292.623350376482,"d":"£13,293"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F7,'Incwm (Canolbarth)'!X7)","v":{"v":13505.210568668468,"d":"£13,505"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G7,'Incwm (Canolbarth)'!Y7)","v":{"v":13715.463038675665,"d":"£13,715"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H7,'Incwm (Canolbarth)'!Z7)","v":{"v":13931.264909705453,"d":"£13,931"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I7,'Incwm (Canolbarth)'!AA7)","v":{"v":14142.929095471924,"d":"£14,143"}}]
[null,14,{"v":12968.099999999999,"d":"£12,968"},{"v":13283.344991596032,"d":"£13,283"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":13350.259862024617,"d":"£13,350"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":13571.3901831845,"d":"£13,571"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":13790.697329897714,"d":"£13,791"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":14016.133658446814,"d":"£14,016"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":14237.994253404153,"d":"£14,238"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($W$3=$N$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E8,'Incwm (Canolbarth)'!W8)","v":{"v":13350.259862024617,"d":"£13,350"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F8,'Incwm (Canolbarth)'!X8)","v":{"v":13571.3901831845,"d":"£13,571"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G8,'Incwm (Canolbarth)'!Y8)","v":{"v":13790.697329897714,"d":"£13,791"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H8,'Incwm (Canolbarth)'!Z8)","v":{"v":14016.133658446814,"d":"£14,016"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I8,'Incwm (Canolbarth)'!AA8)","v":{"v":14237.994253404153,"d":"£14,238"}}]
[null,15,{"v":13631.8,"d":"£13,632"},{"v":13963.179051398338,"d":"£13,963"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":14051.777091205333,"d":"£14,052"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":14303.518866294231,"d":"£14,304"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":14554.641689299177,"d":"£14,555"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":14813.60056826065,"d":"£14,814"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":15070.240861889759,"d":"£15,070"}},null,{"$f":"IF(K4=\"\",\"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch\",\"\")","v":"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch"},null,"",null,1,{"$nulls":5},15,"",{"$f":"IF($W$3=$N$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E9,'Incwm (Canolbarth)'!W9)","v":{"v":14051.777091205333,"d":"£14,052"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F9,'Incwm (Canolbarth)'!X9)","v":{"v":14303.518866294231,"d":"£14,304"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G9,'Incwm (Canolbarth)'!Y9)","v":{"v":14554.641689299177,"d":"£14,555"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H9,'Incwm (Canolbarth)'!Z9)","v":{"v":14813.60056826065,"d":"£14,814"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I9,'Incwm (Canolbarth)'!AA9)","v":{"v":15070.240861889759,"d":"£15,070"}}]
[null,16,{"v":13930,"d":"£13,930"},{"v":14268.628074500717,"d":"£14,269"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":14370.50576759139,"d":"£14,371"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":14639.739311650228,"d":"£14,640"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":14909.146344862686,"d":"£14,909"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":15187.426248614522,"d":"£15,187"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":15464.23141933884,"d":"£15,464"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($W$3=$N$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E10,'Incwm (Canolbarth)'!W10)","v":{"v":14370.50576759139,"d":"£14,371"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F10,'Incwm (Canolbarth)'!X10)","v":{"v":14639.739311650228,"d":"£14,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G10,'Incwm (Canolbarth)'!Y10)","v":{"v":14909.146344862686,"d":"£14,909"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H10,'Incwm (Canolbarth)'!Z10)","v":{"v":15187.426248614522,"d":"£15,187"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I10,'Incwm (Canolbarth)'!AA10)","v":{"v":15464.23141933884,"d":"£15,464"}}]
[null,17,{"v":14215.880000000001,"d":"£14,216"},{"v":14561.457607446753,"d":"£14,561"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":14676.331694400345,"d":"£14,676"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":14962.614778923802,"d":"£14,963"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":15249.849913828975,"d":"£15,250"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":15546.972147991792,"d":"£15,547"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":15843.449570361732,"d":"£15,843"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($W$3=$N$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E11,'Incwm (Canolbarth)'!W11)","v":{"v":14676.331694400345,"d":"£14,676"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F11,'Incwm (Canolbarth)'!X11)","v":{"v":14962.614778923802,"d":"£14,963"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G11,'Incwm (Canolbarth)'!Y11)","v":{"v":15249.849913828975,"d":"£15,250"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H11,'Incwm (Canolbarth)'!Z11)","v":{"v":15546.972147991792,"d":"£15,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I11,'Incwm (Canolbarth)'!AA11)","v":{"v":15843.449570361732,"d":"£15,843"}}]
[null,18,{"v":14544,"d":"£14,544"},{"v":14897.55396378596,"d":"£14,898"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":15026.395619759358,"d":"£15,026"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":15331.244456765686,"d":"£15,331"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":15637.87149398573,"d":"£15,638"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":15955.477296431687,"d":"£15,955"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":16273.315971988686,"d":"£16,273"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($W$3=$N$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E12,'Incwm (Canolbarth)'!W12)","v":{"v":15026.395619759358,"d":"£15,026"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F12,'Incwm (Canolbarth)'!X12)","v":{"v":15331.244456765686,"d":"£15,331"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G12,'Incwm (Canolbarth)'!Y12)","v":{"v":15637.87149398573,"d":"£15,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H12,'Incwm (Canolbarth)'!Z12)","v":{"v":15955.477296431687,"d":"£15,955"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I12,'Incwm (Canolbarth)'!AA12)","v":{"v":16273.315971988686,"d":"£16,273"}}]
[null,19,{"v":14682.25,"d":"£14,682"},{"v":15039.164719801733,"d":"£15,039"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":15177.608484874532,"d":"£15,178"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":15494.207658267478,"d":"£15,494"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":15813.197269579654,"d":"£15,813"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":16143.909229447323,"d":"£16,144"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":16475.51704827964,"d":"£16,476"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($W$3=$N$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E13,'Incwm (Canolbarth)'!W13)","v":{"v":15177.608484874532,"d":"£15,178"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F13,'Incwm (Canolbarth)'!X13)","v":{"v":15494.207658267478,"d":"£15,494"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G13,'Incwm (Canolbarth)'!Y13)","v":{"v":15813.197269579654,"d":"£15,813"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H13,'Incwm (Canolbarth)'!Z13)","v":{"v":16143.909229447323,"d":"£16,144"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I13,'Incwm (Canolbarth)'!AA13)","v":{"v":16475.51704827964,"d":"£16,476"}}]
[null,20,{"v":14970.099999999999,"d":"£14,970"},{"v":15353.423016166227,"d":"£15,353"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":15505.344169107113,"d":"£15,505"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":15839.743817424,"d":"£15,840"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":16177.336034100244,"d":"£16,177"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":16527.703180403852,"d":"£16,528"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":16879.819762823423,"d":"£16,880"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($W$3=$N$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E14,'Incwm (Canolbarth)'!W14)","v":{"v":15505.344169107113,"d":"£15,505"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F14,'Incwm (Canolbarth)'!X14)","v":{"v":15839.743817424,"d":"£15,840"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G14,'Incwm (Canolbarth)'!Y14)","v":{"v":16177.336034100244,"d":"£16,177"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H14,'Incwm (Canolbarth)'!Z14)","v":{"v":16527.703180403852,"d":"£16,528"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I14,'Incwm (Canolbarth)'!AA14)","v":{"v":16879.819762823423,"d":"£16,880"}}]
[null,21,{"v":15070.099999999999,"d":"£15,070"},{"v":15455.983607051832,"d":"£15,456"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":15616.630341830065,"d":"£15,617"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":15961.411880111078,"d":"£15,961"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":16309.955273699428,"d":"£16,310"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":16671.947289802978,"d":"£16,672"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":17036.30861911455,"d":"£17,036"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($W$3=$N$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E15,'Incwm (Canolbarth)'!W15)","v":{"v":15616.630341830065,"d":"£15,617"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F15,'Incwm (Canolbarth)'!X15)","v":{"v":15961.411880111078,"d":"£15,961"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G15,'Incwm (Canolbarth)'!Y15)","v":{"v":16309.955273699428,"d":"£16,310"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H15,'Incwm (Canolbarth)'!Z15)","v":{"v":16671.947289802978,"d":"£16,672"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I15,'Incwm (Canolbarth)'!AA15)","v":{"v":17036.30861911455,"d":"£17,036"}}]
[null,22,{"v":15087.5,"d":"£15,088"},{"v":15473.829149865931,"d":"£15,474"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":15641.29993677239,"d":"£15,641"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":15993.49467067069,"d":"£15,993"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":16349.92736986906,"d":"£16,350"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":16720.33076482654,"d":"£16,720"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":17093.62983035648,"d":"£17,094"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($W$3=$N$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E16,'Incwm (Canolbarth)'!W16)","v":{"v":15641.29993677239,"d":"£15,641"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F16,'Incwm (Canolbarth)'!X16)","v":{"v":15993.49467067069,"d":"£15,993"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G16,'Incwm (Canolbarth)'!Y16)","v":{"v":16349.92736986906,"d":"£16,350"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H16,'Incwm (Canolbarth)'!Z16)","v":{"v":16720.33076482654,"d":"£16,720"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I16,'Incwm (Canolbarth)'!AA16)","v":{"v":17093.62983035648,"d":"£17,094"}}]
[null,23,{"v":15492.5,"d":"£15,493"},{"v":15889.199542952638,"d":"£15,889"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":16072.417298636901,"d":"£16,072"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":16445.955808404713,"d":"£16,446"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":16824.64562576382,"d":"£16,825"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":17218.539686387267,"d":"£17,219"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":17616.294615703373,"d":"£17,616"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($W$3=$N$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E17,'Incwm (Canolbarth)'!W17)","v":{"v":16072.417298636901,"d":"£16,072"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F17,'Incwm (Canolbarth)'!X17)","v":{"v":16445.955808404713,"d":"£16,446"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G17,'Incwm (Canolbarth)'!Y17)","v":{"v":16824.64562576382,"d":"£16,825"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H17,'Incwm (Canolbarth)'!Z17)","v":{"v":17218.539686387267,"d":"£17,219"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I17,'Incwm (Canolbarth)'!AA17)","v":{"v":17616.294615703373,"d":"£17,616"}}]
[null,24,{"v":15714.76,"d":"£15,715"},{"v":16117.150712254988,"d":"£16,117"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":16311.908589997385,"d":"£16,312"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":16700.223088649953,"d":"£16,700"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":17094.396097272172,"d":"£17,094"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":17504.67146114664,"d":"£17,505"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":17919.56599358911,"d":"£17,920"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($W$3=$N$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E18,'Incwm (Canolbarth)'!W18)","v":{"v":16311.908589997385,"d":"£16,312"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F18,'Incwm (Canolbarth)'!X18)","v":{"v":16700.223088649953,"d":"£16,700"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G18,'Incwm (Canolbarth)'!Y18)","v":{"v":17094.396097272172,"d":"£17,094"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H18,'Incwm (Canolbarth)'!Z18)","v":{"v":17504.67146114664,"d":"£17,505"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I18,'Incwm (Canolbarth)'!AA18)","v":{"v":17919.56599358911,"d":"£17,920"}}]
[null,25,{"v":15852.5,"d":"£15,853"},{"v":16258.417670140823,"d":"£16,258"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":16462.76994002592,"d":"£16,463"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":16862.82272724612,"d":"£16,863"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":17269.34588400249,"d":"£17,269"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":17692.71436402439,"d":"£17,693"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":18121.364618937827,"d":"£18,121"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($W$3=$N$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E19,'Incwm (Canolbarth)'!W19)","v":{"v":16462.76994002592,"d":"£16,463"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F19,'Incwm (Canolbarth)'!X19)","v":{"v":16862.82272724612,"d":"£16,863"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G19,'Incwm (Canolbarth)'!Y19)","v":{"v":17269.34588400249,"d":"£17,269"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H19,'Incwm (Canolbarth)'!Z19)","v":{"v":17692.71436402439,"d":"£17,693"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I19,'Incwm (Canolbarth)'!AA19)","v":{"v":18121.364618937827,"d":"£18,121"}}]
[null,26,{"v":16286,"d":"£16,286"},{"v":16703.017831629928,"d":"£16,703"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":16923.773167105297,"d":"£16,924"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":17346.194037566496,"d":"£17,346"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":17776.030769288805,"d":"£17,776"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":18223.998686065792,"d":"£18,224"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":18678.245843557146,"d":"£18,678"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($W$3=$N$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E20,'Incwm (Canolbarth)'!W20)","v":{"v":16923.773167105297,"d":"£16,924"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F20,'Incwm (Canolbarth)'!X20)","v":{"v":17346.194037566496,"d":"£17,346"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G20,'Incwm (Canolbarth)'!Y20)","v":{"v":17776.030769288805,"d":"£17,776"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H20,'Incwm (Canolbarth)'!Z20)","v":{"v":18223.998686065792,"d":"£18,224"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I20,'Incwm (Canolbarth)'!AA20)","v":{"v":18678.245843557146,"d":"£18,678"}}]
[null,27,{"v":16559.1375,"d":"£16,559"},{"v":16983.149265560103,"d":"£16,983"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":17216.615971008567,"d":"£17,217"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":17655.641398715674,"d":"£17,656"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":18102.847282441682,"d":"£18,103"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":18569.175853385015,"d":"£18,569"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":19042.59956842825,"d":"£19,043"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($W$3=$N$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E21,'Incwm (Canolbarth)'!W21)","v":{"v":17216.615971008567,"d":"£17,217"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F21,'Incwm (Canolbarth)'!X21)","v":{"v":17655.641398715674,"d":"£17,656"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G21,'Incwm (Canolbarth)'!Y21)","v":{"v":18102.847282441682,"d":"£18,103"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H21,'Incwm (Canolbarth)'!Z21)","v":{"v":18569.175853385015,"d":"£18,569"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I21,'Incwm (Canolbarth)'!AA21)","v":{"v":19042.59956842825,"d":"£19,043"}}]
[null,28,{"v":16922.5,"d":"£16,923"},{"v":17355.815992616815,"d":"£17,356"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":17604.071132421002,"d":"£17,604"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":18062.94385886849,"d":"£18,063"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":18530.863414431496,"d":"£18,531"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":19019.06277538384,"d":"£19,019"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":19515.27533657494,"d":"£19,515"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($W$3=$N$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E22,'Incwm (Canolbarth)'!W22)","v":{"v":17604.071132421002,"d":"£17,604"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F22,'Incwm (Canolbarth)'!X22)","v":{"v":18062.94385886849,"d":"£18,063"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G22,'Incwm (Canolbarth)'!Y22)","v":{"v":18530.863414431496,"d":"£18,531"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H22,'Incwm (Canolbarth)'!Z22)","v":{"v":19019.06277538384,"d":"£19,019"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I22,'Incwm (Canolbarth)'!AA22)","v":{"v":19515.27533657494,"d":"£19,515"}}]
[null,29,{"v":17465,"d":"£17,465"},{"v":17912.207198171232,"d":"£17,912"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":18179.374686111627,"d":"£18,179"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":18664.533022238433,"d":"£18,665"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":19159.80663668902,"d":"£19,160"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":19676.84599750923,"d":"£19,677"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":20203.019434201076,"d":"£20,203"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($W$3=$N$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E23,'Incwm (Canolbarth)'!W23)","v":{"v":18179.374686111627,"d":"£18,179"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F23,'Incwm (Canolbarth)'!X23)","v":{"v":18664.533022238433,"d":"£18,665"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G23,'Incwm (Canolbarth)'!Y23)","v":{"v":19159.80663668902,"d":"£19,160"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H23,'Incwm (Canolbarth)'!Z23)","v":{"v":19676.84599750923,"d":"£19,677"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I23,'Incwm (Canolbarth)'!AA23)","v":{"v":20203.019434201076,"d":"£20,203"}}]
[null,30,{"v":17825,"d":"£17,825"},{"v":18230.66649654739,"d":"£18,231"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":18511.405668827574,"d":"£18,511"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":19014.511696827456,"d":"£19,015"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":19528.539754217516,"d":"£19,529"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":20065.393657836386,"d":"£20,065"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":20612.23985210249,"d":"£20,612"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($W$3=$N$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E24,'Incwm (Canolbarth)'!W24)","v":{"v":18511.405668827574,"d":"£18,511"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F24,'Incwm (Canolbarth)'!X24)","v":{"v":19014.511696827456,"d":"£19,015"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G24,'Incwm (Canolbarth)'!Y24)","v":{"v":19528.539754217516,"d":"£19,529"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H24,'Incwm (Canolbarth)'!Z24)","v":{"v":20065.393657836386,"d":"£20,065"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I24,'Incwm (Canolbarth)'!AA24)","v":{"v":20612.23985210249,"d":"£20,612"}}]
[null,31,{"v":18225,"d":"£18,225"},{"v":18639.769812037935,"d":"£18,640"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":18936.11528110777,"d":"£18,936"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":19460.345465933624,"d":"£19,460"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":19996.40412936554,"d":"£19,996"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":20556.51096996378,"d":"£20,557"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":21127.568380896384,"d":"£21,128"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($W$3=$N$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E25,'Incwm (Canolbarth)'!W25)","v":{"v":18936.11528110777,"d":"£18,936"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F25,'Incwm (Canolbarth)'!X25)","v":{"v":19460.345465933624,"d":"£19,460"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G25,'Incwm (Canolbarth)'!Y25)","v":{"v":19996.40412936554,"d":"£19,996"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H25,'Incwm (Canolbarth)'!Z25)","v":{"v":20556.51096996378,"d":"£20,557"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I25,'Incwm (Canolbarth)'!AA25)","v":{"v":21127.568380896384,"d":"£21,128"}}]
[null,32,{"v":18620.75,"d":"£18,621"},{"v":19044.526404801392,"d":"£19,045"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":19356.380603314923,"d":"£19,356"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":19901.58262148372,"d":"£19,902"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":20459.514786571923,"d":"£20,460"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":21042.70968017146,"d":"£21,043"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":21637.808625302325,"d":"£21,638"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($W$3=$N$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E26,'Incwm (Canolbarth)'!W26)","v":{"v":19356.380603314923,"d":"£19,356"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F26,'Incwm (Canolbarth)'!X26)","v":{"v":19901.58262148372,"d":"£19,902"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G26,'Incwm (Canolbarth)'!Y26)","v":{"v":20459.514786571923,"d":"£20,460"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H26,'Incwm (Canolbarth)'!Z26)","v":{"v":21042.70968017146,"d":"£21,043"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I26,'Incwm (Canolbarth)'!AA26)","v":{"v":21637.808625302325,"d":"£21,638"}}]
[null,33,{"v":18980.5,"d":"£18,981"},{"v":19412.4636991707,"d":"£19,412"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":19739.000174315126,"d":"£19,739"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":20303.88375632357,"d":"£20,304"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":20882.358656507888,"d":"£20,882"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":21487.244938823907,"d":"£21,487"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":22104.948107833825,"d":"£22,105"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($W$3=$N$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E27,'Incwm (Canolbarth)'!W27)","v":{"v":19739.000174315126,"d":"£19,739"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F27,'Incwm (Canolbarth)'!X27)","v":{"v":20303.88375632357,"d":"£20,304"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G27,'Incwm (Canolbarth)'!Y27)","v":{"v":20882.358656507888,"d":"£20,882"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H27,'Incwm (Canolbarth)'!Z27)","v":{"v":21487.244938823907,"d":"£21,487"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I27,'Incwm (Canolbarth)'!AA27)","v":{"v":22104.948107833825,"d":"£22,105"}}]
[null,34,{"v":19428.5,"d":"£19,429"},{"v":19870.65941252011,"d":"£19,871"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":20213.90412153793,"d":"£20,214"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":20801.632219710074,"d":"£20,802"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":21403.912081349805,"d":"£21,404"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":22033.913519691618,"d":"£22,034"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":22677.74431912697,"d":"£22,678"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($W$3=$N$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E28,'Incwm (Canolbarth)'!W28)","v":{"v":20213.90412153793,"d":"£20,214"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F28,'Incwm (Canolbarth)'!X28)","v":{"v":20801.632219710074,"d":"£20,802"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G28,'Incwm (Canolbarth)'!Y28)","v":{"v":21403.912081349805,"d":"£21,404"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H28,'Incwm (Canolbarth)'!Z28)","v":{"v":22033.913519691618,"d":"£22,034"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I28,'Incwm (Canolbarth)'!AA28)","v":{"v":22677.74431912697,"d":"£22,678"}}]
[null,35,{"v":19625,"d":"£19,625"},{"v":20071.63141625484,"d":"£20,072"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":20425.810667967715,"d":"£20,426"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":21027.36931619024,"d":"£21,027"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":21644.15725623314,"d":"£21,644"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":22289.516598722083,"d":"£22,290"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":22949.43381899177,"d":"£22,949"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($W$3=$N$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E29,'Incwm (Canolbarth)'!W29)","v":{"v":20425.810667967715,"d":"£20,426"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F29,'Incwm (Canolbarth)'!X29)","v":{"v":21027.36931619024,"d":"£21,027"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G29,'Incwm (Canolbarth)'!Y29)","v":{"v":21644.15725623314,"d":"£21,644"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H29,'Incwm (Canolbarth)'!Z29)","v":{"v":22289.516598722083,"d":"£22,290"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I29,'Incwm (Canolbarth)'!AA29)","v":{"v":22949.43381899177,"d":"£22,949"}}]
[null,36,{"v":20092.6,"d":"£20,093"},{"v":20549.873192063285,"d":"£20,550"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":20921.210635292075,"d":"£20,921"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":21546.31627974121,"d":"£21,546"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":22187.633709700047,"d":"£22,188"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":22858.868614325405,"d":"£22,859"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":23545.69600063876,"d":"£23,546"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($W$3=$N$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E30,'Incwm (Canolbarth)'!W30)","v":{"v":20921.210635292075,"d":"£20,921"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F30,'Incwm (Canolbarth)'!X30)","v":{"v":21546.31627974121,"d":"£21,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G30,'Incwm (Canolbarth)'!Y30)","v":{"v":22187.633709700047,"d":"£22,188"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H30,'Incwm (Canolbarth)'!Z30)","v":{"v":22858.868614325405,"d":"£22,859"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I30,'Incwm (Canolbarth)'!AA30)","v":{"v":23545.69600063876,"d":"£23,546"}}]
[null,37,{"v":20575,"d":"£20,575"},{"v":21043.251790544884,"d":"£21,043"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":21432.08718922374,"d":"£21,432"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":22081.270274028622,"d":"£22,081"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":22747.664286822575,"d":"£22,748"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":23445.348937790328,"d":"£23,445"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":24159.677384389695,"d":"£24,160"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($W$3=$N$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E31,'Incwm (Canolbarth)'!W31)","v":{"v":21432.08718922374,"d":"£21,432"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F31,'Incwm (Canolbarth)'!X31)","v":{"v":22081.270274028622,"d":"£22,081"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G31,'Incwm (Canolbarth)'!Y31)","v":{"v":22747.664286822575,"d":"£22,748"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H31,'Incwm (Canolbarth)'!Z31)","v":{"v":23445.348937790328,"d":"£23,445"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I31,'Incwm (Canolbarth)'!AA31)","v":{"v":24159.677384389695,"d":"£24,160"}}]
[null,38,{"v":21019.18,"d":"£21,019"},{"v":21497.54056723136,"d":"£21,498"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":21902.996503957358,"d":"£21,903"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":22574.887192995317,"d":"£22,575"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":23264.944958126347,"d":"£23,265"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":23987.596563520783,"d":"£23,988"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":24727.900125950604,"d":"£24,728"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($W$3=$N$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E32,'Incwm (Canolbarth)'!W32)","v":{"v":21902.996503957358,"d":"£21,903"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F32,'Incwm (Canolbarth)'!X32)","v":{"v":22574.887192995317,"d":"£22,575"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G32,'Incwm (Canolbarth)'!Y32)","v":{"v":23264.944958126347,"d":"£23,265"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H32,'Incwm (Canolbarth)'!Z32)","v":{"v":23987.596563520783,"d":"£23,988"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I32,'Incwm (Canolbarth)'!AA32)","v":{"v":24727.900125950604,"d":"£24,728"}}]
[null,39,{"v":21336.25,"d":"£21,336"},{"v":21821.826537837827,"d":"£21,822"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":22240.9849454711,"d":"£22,241"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":22931.027512170906,"d":"£22,931"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":23640.05031470951,"d":"£23,640"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":24382.737485718317,"d":"£24,383"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":25143.941260793203,"d":"£25,144"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($W$3=$N$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E33,'Incwm (Canolbarth)'!W33)","v":{"v":22240.9849454711,"d":"£22,241"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F33,'Incwm (Canolbarth)'!X33)","v":{"v":22931.027512170906,"d":"£22,931"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G33,'Incwm (Canolbarth)'!Y33)","v":{"v":23640.05031470951,"d":"£23,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H33,'Incwm (Canolbarth)'!Z33)","v":{"v":24382.737485718317,"d":"£24,383"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I33,'Incwm (Canolbarth)'!AA33)","v":{"v":25143.941260793203,"d":"£25,144"}}]
[null,40,{"v":21624,"d":"£21,624"},{"v":22151.15482322368,"d":"£22,151"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":22584.128882498622,"d":"£22,584"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":23292.500026180183,"d":"£23,293"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":24020.67011142127,"d":"£24,021"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":24783.584117875,"d":"£24,784"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":25565.884941802626,"d":"£25,566"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($W$3=$N$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E34,'Incwm (Canolbarth)'!W34)","v":{"v":22584.128882498622,"d":"£22,584"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F34,'Incwm (Canolbarth)'!X34)","v":{"v":23292.500026180183,"d":"£23,293"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G34,'Incwm (Canolbarth)'!Y34)","v":{"v":24020.67011142127,"d":"£24,021"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H34,'Incwm (Canolbarth)'!Z34)","v":{"v":24783.584117875,"d":"£24,784"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I34,'Incwm (Canolbarth)'!AA34)","v":{"v":25565.884941802626,"d":"£25,566"}}]
[null,41,{"v":21919.5,"d":"£21,920"},{"v":22453.85858988399,"d":"£22,454"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":22900.05068190644,"d":"£22,900"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":23625.81739172898,"d":"£23,626"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":24372.17246487755,"d":"£24,372"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":25154.303360470163,"d":"£25,154"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":25956.66189526265,"d":"£25,957"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($W$3=$N$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E35,'Incwm (Canolbarth)'!W35)","v":{"v":22900.05068190644,"d":"£22,900"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F35,'Incwm (Canolbarth)'!X35)","v":{"v":23625.81739172898,"d":"£23,626"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G35,'Incwm (Canolbarth)'!Y35)","v":{"v":24372.17246487755,"d":"£24,372"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H35,'Incwm (Canolbarth)'!Z35)","v":{"v":25154.303360470163,"d":"£25,154"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I35,'Incwm (Canolbarth)'!AA35)","v":{"v":25956.66189526265,"d":"£25,957"}}]
[null,42,{"v":22199.5,"d":"£22,200"},{"v":22740.684493995286,"d":"£22,741"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":23199.738221312353,"d":"£23,200"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":23942.344084668406,"d":"£23,942"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":24706.31026926704,"d":"£24,706"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":25507.05575997044,"d":"£25,507"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":26328.852183505038,"d":"£26,329"}},{"$nulls":3},"",null,1,{"$nulls":5},42,"",{"$f":"IF($W$3=$N$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E36,'Incwm (Canolbarth)'!W36)","v":{"v":23199.738221312353,"d":"£23,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F36,'Incwm (Canolbarth)'!X36)","v":{"v":23942.344084668406,"d":"£23,942"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G36,'Incwm (Canolbarth)'!Y36)","v":{"v":24706.31026926704,"d":"£24,706"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H36,'Incwm (Canolbarth)'!Z36)","v":{"v":25507.05575997044,"d":"£25,507"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I36,'Incwm (Canolbarth)'!AA36)","v":{"v":26328.852183505038,"d":"£26,329"}}]
[null,43,{"v":22930,"d":"£22,930"},{"v":23488.99279025707,"d":"£23,489"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":23971.266672386675,"d":"£23,971"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":24746.883552480343,"d":"£24,747"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":25545.14029008176,"d":"£25,545"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":26382.005760389948,"d":"£26,382"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":27241.254902750294,"d":"£27,241"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($W$3=$N$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E37,'Incwm (Canolbarth)'!W37)","v":{"v":23971.266672386675,"d":"£23,971"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F37,'Incwm (Canolbarth)'!X37)","v":{"v":24746.883552480343,"d":"£24,747"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G37,'Incwm (Canolbarth)'!Y37)","v":{"v":25545.14029008176,"d":"£25,545"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H37,'Incwm (Canolbarth)'!Z37)","v":{"v":26382.005760389948,"d":"£26,382"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I37,'Incwm (Canolbarth)'!AA37)","v":{"v":27241.254902750294,"d":"£27,241"}}]
[null,44,{"v":23436.1,"d":"£23,436"},{"v":24007.430611938235,"d":"£24,007"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":24507.764933497863,"d":"£24,508"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":25308.337411676534,"d":"£25,308"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":26132.57645214881,"d":"£26,133"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":26996.84223884213,"d":"£26,997"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":27884.570675231847,"d":"£27,885"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($W$3=$N$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E38,'Incwm (Canolbarth)'!W38)","v":{"v":24507.764933497863,"d":"£24,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F38,'Incwm (Canolbarth)'!X38)","v":{"v":25308.337411676534,"d":"£25,308"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G38,'Incwm (Canolbarth)'!Y38)","v":{"v":26132.57645214881,"d":"£26,133"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H38,'Incwm (Canolbarth)'!Z38)","v":{"v":26996.84223884213,"d":"£26,997"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I38,'Incwm (Canolbarth)'!AA38)","v":{"v":27884.570675231847,"d":"£27,885"}}]
[null,45,{"v":23948.5,"d":"£23,949"},{"v":24532.322016461905,"d":"£24,532"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":25050.86163577112,"d":"£25,051"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":25876.615866836542,"d":"£25,877"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":26727.070463191405,"d":"£26,727"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":27618.981369649024,"d":"£27,619"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":28535.44102776961,"d":"£28,535"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($W$3=$N$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E39,'Incwm (Canolbarth)'!W39)","v":{"v":25050.86163577112,"d":"£25,051"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F39,'Incwm (Canolbarth)'!X39)","v":{"v":25876.615866836542,"d":"£25,877"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G39,'Incwm (Canolbarth)'!Y39)","v":{"v":26727.070463191405,"d":"£26,727"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H39,'Incwm (Canolbarth)'!Z39)","v":{"v":27618.981369649024,"d":"£27,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I39,'Incwm (Canolbarth)'!AA39)","v":{"v":28535.44102776961,"d":"£28,535"}}]
[null,46,{"v":24313,"d":"£24,313"},{"v":24905.707880921073,"d":"£24,906"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":25439.052076477765,"d":"£25,439"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":26284.678807227083,"d":"£26,285"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":27155.87306733213,"d":"£27,156"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":28069.682042795634,"d":"£28,070"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":29008.958619940393,"d":"£29,009"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($W$3=$N$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E40,'Incwm (Canolbarth)'!W40)","v":{"v":25439.052076477765,"d":"£25,439"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F40,'Incwm (Canolbarth)'!X40)","v":{"v":26284.678807227083,"d":"£26,285"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G40,'Incwm (Canolbarth)'!Y40)","v":{"v":27155.87306733213,"d":"£27,156"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H40,'Incwm (Canolbarth)'!Z40)","v":{"v":28069.682042795634,"d":"£28,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I40,'Incwm (Canolbarth)'!AA40)","v":{"v":29008.958619940393,"d":"£29,009"}}]
[null,47,{"v":24607.5,"d":"£24,608"},{"v":25207.387269352417,"d":"£25,207"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":25753.92650427256,"d":"£25,754"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":26616.912903575278,"d":"£26,617"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":27506.255127300232,"d":"£27,506"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":28439.242134223387,"d":"£28,439"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":29398.53643370896,"d":"£29,399"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($W$3=$N$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E41,'Incwm (Canolbarth)'!W41)","v":{"v":25753.92650427256,"d":"£25,754"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F41,'Incwm (Canolbarth)'!X41)","v":{"v":26616.912903575278,"d":"£26,617"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G41,'Incwm (Canolbarth)'!Y41)","v":{"v":27506.255127300232,"d":"£27,506"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H41,'Incwm (Canolbarth)'!Z41)","v":{"v":28439.242134223387,"d":"£28,439"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I41,'Incwm (Canolbarth)'!AA41)","v":{"v":29398.53643370896,"d":"£29,399"}}]
[null,48,{"v":24784.75,"d":"£24,785"},{"v":25388.958310437156,"d":"£25,389"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":25945.99661044001,"d":"£25,946"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":26822.13368615255,"d":"£26,822"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":27725.282775779193,"d":"£27,725"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":28672.89175127205,"d":"£28,673"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":29647.515118653806,"d":"£29,648"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($W$3=$N$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E42,'Incwm (Canolbarth)'!W42)","v":{"v":25945.99661044001,"d":"£25,946"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F42,'Incwm (Canolbarth)'!X42)","v":{"v":26822.13368615255,"d":"£26,822"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G42,'Incwm (Canolbarth)'!Y42)","v":{"v":27725.282775779193,"d":"£27,725"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H42,'Incwm (Canolbarth)'!Z42)","v":{"v":28672.89175127205,"d":"£28,673"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I42,'Incwm (Canolbarth)'!AA42)","v":{"v":29647.515118653806,"d":"£29,648"}}]
[null,49,{"v":24932.5,"d":"£24,933"},{"v":25540.310193767313,"d":"£25,540"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":26107.16925402317,"d":"£26,107"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":26995.39802731197,"d":"£26,995"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":27911.261766356827,"d":"£27,911"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":28872.34640888204,"d":"£28,872"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":29861.119182700557,"d":"£29,861"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($W$3=$N$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E43,'Incwm (Canolbarth)'!W43)","v":{"v":26107.16925402317,"d":"£26,107"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F43,'Incwm (Canolbarth)'!X43)","v":{"v":26995.39802731197,"d":"£26,995"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G43,'Incwm (Canolbarth)'!Y43)","v":{"v":27911.261766356827,"d":"£27,911"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H43,'Incwm (Canolbarth)'!Z43)","v":{"v":28872.34640888204,"d":"£28,872"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I43,'Incwm (Canolbarth)'!AA43)","v":{"v":29861.119182700557,"d":"£29,861"}}]
[null,50,{"v":25032.5,"d":"£25,033"},{"v":25693.951034033817,"d":"£25,694"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":26270.682232895368,"d":"£26,271"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":27171.0829163516,"d":"£27,171"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":28099.74403499915,"d":"£28,100"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":29074.391171425832,"d":"£29,074"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":30077.402705405068,"d":"£30,077"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($W$3=$N$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E44,'Incwm (Canolbarth)'!W44)","v":{"v":26270.682232895368,"d":"£26,271"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F44,'Incwm (Canolbarth)'!X44)","v":{"v":27171.0829163516,"d":"£27,171"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G44,'Incwm (Canolbarth)'!Y44)","v":{"v":28099.74403499915,"d":"£28,100"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H44,'Incwm (Canolbarth)'!Z44)","v":{"v":29074.391171425832,"d":"£29,074"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I44,'Incwm (Canolbarth)'!AA44)","v":{"v":30077.402705405068,"d":"£30,077"}}]
[null,51,{"v":25677.205,"d":"£25,677"},{"v":26355.691519458636,"d":"£26,356"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":26953.69975596632,"d":"£26,954"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":27884.077834902786,"d":"£27,884"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":28843.90067051135,"d":"£28,844"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":29851.38401485558,"d":"£29,851"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":30888.468930919946,"d":"£30,888"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($W$3=$N$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E45,'Incwm (Canolbarth)'!W45)","v":{"v":26953.69975596632,"d":"£26,954"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F45,'Incwm (Canolbarth)'!X45)","v":{"v":27884.077834902786,"d":"£27,884"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G45,'Incwm (Canolbarth)'!Y45)","v":{"v":28843.90067051135,"d":"£28,844"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H45,'Incwm (Canolbarth)'!Z45)","v":{"v":29851.38401485558,"d":"£29,851"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I45,'Incwm (Canolbarth)'!AA45)","v":{"v":30888.468930919946,"d":"£30,888"}}]
[null,52,{"v":26241.8,"d":"£26,242"},{"v":26935.2052030324,"d":"£26,935"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":27552.64479911408,"d":"£27,553"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":28510.11877552812,"d":"£28,510"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":29498.131389928723,"d":"£29,498"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":30535.33183774231,"d":"£30,535"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":31603.280258572842,"d":"£31,603"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($W$3=$N$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E46,'Incwm (Canolbarth)'!W46)","v":{"v":27552.64479911408,"d":"£27,553"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F46,'Incwm (Canolbarth)'!X46)","v":{"v":28510.11877552812,"d":"£28,510"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G46,'Incwm (Canolbarth)'!Y46)","v":{"v":29498.131389928723,"d":"£29,498"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H46,'Incwm (Canolbarth)'!Z46)","v":{"v":30535.33183774231,"d":"£30,535"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I46,'Incwm (Canolbarth)'!AA46)","v":{"v":31603.280258572842,"d":"£31,603"}}]
[null,53,{"v":26778.1,"d":"£26,778"},{"v":27485.67622828167,"d":"£27,486"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":28121.895287032457,"d":"£28,122"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":29105.447410506076,"d":"£29,105"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":30120.600109646897,"d":"£30,121"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":31186.415987476328,"d":"£31,186"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":32284.094178473846,"d":"£32,284"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($W$3=$N$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E47,'Incwm (Canolbarth)'!W47)","v":{"v":28121.895287032457,"d":"£28,122"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F47,'Incwm (Canolbarth)'!X47)","v":{"v":29105.447410506076,"d":"£29,105"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G47,'Incwm (Canolbarth)'!Y47)","v":{"v":30120.600109646897,"d":"£30,121"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H47,'Incwm (Canolbarth)'!Z47)","v":{"v":31186.415987476328,"d":"£31,186"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I47,'Incwm (Canolbarth)'!AA47)","v":{"v":32284.094178473846,"d":"£32,284"}}]
[null,54,{"v":27284.5,"d":"£27,285"},{"v":28005.457185183088,"d":"£28,005"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":28659.766831626606,"d":"£28,660"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":29668.32162106781,"d":"£29,668"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":30709.505168258653,"d":"£30,710"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":31802.772311542692,"d":"£31,803"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":32928.982228370194,"d":"£32,929"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($W$3=$N$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E48,'Incwm (Canolbarth)'!W48)","v":{"v":28659.766831626606,"d":"£28,660"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F48,'Incwm (Canolbarth)'!X48)","v":{"v":29668.32162106781,"d":"£29,668"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G48,'Incwm (Canolbarth)'!Y48)","v":{"v":30709.505168258653,"d":"£30,710"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H48,'Incwm (Canolbarth)'!Z48)","v":{"v":31802.772311542692,"d":"£31,803"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I48,'Incwm (Canolbarth)'!AA48)","v":{"v":32928.982228370194,"d":"£32,929"}}]
[null,55,{"v":28262.75,"d":"£28,263"},{"v":29009.55616047695,"d":"£29,010"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":29692.82748684062,"d":"£29,693"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":30743.35704102056,"d":"£30,743"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":31828.076229982933,"d":"£31,828"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":32967.16624568545,"d":"£32,967"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":34140.81414989524,"d":"£34,141"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($W$3=$N$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E49,'Incwm (Canolbarth)'!W49)","v":{"v":29692.82748684062,"d":"£29,693"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F49,'Incwm (Canolbarth)'!X49)","v":{"v":30743.35704102056,"d":"£30,743"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G49,'Incwm (Canolbarth)'!Y49)","v":{"v":31828.076229982933,"d":"£31,828"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H49,'Incwm (Canolbarth)'!Z49)","v":{"v":32967.16624568545,"d":"£32,967"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I49,'Incwm (Canolbarth)'!AA49)","v":{"v":34140.81414989524,"d":"£34,141"}}]
[null,56,{"v":28662.5,"d":"£28,663"},{"v":29419.869030779755,"d":"£29,420"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":30118.77380382513,"d":"£30,119"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":31190.469901616096,"d":"£31,190"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":32297.263413778637,"d":"£32,297"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":33459.65224843221,"d":"£33,460"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":34657.55858654754,"d":"£34,658"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($W$3=$N$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E50,'Incwm (Canolbarth)'!W50)","v":{"v":30118.77380382513,"d":"£30,119"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F50,'Incwm (Canolbarth)'!X50)","v":{"v":31190.469901616096,"d":"£31,190"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G50,'Incwm (Canolbarth)'!Y50)","v":{"v":32297.263413778637,"d":"£32,297"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H50,'Incwm (Canolbarth)'!Z50)","v":{"v":33459.65224843221,"d":"£33,460"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I50,'Incwm (Canolbarth)'!AA50)","v":{"v":34657.55858654754,"d":"£34,658"}}]
[null,57,{"v":29177.5,"d":"£29,178"},{"v":29948.47723142002,"d":"£29,948"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":30665.670730111196,"d":"£30,666"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":31762.678829568446,"d":"£31,763"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":32895.822234447754,"d":"£32,896"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":34085.997177874546,"d":"£34,086"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":35312.77982982315,"d":"£35,313"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($W$3=$N$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E51,'Incwm (Canolbarth)'!W51)","v":{"v":30665.670730111196,"d":"£30,666"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F51,'Incwm (Canolbarth)'!X51)","v":{"v":31762.678829568446,"d":"£31,763"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G51,'Incwm (Canolbarth)'!Y51)","v":{"v":32895.822234447754,"d":"£32,896"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H51,'Incwm (Canolbarth)'!Z51)","v":{"v":34085.997177874546,"d":"£34,086"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I51,'Incwm (Canolbarth)'!AA51)","v":{"v":35312.77982982315,"d":"£35,313"}}]
[null,58,{"v":29759.6,"d":"£29,760"},{"v":30545.9584616971,"d":"£30,546"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":31282.98662285396,"d":"£31,283"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":32407.72026181271,"d":"£32,408"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":33569.702849773756,"d":"£33,570"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":34790.276458564374,"d":"£34,790"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":36048.62401213931,"d":"£36,049"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($W$3=$N$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E52,'Incwm (Canolbarth)'!W52)","v":{"v":31282.98662285396,"d":"£31,283"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F52,'Incwm (Canolbarth)'!X52)","v":{"v":32407.72026181271,"d":"£32,408"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G52,'Incwm (Canolbarth)'!Y52)","v":{"v":33569.702849773756,"d":"£33,570"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H52,'Incwm (Canolbarth)'!Z52)","v":{"v":34790.276458564374,"d":"£34,790"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I52,'Incwm (Canolbarth)'!AA52)","v":{"v":36048.62401213931,"d":"£36,049"}}]
[null,59,{"v":30703,"d":"£30,703"},{"v":31514.28657137482,"d":"£31,514"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":32279.473492955964,"d":"£32,279"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":33444.928367688364,"d":"£33,445"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":34649.15372455627,"d":"£34,649"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":35914.19331161957,"d":"£35,914"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":37218.58246979605,"d":"£37,219"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($W$3=$N$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E53,'Incwm (Canolbarth)'!W53)","v":{"v":32279.473492955964,"d":"£32,279"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F53,'Incwm (Canolbarth)'!X53)","v":{"v":33444.928367688364,"d":"£33,445"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G53,'Incwm (Canolbarth)'!Y53)","v":{"v":34649.15372455627,"d":"£34,649"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H53,'Incwm (Canolbarth)'!Z53)","v":{"v":35914.19331161957,"d":"£35,914"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I53,'Incwm (Canolbarth)'!AA53)","v":{"v":37218.58246979605,"d":"£37,219"}}]
[null,60,{"v":31475,"d":"£31,475"},{"v":32452.19544349867,"d":"£32,452"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":33244.85832964604,"d":"£33,245"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":34449.96844986328,"d":"£34,450"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":35695.33712763421,"d":"£35,695"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":37003.68880181756,"d":"£37,004"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":38352.93209264621,"d":"£38,353"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($W$3=$N$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E54,'Incwm (Canolbarth)'!W54)","v":{"v":33244.85832964604,"d":"£33,245"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F54,'Incwm (Canolbarth)'!X54)","v":{"v":34449.96844986328,"d":"£34,450"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G54,'Incwm (Canolbarth)'!Y54)","v":{"v":35695.33712763421,"d":"£35,695"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H54,'Incwm (Canolbarth)'!Z54)","v":{"v":37003.68880181756,"d":"£37,004"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I54,'Incwm (Canolbarth)'!AA54)","v":{"v":38352.93209264621,"d":"£38,353"}}]
[null,61,{"v":32016.5,"d":"£32,017"},{"v":33010.50724120016,"d":"£33,011"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":33822.125585451926,"d":"£33,822"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":35053.58861922399,"d":"£35,054"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":36326.380772191784,"d":"£36,326"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":37663.645299952186,"d":"£37,664"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":39042.924440195595,"d":"£39,043"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($W$3=$N$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E55,'Incwm (Canolbarth)'!W55)","v":{"v":33822.125585451926,"d":"£33,822"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F55,'Incwm (Canolbarth)'!X55)","v":{"v":35053.58861922399,"d":"£35,054"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G55,'Incwm (Canolbarth)'!Y55)","v":{"v":36326.380772191784,"d":"£36,326"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H55,'Incwm (Canolbarth)'!Z55)","v":{"v":37663.645299952186,"d":"£37,664"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I55,'Incwm (Canolbarth)'!AA55)","v":{"v":39042.924440195595,"d":"£39,043"}}]
[null,62,{"v":33190,"d":"£33,190"},{"v":34220.44056456619,"d":"£34,220"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":35065.640784759074,"d":"£35,066"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":36346.2916968715,"d":"£36,346"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":37670.05899967572,"d":"£37,670"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":39060.95430209824,"d":"£39,061"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":40495.70655927377,"d":"£40,496"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($W$3=$N$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E56,'Incwm (Canolbarth)'!W56)","v":{"v":35065.640784759074,"d":"£35,066"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F56,'Incwm (Canolbarth)'!X56)","v":{"v":36346.2916968715,"d":"£36,346"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G56,'Incwm (Canolbarth)'!Y56)","v":{"v":37670.05899967572,"d":"£37,670"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H56,'Incwm (Canolbarth)'!Z56)","v":{"v":39060.95430209824,"d":"£39,061"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I56,'Incwm (Canolbarth)'!AA56)","v":{"v":40495.70655927377,"d":"£40,496"}}]
[null,63,{"v":33637.5,"d":"£33,638"},{"v":34681.833970792264,"d":"£34,682"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":35543.81420086698,"d":"£35,544"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":36847.42168683512,"d":"£36,847"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":38195.109525886655,"d":"£38,195"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":39611.24128223116,"d":"£39,611"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":41072.24599776666,"d":"£41,072"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($W$3=$N$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E57,'Incwm (Canolbarth)'!W57)","v":{"v":35543.81420086698,"d":"£35,544"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F57,'Incwm (Canolbarth)'!X57)","v":{"v":36847.42168683512,"d":"£36,847"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G57,'Incwm (Canolbarth)'!Y57)","v":{"v":38195.109525886655,"d":"£38,195"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H57,'Incwm (Canolbarth)'!Z57)","v":{"v":39611.24128223116,"d":"£39,611"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I57,'Incwm (Canolbarth)'!AA57)","v":{"v":41072.24599776666,"d":"£41,072"}}]
[null,64,{"v":34512.5,"d":"£34,513"},{"v":35583.999848887936,"d":"£35,584"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":36472.65374964386,"d":"£36,473"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":37814.663928844006,"d":"£37,815"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":39202.20322330173,"d":"£39,202"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":40660.29122987182,"d":"£40,660"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":42164.754783298406,"d":"£42,165"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($W$3=$N$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E58,'Incwm (Canolbarth)'!W58)","v":{"v":36472.65374964386,"d":"£36,473"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F58,'Incwm (Canolbarth)'!X58)","v":{"v":37814.663928844006,"d":"£37,815"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G58,'Incwm (Canolbarth)'!Y58)","v":{"v":39202.20322330173,"d":"£39,202"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H58,'Incwm (Canolbarth)'!Z58)","v":{"v":40660.29122987182,"d":"£40,660"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I58,'Incwm (Canolbarth)'!AA58)","v":{"v":42164.754783298406,"d":"£42,165"}}]
[null,65,{"v":35245,"d":"£35,245"},{"v":36339.241569693746,"d":"£36,339"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":37251.27125419776,"d":"£37,251"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":38626.535420171145,"d":"£38,627"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":40048.61586364877,"d":"£40,049"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":41543.086855009904,"d":"£41,543"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":43085.27378648387,"d":"£43,085"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($W$3=$N$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E59,'Incwm (Canolbarth)'!W59)","v":{"v":37251.27125419776,"d":"£37,251"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F59,'Incwm (Canolbarth)'!X59)","v":{"v":38626.535420171145,"d":"£38,627"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G59,'Incwm (Canolbarth)'!Y59)","v":{"v":40048.61586364877,"d":"£40,049"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H59,'Incwm (Canolbarth)'!Z59)","v":{"v":41543.086855009904,"d":"£41,543"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I59,'Incwm (Canolbarth)'!AA59)","v":{"v":43085.27378648387,"d":"£43,085"}}]
[null,66,{"v":36074,"d":"£36,074"},{"v":37193.97929876953,"d":"£37,194"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":38131.618072909674,"d":"£38,132"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":39543.6228935389,"d":"£39,544"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":41003.84058825591,"d":"£41,004"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":42538.46874064972,"d":"£42,538"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":44122.263063328384,"d":"£44,122"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($W$3=$N$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E60,'Incwm (Canolbarth)'!W60)","v":{"v":38131.618072909674,"d":"£38,132"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F60,'Incwm (Canolbarth)'!X60)","v":{"v":39543.6228935389,"d":"£39,544"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G60,'Incwm (Canolbarth)'!Y60)","v":{"v":41003.84058825591,"d":"£41,004"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H60,'Incwm (Canolbarth)'!Z60)","v":{"v":42538.46874064972,"d":"£42,538"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I60,'Incwm (Canolbarth)'!AA60)","v":{"v":44122.263063328384,"d":"£44,122"}}]
[null,67,{"v":36738.9,"d":"£36,739"},{"v":37879.52226145047,"d":"£37,880"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":38838.97234806375,"d":"£38,839"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":40281.78868138473,"d":"£40,282"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":41774.0283903026,"d":"£41,774"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":43342.395648586586,"d":"£43,342"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":44961.19252766046,"d":"£44,961"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($W$3=$N$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E61,'Incwm (Canolbarth)'!W61)","v":{"v":38838.97234806375,"d":"£38,839"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F61,'Incwm (Canolbarth)'!X61)","v":{"v":40281.78868138473,"d":"£40,282"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G61,'Incwm (Canolbarth)'!Y61)","v":{"v":41774.0283903026,"d":"£41,774"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H61,'Incwm (Canolbarth)'!Z61)","v":{"v":43342.395648586586,"d":"£43,342"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I61,'Incwm (Canolbarth)'!AA61)","v":{"v":44961.19252766046,"d":"£44,961"}}]
[null,68,{"v":37734.11,"d":"£37,734"},{"v":38905.63026549572,"d":"£38,906"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":39894.536050777795,"d":"£39,895"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":41380.09841770557,"d":"£41,380"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":42916.66924470119,"d":"£42,917"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":44531.69424259941,"d":"£44,532"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":46198.78827274201,"d":"£46,199"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($W$3=$N$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E62,'Incwm (Canolbarth)'!W62)","v":{"v":39894.536050777795,"d":"£39,895"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F62,'Incwm (Canolbarth)'!X62)","v":{"v":41380.09841770557,"d":"£41,380"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G62,'Incwm (Canolbarth)'!Y62)","v":{"v":42916.66924470119,"d":"£42,917"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H62,'Incwm (Canolbarth)'!Z62)","v":{"v":44531.69424259941,"d":"£44,532"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I62,'Incwm (Canolbarth)'!AA62)","v":{"v":46198.78827274201,"d":"£46,199"}}]
[null,69,{"v":38400,"d":"£38,400"},{"v":39592.193964427286,"d":"£39,592"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":40602.933973818035,"d":"£40,603"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":42119.34362339822,"d":"£42,119"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":43687.97335724958,"d":"£43,688"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":45336.77618056627,"d":"£45,337"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":47038.912613456676,"d":"£47,039"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($W$3=$N$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E63,'Incwm (Canolbarth)'!W63)","v":{"v":40602.933973818035,"d":"£40,603"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F63,'Incwm (Canolbarth)'!X63)","v":{"v":42119.34362339822,"d":"£42,119"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G63,'Incwm (Canolbarth)'!Y63)","v":{"v":43687.97335724958,"d":"£43,688"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H63,'Incwm (Canolbarth)'!Z63)","v":{"v":45336.77618056627,"d":"£45,337"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I63,'Incwm (Canolbarth)'!AA63)","v":{"v":47038.912613456676,"d":"£47,039"}}]
[null,70,{"v":38775,"d":"£38,775"},{"v":40083.46517791672,"d":"£40,083"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":41111.65584000245,"d":"£41,112"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":42652.06908022626,"d":"£42,652"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":44245.699229315884,"d":"£44,246"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":45920.871859663755,"d":"£45,921"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":47650.427087117365,"d":"£47,650"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($W$3=$N$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E64,'Incwm (Canolbarth)'!W64)","v":{"v":41111.65584000245,"d":"£41,112"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F64,'Incwm (Canolbarth)'!X64)","v":{"v":42652.06908022626,"d":"£42,652"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G64,'Incwm (Canolbarth)'!Y64)","v":{"v":44245.699229315884,"d":"£44,246"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H64,'Incwm (Canolbarth)'!Z64)","v":{"v":45920.871859663755,"d":"£45,921"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I64,'Incwm (Canolbarth)'!AA64)","v":{"v":47650.427087117365,"d":"£47,650"}}]
[null,71,{"v":39552.5,"d":"£39,553"},{"v":40887.20197161963,"d":"£40,887"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":41939.85694687012,"d":"£41,940"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":43515.223600970574,"d":"£43,515"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":45145.147665269535,"d":"£45,145"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":46858.54284116216,"d":"£46,859"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":48627.71454272271,"d":"£48,628"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($W$3=$N$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E65,'Incwm (Canolbarth)'!W65)","v":{"v":41939.85694687012,"d":"£41,940"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F65,'Incwm (Canolbarth)'!X65)","v":{"v":43515.223600970574,"d":"£43,515"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G65,'Incwm (Canolbarth)'!Y65)","v":{"v":45145.147665269535,"d":"£45,145"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H65,'Incwm (Canolbarth)'!Z65)","v":{"v":46858.54284116216,"d":"£46,859"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I65,'Incwm (Canolbarth)'!AA65)","v":{"v":48627.71454272271,"d":"£48,628"}}]
[null,72,{"v":40837.5,"d":"£40,838"},{"v":42215.564389508036,"d":"£42,216"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":43304.45952215949,"d":"£43,304"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":44933.164200193234,"d":"£44,933"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":46618.343818508336,"d":"£46,618"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":48389.862132954215,"d":"£48,390"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":50219.13005311028,"d":"£50,219"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($W$3=$N$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E66,'Incwm (Canolbarth)'!W66)","v":{"v":43304.45952215949,"d":"£43,304"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F66,'Incwm (Canolbarth)'!X66)","v":{"v":44933.164200193234,"d":"£44,933"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G66,'Incwm (Canolbarth)'!Y66)","v":{"v":46618.343818508336,"d":"£46,618"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H66,'Incwm (Canolbarth)'!Z66)","v":{"v":48389.862132954215,"d":"£48,390"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I66,'Incwm (Canolbarth)'!AA66)","v":{"v":50219.13005311028,"d":"£50,219"}}]
[null,73,{"v":42051.75,"d":"£42,052"},{"v":43470.78934353216,"d":"£43,471"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":44594.2829764817,"d":"£44,594"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":46273.7627007906,"d":"£46,274"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":48011.55445253942,"d":"£48,012"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":49838.42158641471,"d":"£49,838"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":51724.9306671908,"d":"£51,725"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($W$3=$N$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E67,'Incwm (Canolbarth)'!W67)","v":{"v":44594.2829764817,"d":"£44,594"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F67,'Incwm (Canolbarth)'!X67)","v":{"v":46273.7627007906,"d":"£46,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G67,'Incwm (Canolbarth)'!Y67)","v":{"v":48011.55445253942,"d":"£48,012"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H67,'Incwm (Canolbarth)'!Z67)","v":{"v":49838.42158641471,"d":"£49,838"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I67,'Incwm (Canolbarth)'!AA67)","v":{"v":51724.9306671908,"d":"£51,725"}}]
[null,74,{"v":43103.5,"d":"£43,104"},{"v":44558.03072330969,"d":"£44,558"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":45712.35226603834,"d":"£45,712"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":47436.720338821004,"d":"£47,437"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":49221.052763301865,"d":"£49,221"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":51096.89660554472,"d":"£51,097"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":53034.089293286845,"d":"£53,034"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($W$3=$N$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E68,'Incwm (Canolbarth)'!W68)","v":{"v":45712.35226603834,"d":"£45,712"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F68,'Incwm (Canolbarth)'!X68)","v":{"v":47436.720338821004,"d":"£47,437"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G68,'Incwm (Canolbarth)'!Y68)","v":{"v":49221.052763301865,"d":"£49,221"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H68,'Incwm (Canolbarth)'!Z68)","v":{"v":51096.89660554472,"d":"£51,097"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I68,'Incwm (Canolbarth)'!AA68)","v":{"v":53034.089293286845,"d":"£53,034"}}]
[null,75,{"v":43733.25,"d":"£43,733"},{"v":45209.03168258224,"d":"£45,209"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":46384.38920155759,"d":"£46,384"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":48138.358321446714,"d":"£48,138"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":49953.46430225276,"d":"£49,953"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":51861.736970598,"d":"£51,862"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":53832.58380289398,"d":"£53,833"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($W$3=$N$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E69,'Incwm (Canolbarth)'!W69)","v":{"v":46384.38920155759,"d":"£46,384"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F69,'Incwm (Canolbarth)'!X69)","v":{"v":48138.358321446714,"d":"£48,138"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G69,'Incwm (Canolbarth)'!Y69)","v":{"v":49953.46430225276,"d":"£49,953"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H69,'Incwm (Canolbarth)'!Z69)","v":{"v":51861.736970598,"d":"£51,862"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I69,'Incwm (Canolbarth)'!AA69)","v":{"v":53832.58380289398,"d":"£53,833"}}]
[null,76,{"v":44712.5,"d":"£44,713"},{"v":46221.32654461899,"d":"£46,221"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":47425.82970991113,"d":"£47,426"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":49222.06080540878,"d":"£49,222"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":51080.998653403025,"d":"£51,081"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":53035.40508825749,"d":"£53,035"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":55054.00984973543,"d":"£55,054"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($W$3=$N$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E70,'Incwm (Canolbarth)'!W70)","v":{"v":47425.82970991113,"d":"£47,426"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F70,'Incwm (Canolbarth)'!X70)","v":{"v":49222.06080540878,"d":"£49,222"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G70,'Incwm (Canolbarth)'!Y70)","v":{"v":51080.998653403025,"d":"£51,081"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H70,'Incwm (Canolbarth)'!Z70)","v":{"v":53035.40508825749,"d":"£53,035"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I70,'Incwm (Canolbarth)'!AA70)","v":{"v":55054.00984973543,"d":"£55,054"}}]
[null,77,{"v":46357.75,"d":"£46,358"},{"v":47922.095624798676,"d":"£47,922"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":49171.198056626956,"d":"£49,171"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":51033.81753226067,"d":"£51,034"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":52961.470895611266,"d":"£52,961"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":54988.12694908067,"d":"£54,988"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":57081.365521177795,"d":"£57,081"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($W$3=$N$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E71,'Incwm (Canolbarth)'!W71)","v":{"v":49171.198056626956,"d":"£49,171"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F71,'Incwm (Canolbarth)'!X71)","v":{"v":51033.81753226067,"d":"£51,034"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G71,'Incwm (Canolbarth)'!Y71)","v":{"v":52961.470895611266,"d":"£52,961"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H71,'Incwm (Canolbarth)'!Z71)","v":{"v":54988.12694908067,"d":"£54,988"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I71,'Incwm (Canolbarth)'!AA71)","v":{"v":57081.365521177795,"d":"£57,081"}}]
[null,78,{"v":47645.75,"d":"£47,646"},{"v":49253.55927790394,"d":"£49,254"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":50538.971478035084,"d":"£50,539"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":52455.037655099964,"d":"£52,455"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":54438.05866097197,"d":"£54,438"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":56522.95549196808,"d":"£56,523"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":58676.411345189714,"d":"£58,676"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($W$3=$N$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E72,'Incwm (Canolbarth)'!W72)","v":{"v":50538.971478035084,"d":"£50,539"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F72,'Incwm (Canolbarth)'!X72)","v":{"v":52455.037655099964,"d":"£52,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G72,'Incwm (Canolbarth)'!Y72)","v":{"v":54438.05866097197,"d":"£54,438"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H72,'Incwm (Canolbarth)'!Z72)","v":{"v":56522.95549196808,"d":"£56,523"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I72,'Incwm (Canolbarth)'!AA72)","v":{"v":58676.411345189714,"d":"£58,676"}}]
[null,79,{"v":48745.75,"d":"£48,746"},{"v":50390.67885741931,"d":"£50,391"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":51708.03854266827,"d":"£51,708"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":53670.74096463101,"d":"£53,671"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":55702.10540002801,"d":"£55,702"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":57837.87096621467,"d":"£57,838"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":60043.95751541037,"d":"£60,044"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($W$3=$N$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E73,'Incwm (Canolbarth)'!W73)","v":{"v":51708.03854266827,"d":"£51,708"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F73,'Incwm (Canolbarth)'!X73)","v":{"v":53670.74096463101,"d":"£53,671"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G73,'Incwm (Canolbarth)'!Y73)","v":{"v":55702.10540002801,"d":"£55,702"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H73,'Incwm (Canolbarth)'!Z73)","v":{"v":57837.87096621467,"d":"£57,838"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I73,'Incwm (Canolbarth)'!AA73)","v":{"v":60043.95751541037,"d":"£60,044"}}]
[null,80,{"v":50145,"d":"£50,145"},{"v":51795.975746189986,"d":"£51,796"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":53151.30247426781,"d":"£53,151"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":55170.03895745574,"d":"£55,170"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":57259.43960336261,"d":"£57,259"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":59456.2466588707,"d":"£59,456"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":61725.432707922686,"d":"£61,725"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($W$3=$N$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E74,'Incwm (Canolbarth)'!W74)","v":{"v":53151.30247426781,"d":"£53,151"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F74,'Incwm (Canolbarth)'!X74)","v":{"v":55170.03895745574,"d":"£55,170"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G74,'Incwm (Canolbarth)'!Y74)","v":{"v":57259.43960336261,"d":"£57,259"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H74,'Incwm (Canolbarth)'!Z74)","v":{"v":59456.2466588707,"d":"£59,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I74,'Incwm (Canolbarth)'!AA74)","v":{"v":61725.432707922686,"d":"£61,725"}}]
[null,81,{"v":51828.6,"d":"£51,829"},{"v":53535.00665188916,"d":"£53,535"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":54935.79147854781,"d":"£54,936"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":57022.257162277456,"d":"£57,022"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":59181.7562276196,"d":"£59,182"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":61452.26428532423,"d":"£61,452"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":63797.57776706452,"d":"£63,798"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($W$3=$N$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E75,'Incwm (Canolbarth)'!W75)","v":{"v":54935.79147854781,"d":"£54,936"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F75,'Incwm (Canolbarth)'!X75)","v":{"v":57022.257162277456,"d":"£57,022"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G75,'Incwm (Canolbarth)'!Y75)","v":{"v":59181.7562276196,"d":"£59,182"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H75,'Incwm (Canolbarth)'!Z75)","v":{"v":61452.26428532423,"d":"£61,452"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I75,'Incwm (Canolbarth)'!AA75)","v":{"v":63797.57776706452,"d":"£63,798"}}]
[null,82,{"v":52577,"d":"£52,577"},{"v":54308.04699984905,"d":"£54,308"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":55732.60712154788,"d":"£55,733"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":57852.950514577235,"d":"£57,853"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":60047.63402793916,"d":"£60,048"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":62355.20022471395,"d":"£62,355"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":64738.931887270606,"d":"£64,739"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($W$3=$N$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E76,'Incwm (Canolbarth)'!W76)","v":{"v":55732.60712154788,"d":"£55,733"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F76,'Incwm (Canolbarth)'!X76)","v":{"v":57852.950514577235,"d":"£57,853"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G76,'Incwm (Canolbarth)'!Y76)","v":{"v":60047.63402793916,"d":"£60,048"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H76,'Incwm (Canolbarth)'!Z76)","v":{"v":62355.20022471395,"d":"£62,355"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I76,'Incwm (Canolbarth)'!AA76)","v":{"v":64738.931887270606,"d":"£64,739"}}]
[null,83,{"v":54281.7,"d":"£54,282"},{"v":56068.87260269141,"d":"£56,069"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":57539.38003079261,"d":"£57,539"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":59728.216382346145,"d":"£59,728"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":61993.78604482348,"d":"£61,994"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":64375.87998076226,"d":"£64,376"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":66836.58987285761,"d":"£66,837"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($W$3=$N$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E77,'Incwm (Canolbarth)'!W77)","v":{"v":57539.38003079261,"d":"£57,539"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F77,'Incwm (Canolbarth)'!X77)","v":{"v":59728.216382346145,"d":"£59,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G77,'Incwm (Canolbarth)'!Y77)","v":{"v":61993.78604482348,"d":"£61,994"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H77,'Incwm (Canolbarth)'!Z77)","v":{"v":64375.87998076226,"d":"£64,376"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I77,'Incwm (Canolbarth)'!AA77)","v":{"v":66836.58987285761,"d":"£66,837"}}]
[null,84,{"v":55404.84,"d":"£55,405"},{"v":57228.99090361026,"d":"£57,229"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":58731.962050403075,"d":"£58,732"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":60968.24059781324,"d":"£60,968"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":63282.98493676228,"d":"£63,283"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":65716.82001704066,"d":"£65,717"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":68231.05840330405,"d":"£68,231"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($W$3=$N$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E78,'Incwm (Canolbarth)'!W78)","v":{"v":58731.962050403075,"d":"£58,732"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F78,'Incwm (Canolbarth)'!X78)","v":{"v":60968.24059781324,"d":"£60,968"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G78,'Incwm (Canolbarth)'!Y78)","v":{"v":63282.98493676228,"d":"£63,283"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H78,'Incwm (Canolbarth)'!Z78)","v":{"v":65716.82001704066,"d":"£65,717"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I78,'Incwm (Canolbarth)'!AA78)","v":{"v":68231.05840330405,"d":"£68,231"}}]
[null,85,{"v":56222,"d":"£56,222"},{"v":58073.055108231994,"d":"£58,073"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":59601.39576474789,"d":"£59,601"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":61874.04093135704,"d":"£61,874"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":64226.53674642096,"d":"£64,227"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":66700.12410955541,"d":"£66,700"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":69255.55322599223,"d":"£69,256"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($W$3=$N$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E79,'Incwm (Canolbarth)'!W79)","v":{"v":59601.39576474789,"d":"£59,601"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F79,'Incwm (Canolbarth)'!X79)","v":{"v":61874.04093135704,"d":"£61,874"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G79,'Incwm (Canolbarth)'!Y79)","v":{"v":64226.53674642096,"d":"£64,227"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H79,'Incwm (Canolbarth)'!Z79)","v":{"v":66700.12410955541,"d":"£66,700"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I79,'Incwm (Canolbarth)'!AA79)","v":{"v":69255.55322599223,"d":"£69,256"}}]
[null,86,{"v":57777,"d":"£57,777"},{"v":59679.25198300167,"d":"£59,679"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":61250.06912075951,"d":"£61,250"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":63585.78854589399,"d":"£63,586"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":66003.58173599195,"d":"£66,004"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":68545.83131582459,"d":"£68,546"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":71172.20243959605,"d":"£71,172"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($W$3=$N$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E80,'Incwm (Canolbarth)'!W80)","v":{"v":61250.06912075951,"d":"£61,250"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F80,'Incwm (Canolbarth)'!X80)","v":{"v":63585.78854589399,"d":"£63,586"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G80,'Incwm (Canolbarth)'!Y80)","v":{"v":66003.58173599195,"d":"£66,004"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H80,'Incwm (Canolbarth)'!Z80)","v":{"v":68545.83131582459,"d":"£68,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I80,'Incwm (Canolbarth)'!AA80)","v":{"v":71172.20243959605,"d":"£71,172"}}]
[null,87,{"v":59180,"d":"£59,180"},{"v":61128.444404417656,"d":"£61,128"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":62738.21387228593,"d":"£62,738"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":65131.5056027071,"d":"£65,132"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":67608.92152748926,"d":"£67,609"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":70213.87768330665,"d":"£70,214"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":72905.06185131981,"d":"£72,905"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($W$3=$N$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E81,'Incwm (Canolbarth)'!W81)","v":{"v":62738.21387228593,"d":"£62,738"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F81,'Incwm (Canolbarth)'!X81)","v":{"v":65131.5056027071,"d":"£65,132"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G81,'Incwm (Canolbarth)'!Y81)","v":{"v":67608.92152748926,"d":"£67,609"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H81,'Incwm (Canolbarth)'!Z81)","v":{"v":70213.87768330665,"d":"£70,214"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I81,'Incwm (Canolbarth)'!AA81)","v":{"v":72905.06185131981,"d":"£72,905"}}]
[null,88,{"v":60456,"d":"£60,456"},{"v":62446.45547336049,"d":"£62,446"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":64092.23275032802,"d":"£64,092"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":66538.49975931674,"d":"£66,538"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":69070.7971074382,"d":"£69,071"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":71733.48374469687,"d":"£71,733"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":74484.36004699906,"d":"£74,484"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($W$3=$N$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E82,'Incwm (Canolbarth)'!W82)","v":{"v":64092.23275032802,"d":"£64,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F82,'Incwm (Canolbarth)'!X82)","v":{"v":66538.49975931674,"d":"£66,538"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G82,'Incwm (Canolbarth)'!Y82)","v":{"v":69070.7971074382,"d":"£69,071"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H82,'Incwm (Canolbarth)'!Z82)","v":{"v":71733.48374469687,"d":"£71,733"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I82,'Incwm (Canolbarth)'!AA82)","v":{"v":74484.36004699906,"d":"£74,484"}}]
[null,89,{"v":64349,"d":"£64,349"},{"v":66467.6287424784,"d":"£66,468"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":68210.08950953947,"d":"£68,210"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":70804.05950515848,"d":"£70,804"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":73488.9391568527,"d":"£73,489"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":76311.89516862552,"d":"£76,312"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":79227.98660794219,"d":"£79,228"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($W$3=$N$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E83,'Incwm (Canolbarth)'!W83)","v":{"v":68210.08950953947,"d":"£68,210"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F83,'Incwm (Canolbarth)'!X83)","v":{"v":70804.05950515848,"d":"£70,804"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G83,'Incwm (Canolbarth)'!Y83)","v":{"v":73488.9391568527,"d":"£73,489"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H83,'Incwm (Canolbarth)'!Z83)","v":{"v":76311.89516862552,"d":"£76,312"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I83,'Incwm (Canolbarth)'!AA83)","v":{"v":79227.98660794219,"d":"£79,228"}}]
[null,90,{"v":67125,"d":"£67,125"},{"v":69156.9589922214,"d":"£69,157"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(D$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40)))","v":{"v":70966.20845350591,"d":"£70,966"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(E$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"v":73661.20926909184,"d":"£73,661"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(F$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"v":76450.53418126267,"d":"£76,451"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(G$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"v":79383.2388444703,"d":"£79,383"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(H$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"v":82412.55443241227,"d":"£82,413"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($W$3=$N$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$109)+(V$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Canol)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$109)+(W$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Canol)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$109)+(X$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Canol)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$109)+(Y$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Canol)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$109)+(Z$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (Canol)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!E84,'Incwm (Canolbarth)'!W84)","v":{"v":70966.20845350591,"d":"£70,966"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!F84,'Incwm (Canolbarth)'!X84)","v":{"v":73661.20926909184,"d":"£73,661"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!G84,'Incwm (Canolbarth)'!Y84)","v":{"v":76450.53418126267,"d":"£76,451"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!H84,'Incwm (Canolbarth)'!Z84)","v":{"v":79383.2388444703,"d":"£79,383"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (Canolbarth)'!I84,'Incwm (Canolbarth)'!AA84)","v":{"v":82412.55443241227,"d":"£82,413"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Incwm (De-orllewin)","index":23,"n_rows":85,"n_cols":34,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Incwm Wedi'i Ragosod - De-orllewin Cymru",{"$nulls":8},"Dosbarthiad incwm defnyddwyr - De-orllewin Cymru",{"$nulls":10},"User Income Distribution",{"$nulls":6},"Dosbarthiad Incwm a Ddewiswyd (unai LlC neu defnyddwyr)"]
[null,"Canradd","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"E3","v":"2019/20"},{"$f":"F3","v":"2020/21"},"2021/22","2022/23","2023/24"]
[null,10,{"v":11795.5,"d":"£11,796"},{"v":12082.23994635845,"d":"£12,082"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":12093.754955369297,"d":"£12,094"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":12242.74186412905,"d":"£12,243"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":12386.563470695726,"d":"£12,387"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":12532.194527790945,"d":"£12,532"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":12670.680715909006,"d":"£12,671"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (De-o)'!D8=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",\"<< Rhowch y gwerthoedd yma.\")","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($W$3=$N$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U4)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E4,'Incwm (De-orllewin)'!W4)","v":{"v":12093.754955369297,"d":"£12,094"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F4,'Incwm (De-orllewin)'!X4)","v":{"v":12242.74186412905,"d":"£12,243"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G4,'Incwm (De-orllewin)'!Y4)","v":{"v":12386.563470695726,"d":"£12,387"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H4,'Incwm (De-orllewin)'!Z4)","v":{"v":12532.194527790945,"d":"£12,532"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I4,'Incwm (De-orllewin)'!AA4)","v":{"v":12670.680715909006,"d":"£12,671"}}]
[null,11,{"v":12376,"d":"£12,376"},{"v":12676.851475234807,"d":"£12,677"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":12708.20537494481,"d":"£12,708"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":12884.889794890116,"d":"£12,885"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":13057.524277891258,"d":"£13,058"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":13233.527795249767,"d":"£13,234"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":13403.554926128216,"d":"£13,404"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($W$3=$N$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U5)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E5,'Incwm (De-orllewin)'!W5)","v":{"v":12708.20537494481,"d":"£12,708"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F5,'Incwm (De-orllewin)'!X5)","v":{"v":12884.889794890116,"d":"£12,885"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G5,'Incwm (De-orllewin)'!Y5)","v":{"v":13057.524277891258,"d":"£13,058"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H5,'Incwm (De-orllewin)'!Z5)","v":{"v":13233.527795249767,"d":"£13,234"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I5,'Incwm (De-orllewin)'!AA5)","v":{"v":13403.554926128216,"d":"£13,404"}}]
[null,12,{"v":12635,"d":"£12,635"},{"v":12942.14757511246,"d":"£12,942"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":12985.948490215309,"d":"£12,986"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":13178.790123906107,"d":"£13,179"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":13368.334976238906,"d":"£13,368"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":13562.21905102219,"d":"£13,562"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":13750.931679690128,"d":"£13,751"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($W$3=$N$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U6)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E6,'Incwm (De-orllewin)'!W6)","v":{"v":12985.948490215309,"d":"£12,986"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F6,'Incwm (De-orllewin)'!X6)","v":{"v":13178.790123906107,"d":"£13,179"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G6,'Incwm (De-orllewin)'!Y6)","v":{"v":13368.334976238906,"d":"£13,368"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H6,'Incwm (De-orllewin)'!Z6)","v":{"v":13562.21905102219,"d":"£13,562"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I6,'Incwm (De-orllewin)'!AA6)","v":{"v":13750.931679690128,"d":"£13,751"}}]
[null,13,{"v":12841.43,"d":"£12,841"},{"v":13153.59573687981,"d":"£13,154"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":13208.634986551699,"d":"£13,209"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":13415.746824854476,"d":"£13,416"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":13620.255810754097,"d":"£13,620"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":13829.977832286508,"d":"£13,830"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":14035.27390355849,"d":"£14,035"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($W$3=$N$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U7)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E7,'Incwm (De-orllewin)'!W7)","v":{"v":13208.634986551699,"d":"£13,209"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F7,'Incwm (De-orllewin)'!X7)","v":{"v":13415.746824854476,"d":"£13,416"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G7,'Incwm (De-orllewin)'!Y7)","v":{"v":13620.255810754097,"d":"£13,620"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H7,'Incwm (De-orllewin)'!Z7)","v":{"v":13829.977832286508,"d":"£13,830"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I7,'Incwm (De-orllewin)'!AA7)","v":{"v":14035.27390355849,"d":"£14,035"}}]
[null,14,{"v":12919.199999999999,"d":"£12,919"},{"v":13233.25626849172,"d":"£13,233"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":13296.575723099959,"d":"£13,297"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":13513.339493328436,"d":"£13,513"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":13728.049388646054,"d":"£13,728"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":13948.61026448839,"d":"£13,949"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":14165.345201226139,"d":"£14,165"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($W$3=$N$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U8)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E8,'Incwm (De-orllewin)'!W8)","v":{"v":13296.575723099959,"d":"£13,297"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F8,'Incwm (De-orllewin)'!X8)","v":{"v":13513.339493328436,"d":"£13,513"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G8,'Incwm (De-orllewin)'!Y8)","v":{"v":13728.049388646054,"d":"£13,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H8,'Incwm (De-orllewin)'!Z8)","v":{"v":13948.61026448839,"d":"£13,949"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I8,'Incwm (De-orllewin)'!AA8)","v":{"v":14165.345201226139,"d":"£14,165"}}]
[null,15,{"v":13189.8,"d":"£13,190"},{"v":13510.434355854239,"d":"£13,510"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":13586.467531154087,"d":"£13,586"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":13819.80489911034,"d":"£13,820"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":14051.854616581988,"d":"£14,052"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":14290.74676858293,"d":"£14,291"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":14526.63103876075,"d":"£14,527"}},null,{"$f":"IF(K4=\"\",\"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch\",\"\")","v":"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch"},null,"",null,1,{"$nulls":5},15,"",{"$f":"IF($W$3=$N$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U9)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E9,'Incwm (De-orllewin)'!W9)","v":{"v":13586.467531154087,"d":"£13,586"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F9,'Incwm (De-orllewin)'!X9)","v":{"v":13819.80489911034,"d":"£13,820"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G9,'Incwm (De-orllewin)'!Y9)","v":{"v":14051.854616581988,"d":"£14,052"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H9,'Incwm (De-orllewin)'!Z9)","v":{"v":14290.74676858293,"d":"£14,291"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I9,'Incwm (De-orllewin)'!AA9)","v":{"v":14526.63103876075,"d":"£14,527"}}]
[null,16,{"v":13497.150000000001,"d":"£13,497"},{"v":13825.255808739941,"d":"£13,825"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":13914.847654708095,"d":"£13,915"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":14166.077767922208,"d":"£14,166"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":14416.827858515315,"d":"£14,417"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":14675.47921024972,"d":"£14,675"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":14931.982293191657,"d":"£14,932"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($W$3=$N$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U10)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E10,'Incwm (De-orllewin)'!W10)","v":{"v":13914.847654708095,"d":"£13,915"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F10,'Incwm (De-orllewin)'!X10)","v":{"v":14166.077767922208,"d":"£14,166"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G10,'Incwm (De-orllewin)'!Y10)","v":{"v":14416.827858515315,"d":"£14,417"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H10,'Incwm (De-orllewin)'!Z10)","v":{"v":14675.47921024972,"d":"£14,675"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I10,'Incwm (De-orllewin)'!AA10)","v":{"v":14931.982293191657,"d":"£14,932"}}]
[null,17,{"v":13944,"d":"£13,944"},{"v":14282.968404223833,"d":"£14,283"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":14389.32628199631,"d":"£14,389"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":14663.456516806973,"d":"£14,663"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":14938.07152092851,"d":"£14,938"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":15221.902353721327,"d":"£15,222"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":15504.602272983962,"d":"£15,505"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($W$3=$N$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U11)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E11,'Incwm (De-orllewin)'!W11)","v":{"v":14389.32628199631,"d":"£14,389"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F11,'Incwm (De-orllewin)'!X11)","v":{"v":14663.456516806973,"d":"£14,663"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G11,'Incwm (De-orllewin)'!Y11)","v":{"v":14938.07152092851,"d":"£14,938"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H11,'Incwm (De-orllewin)'!Z11)","v":{"v":15221.902353721327,"d":"£15,222"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I11,'Incwm (De-orllewin)'!AA11)","v":{"v":15504.602272983962,"d":"£15,505"}}]
[null,18,{"v":14252.75,"d":"£14,253"},{"v":14599.223890081845,"d":"£14,599"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":14719.172627093165,"d":"£14,719"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":15011.245860400932,"d":"£15,011"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":15304.613068156972,"d":"£15,305"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":15608.257497771816,"d":"£15,608"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":15911.632209963293,"d":"£15,912"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($W$3=$N$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U12)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E12,'Incwm (De-orllewin)'!W12)","v":{"v":14719.172627093165,"d":"£14,719"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F12,'Incwm (De-orllewin)'!X12)","v":{"v":15011.245860400932,"d":"£15,011"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G12,'Incwm (De-orllewin)'!Y12)","v":{"v":15304.613068156972,"d":"£15,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H12,'Incwm (De-orllewin)'!Z12)","v":{"v":15608.257497771816,"d":"£15,608"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I12,'Incwm (De-orllewin)'!AA12)","v":{"v":15911.632209963293,"d":"£15,912"}}]
[null,19,{"v":14604,"d":"£14,604"},{"v":14959.012519742173,"d":"£14,959"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":15093.529269026607,"d":"£15,094"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":15405.071045594159,"d":"£15,405"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":15718.763883273567,"d":"£15,719"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":16043.873249899041,"d":"£16,044"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":16369.622152877097,"d":"£16,370"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($W$3=$N$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U13)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E13,'Incwm (De-orllewin)'!W13)","v":{"v":15093.529269026607,"d":"£15,094"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F13,'Incwm (De-orllewin)'!X13)","v":{"v":15405.071045594159,"d":"£15,405"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G13,'Incwm (De-orllewin)'!Y13)","v":{"v":15718.763883273567,"d":"£15,719"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H13,'Incwm (De-orllewin)'!Z13)","v":{"v":16043.873249899041,"d":"£16,044"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I13,'Incwm (De-orllewin)'!AA13)","v":{"v":16369.622152877097,"d":"£16,370"}}]
[null,20,{"v":14856.2,"d":"£14,856"},{"v":15236.606503147523,"d":"£15,237"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":15383.84630840342,"d":"£15,384"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":15711.976257066104,"d":"£15,712"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":16043.023948705426,"d":"£16,043"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":16386.48036764969,"d":"£16,386"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":16731.39483934932,"d":"£16,731"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($W$3=$N$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U14)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E14,'Incwm (De-orllewin)'!W14)","v":{"v":15383.84630840342,"d":"£15,384"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F14,'Incwm (De-orllewin)'!X14)","v":{"v":15711.976257066104,"d":"£15,712"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G14,'Incwm (De-orllewin)'!Y14)","v":{"v":16043.023948705426,"d":"£16,043"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H14,'Incwm (De-orllewin)'!Z14)","v":{"v":16386.48036764969,"d":"£16,386"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I14,'Incwm (De-orllewin)'!AA14)","v":{"v":16731.39483934932,"d":"£16,731"}}]
[null,21,{"v":14970.099999999999,"d":"£14,970"},{"v":15353.423016166227,"d":"£15,353"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":15509.777036420735,"d":"£15,510"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":15848.860984994262,"d":"£15,849"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":16191.452521406754,"d":"£16,191"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":16547.15723032272,"d":"£16,547"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":16904.96102085973,"d":"£16,905"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($W$3=$N$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U15)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E15,'Incwm (De-orllewin)'!W15)","v":{"v":15509.777036420735,"d":"£15,510"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F15,'Incwm (De-orllewin)'!X15)","v":{"v":15848.860984994262,"d":"£15,849"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G15,'Incwm (De-orllewin)'!Y15)","v":{"v":16191.452521406754,"d":"£16,191"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H15,'Incwm (De-orllewin)'!Z15)","v":{"v":16547.15723032272,"d":"£16,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I15,'Incwm (De-orllewin)'!AA15)","v":{"v":16904.96102085973,"d":"£16,905"}}]
[null,22,{"v":15091.5,"d":"£15,092"},{"v":15477.931573501355,"d":"£15,478"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":15643.572465810386,"d":"£15,644"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":15993.879968866198,"d":"£15,994"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":16348.293365000596,"d":"£16,348"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":16716.538145753817,"d":"£16,717"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":17087.53152849445,"d":"£17,088"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($W$3=$N$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U16)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E16,'Incwm (De-orllewin)'!W16)","v":{"v":15643.572465810386,"d":"£15,644"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F16,'Incwm (De-orllewin)'!X16)","v":{"v":15993.879968866198,"d":"£15,994"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G16,'Incwm (De-orllewin)'!Y16)","v":{"v":16348.293365000596,"d":"£16,348"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H16,'Incwm (De-orllewin)'!Z16)","v":{"v":16716.538145753817,"d":"£16,717"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I16,'Incwm (De-orllewin)'!AA16)","v":{"v":17087.53152849445,"d":"£17,088"}}]
[null,23,{"v":15391,"d":"£15,391"},{"v":15785.100543203747,"d":"£15,785"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":15964.128337121716,"d":"£15,964"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":16332.060417216368,"d":"£16,332"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":16704.897601388675,"d":"£16,705"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":17092.61130067994,"d":"£17,093"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":17483.924767161418,"d":"£17,484"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($W$3=$N$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U17)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E17,'Incwm (De-orllewin)'!W17)","v":{"v":15964.128337121716,"d":"£15,964"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F17,'Incwm (De-orllewin)'!X17)","v":{"v":16332.060417216368,"d":"£16,332"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G17,'Incwm (De-orllewin)'!Y17)","v":{"v":16704.897601388675,"d":"£16,705"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H17,'Incwm (De-orllewin)'!Z17)","v":{"v":17092.61130067994,"d":"£17,093"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I17,'Incwm (De-orllewin)'!AA17)","v":{"v":17483.924767161418,"d":"£17,484"}}]
[null,24,{"v":15698.800000000001,"d":"£15,699"},{"v":16100.782041949646,"d":"£16,101"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":16293.387811285093,"d":"£16,293"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":16679.24277547765,"d":"£16,679"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":17070.811417564466,"d":"£17,071"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":17478.316940658322,"d":"£17,478"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":17890.28279340596,"d":"£17,890"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($W$3=$N$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U18)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E18,'Incwm (De-orllewin)'!W18)","v":{"v":16293.387811285093,"d":"£16,293"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F18,'Incwm (De-orllewin)'!X18)","v":{"v":16679.24277547765,"d":"£16,679"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G18,'Incwm (De-orllewin)'!Y18)","v":{"v":17070.811417564466,"d":"£17,071"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H18,'Incwm (De-orllewin)'!Z18)","v":{"v":17478.316940658322,"d":"£17,478"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I18,'Incwm (De-orllewin)'!AA18)","v":{"v":17890.28279340596,"d":"£17,890"}}]
[null,25,{"v":15926,"d":"£15,926"},{"v":16333.799704441744,"d":"£16,334"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":16538.127961367125,"d":"£16,538"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":16939.008996529803,"d":"£16,939"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":17346.321362548708,"d":"£17,346"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":17770.48302699663,"d":"£17,770"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":18199.874328234462,"d":"£18,200"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($W$3=$N$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U19)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E19,'Incwm (De-orllewin)'!W19)","v":{"v":16538.127961367125,"d":"£16,538"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F19,'Incwm (De-orllewin)'!X19)","v":{"v":16939.008996529803,"d":"£16,939"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G19,'Incwm (De-orllewin)'!Y19)","v":{"v":17346.321362548708,"d":"£17,346"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H19,'Incwm (De-orllewin)'!Z19)","v":{"v":17770.48302699663,"d":"£17,770"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I19,'Incwm (De-orllewin)'!AA19)","v":{"v":18199.874328234462,"d":"£18,200"}}]
[null,26,{"v":16150,"d":"£16,150"},{"v":16563.5354280255,"d":"£16,564"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":16779.512505530296,"d":"£16,780"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":17195.304601712614,"d":"£17,195"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":17618.242071952143,"d":"£17,618"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":18058.935384158154,"d":"£18,059"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":18505.624017249917,"d":"£18,506"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($W$3=$N$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U20)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E20,'Incwm (De-orllewin)'!W20)","v":{"v":16779.512505530296,"d":"£16,780"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F20,'Incwm (De-orllewin)'!X20)","v":{"v":17195.304601712614,"d":"£17,195"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G20,'Incwm (De-orllewin)'!Y20)","v":{"v":17618.242071952143,"d":"£17,618"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H20,'Incwm (De-orllewin)'!Z20)","v":{"v":18058.935384158154,"d":"£18,059"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I20,'Incwm (De-orllewin)'!AA20)","v":{"v":18505.624017249917,"d":"£18,506"}}]
[null,27,{"v":16445.199999999997,"d":"£16,445"},{"v":16866.29429231981,"d":"£16,866"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":17095.559281388145,"d":"£17,096"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":17528.82140998834,"d":"£17,529"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":17970.023273028506,"d":"£17,970"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":18430.018215502972,"d":"£18,430"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":18896.854775605592,"d":"£18,897"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($W$3=$N$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U21)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E21,'Incwm (De-orllewin)'!W21)","v":{"v":17095.559281388145,"d":"£17,096"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F21,'Incwm (De-orllewin)'!X21)","v":{"v":17528.82140998834,"d":"£17,529"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G21,'Incwm (De-orllewin)'!Y21)","v":{"v":17970.023273028506,"d":"£17,970"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H21,'Incwm (De-orllewin)'!Z21)","v":{"v":18430.018215502972,"d":"£18,430"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I21,'Incwm (De-orllewin)'!AA21)","v":{"v":18896.854775605592,"d":"£18,897"}}]
[null,28,{"v":16736.14244,"d":"£16,736"},{"v":17164.686577920816,"d":"£17,165"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":17407.141465516037,"d":"£17,407"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":17857.720607232623,"d":"£17,858"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":18317.029041030066,"d":"£18,317"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":18796.159976599716,"d":"£18,796"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":19282.9740061301,"d":"£19,283"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($W$3=$N$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U22)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E22,'Incwm (De-orllewin)'!W22)","v":{"v":17407.141465516037,"d":"£17,407"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F22,'Incwm (De-orllewin)'!X22)","v":{"v":17857.720607232623,"d":"£17,858"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G22,'Incwm (De-orllewin)'!Y22)","v":{"v":18317.029041030066,"d":"£18,317"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H22,'Incwm (De-orllewin)'!Z22)","v":{"v":18796.159976599716,"d":"£18,796"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I22,'Incwm (De-orllewin)'!AA22)","v":{"v":19282.9740061301,"d":"£19,283"}}]
[null,29,{"v":17056,"d":"£17,056"},{"v":17492.7343814491,"d":"£17,493"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":17749.04482083661,"d":"£17,749"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":18217.980202706894,"d":"£18,218"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":18696.46705200889,"d":"£18,696"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":19195.858901694588,"d":"£19,196"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":19703.80805937513,"d":"£19,704"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($W$3=$N$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U23)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E23,'Incwm (De-orllewin)'!W23)","v":{"v":17749.04482083661,"d":"£17,749"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F23,'Incwm (De-orllewin)'!X23)","v":{"v":18217.980202706894,"d":"£18,218"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G23,'Incwm (De-orllewin)'!Y23)","v":{"v":18696.46705200889,"d":"£18,696"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H23,'Incwm (De-orllewin)'!Z23)","v":{"v":19195.858901694588,"d":"£19,196"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I23,'Incwm (De-orllewin)'!AA23)","v":{"v":19703.80805937513,"d":"£19,704"}}]
[null,30,{"v":17332,"d":"£17,332"},{"v":17726.446660205296,"d":"£17,726"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":17994.495178668465,"d":"£17,994"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":18478.480973150923,"d":"£18,478"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":18972.73665202625,"d":"£18,973"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":19488.810991903985,"d":"£19,489"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":20014.212713722434,"d":"£20,014"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($W$3=$N$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U24)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E24,'Incwm (De-orllewin)'!W24)","v":{"v":17994.495178668465,"d":"£17,994"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F24,'Incwm (De-orllewin)'!X24)","v":{"v":18478.480973150923,"d":"£18,478"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G24,'Incwm (De-orllewin)'!Y24)","v":{"v":18972.73665202625,"d":"£18,973"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H24,'Incwm (De-orllewin)'!Z24)","v":{"v":19488.810991903985,"d":"£19,489"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I24,'Incwm (De-orllewin)'!AA24)","v":{"v":20014.212713722434,"d":"£20,014"}}]
[null,31,{"v":17536,"d":"£17,536"},{"v":17935.08935110547,"d":"£17,935"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":18214.31323201734,"d":"£18,214"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":18712.470918171002,"d":"£18,712"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":19221.589331972267,"d":"£19,222"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":19753.395198837396,"d":"£19,753"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":20295.2708464466,"d":"£20,295"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($W$3=$N$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U25)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E25,'Incwm (De-orllewin)'!W25)","v":{"v":18214.31323201734,"d":"£18,214"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F25,'Incwm (De-orllewin)'!X25)","v":{"v":18712.470918171002,"d":"£18,712"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G25,'Incwm (De-orllewin)'!Y25)","v":{"v":19221.589331972267,"d":"£19,222"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H25,'Incwm (De-orllewin)'!Z25)","v":{"v":19753.395198837396,"d":"£19,753"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I25,'Incwm (De-orllewin)'!AA25)","v":{"v":20295.2708464466,"d":"£20,295"}}]
[null,32,{"v":17948.5,"d":"£17,949"},{"v":18356.977145205095,"d":"£18,357"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":18652.162927773148,"d":"£18,652"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":19171.96531647129,"d":"£19,172"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":19703.653821526095,"d":"£19,704"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":20259.28022936152,"d":"£20,259"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":20825.954225026875,"d":"£20,826"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($W$3=$N$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U26)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E26,'Incwm (De-orllewin)'!W26)","v":{"v":18652.162927773148,"d":"£18,652"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F26,'Incwm (De-orllewin)'!X26)","v":{"v":19171.96531647129,"d":"£19,172"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G26,'Incwm (De-orllewin)'!Y26)","v":{"v":19703.653821526095,"d":"£19,704"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H26,'Incwm (De-orllewin)'!Z26)","v":{"v":20259.28022936152,"d":"£20,259"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I26,'Incwm (De-orllewin)'!AA26)","v":{"v":20825.954225026875,"d":"£20,826"}}]
[null,33,{"v":18272,"d":"£18,272"},{"v":18687.839451608073,"d":"£18,688"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":18996.943960822875,"d":"£18,997"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":19535.201219126786,"d":"£19,535"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":20086.16986477251,"d":"£20,086"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":20662.163949096324,"d":"£20,662"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":21250.08294230646,"d":"£21,250"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($W$3=$N$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U27)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E27,'Incwm (De-orllewin)'!W27)","v":{"v":18996.943960822875,"d":"£18,997"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F27,'Incwm (De-orllewin)'!X27)","v":{"v":19535.201219126786,"d":"£19,535"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G27,'Incwm (De-orllewin)'!Y27)","v":{"v":20086.16986477251,"d":"£20,086"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H27,'Incwm (De-orllewin)'!Z27)","v":{"v":20662.163949096324,"d":"£20,662"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I27,'Incwm (De-orllewin)'!AA27)","v":{"v":21250.08294230646,"d":"£21,250"}}]
[null,34,{"v":18577.99244,"d":"£18,578"},{"v":19000.79575590568,"d":"£19,001"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":19323.417070317035,"d":"£19,323"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":19879.50171292824,"d":"£19,880"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":20449.10331929271,"d":"£20,449"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":21044.78585277807,"d":"£21,045"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":21653.250849181542,"d":"£21,653"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($W$3=$N$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U28)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E28,'Incwm (De-orllewin)'!W28)","v":{"v":19323.417070317035,"d":"£19,323"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F28,'Incwm (De-orllewin)'!X28)","v":{"v":19879.50171292824,"d":"£19,880"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G28,'Incwm (De-orllewin)'!Y28)","v":{"v":20449.10331929271,"d":"£20,449"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H28,'Incwm (De-orllewin)'!Z28)","v":{"v":21044.78585277807,"d":"£21,045"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I28,'Incwm (De-orllewin)'!AA28)","v":{"v":21653.250849181542,"d":"£21,653"}}]
[null,35,{"v":18996,"d":"£18,996"},{"v":19428.31645264596,"d":"£19,428"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":19767.02610589276,"d":"£19,767"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":20344.95284651249,"d":"£20,345"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":20937.32813514928,"d":"£20,937"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":21557.044882170176,"d":"£21,557"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":22190.528117541508,"d":"£22,191"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($W$3=$N$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U29)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E29,'Incwm (De-orllewin)'!W29)","v":{"v":19767.02610589276,"d":"£19,767"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F29,'Incwm (De-orllewin)'!X29)","v":{"v":20344.95284651249,"d":"£20,345"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G29,'Incwm (De-orllewin)'!Y29)","v":{"v":20937.32813514928,"d":"£20,937"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H29,'Incwm (De-orllewin)'!Z29)","v":{"v":21557.044882170176,"d":"£21,557"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I29,'Incwm (De-orllewin)'!AA29)","v":{"v":22190.528117541508,"d":"£22,191"}}]
[null,36,{"v":19229.6,"d":"£19,230"},{"v":19667.232788892437,"d":"£19,667"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":20017.797332456244,"d":"£20,018"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":20610.95685300545,"d":"£20,611"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":21219.289062406533,"d":"£21,219"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":21855.885704826782,"d":"£21,856"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":22507.024654473553,"d":"£22,507"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($W$3=$N$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U30)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E30,'Incwm (De-orllewin)'!W30)","v":{"v":20017.797332456244,"d":"£20,018"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F30,'Incwm (De-orllewin)'!X30)","v":{"v":20610.95685300545,"d":"£20,611"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G30,'Incwm (De-orllewin)'!Y30)","v":{"v":21219.289062406533,"d":"£21,219"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H30,'Incwm (De-orllewin)'!Z30)","v":{"v":21855.885704826782,"d":"£21,856"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I30,'Incwm (De-orllewin)'!AA30)","v":{"v":22507.024654473553,"d":"£22,507"}}]
[null,37,{"v":19544.5,"d":"£19,545"},{"v":19989.299374012367,"d":"£19,989"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":20353.58521382876,"d":"£20,354"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":20964.89137293572,"d":"£20,965"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":21592.185817582795,"d":"£21,592"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":22248.81648891228,"d":"£22,249"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":22920.85707863869,"d":"£22,921"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($W$3=$N$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U31)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E31,'Incwm (De-orllewin)'!W31)","v":{"v":20353.58521382876,"d":"£20,354"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F31,'Incwm (De-orllewin)'!X31)","v":{"v":20964.89137293572,"d":"£20,965"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G31,'Incwm (De-orllewin)'!Y31)","v":{"v":21592.185817582795,"d":"£21,592"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H31,'Incwm (De-orllewin)'!Z31)","v":{"v":22248.81648891228,"d":"£22,249"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I31,'Incwm (De-orllewin)'!AA31)","v":{"v":22920.85707863869,"d":"£22,921"}}]
[null,38,{"v":19825,"d":"£19,825"},{"v":20276.183074000113,"d":"£20,276"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":20653.400488492407,"d":"£20,653"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":21281.620361965084,"d":"£21,282"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":21926.605420478438,"d":"£21,927"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":22601.93553040056,"d":"£22,602"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":23293.504330346037,"d":"£23,294"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($W$3=$N$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U32)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E32,'Incwm (De-orllewin)'!W32)","v":{"v":20653.400488492407,"d":"£20,653"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F32,'Incwm (De-orllewin)'!X32)","v":{"v":21281.620361965084,"d":"£21,282"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G32,'Incwm (De-orllewin)'!Y32)","v":{"v":21926.605420478438,"d":"£21,927"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H32,'Incwm (De-orllewin)'!Z32)","v":{"v":22601.93553040056,"d":"£22,602"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I32,'Incwm (De-orllewin)'!AA32)","v":{"v":23293.504330346037,"d":"£23,294"}}]
[null,39,{"v":20255.033,"d":"£20,255"},{"v":20716.002889175976,"d":"£20,716"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":21109.584710801308,"d":"£21,110"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":21760.07768390739,"d":"£21,760"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":22428.28095395482,"d":"£22,428"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":23128.111819150177,"d":"£23,128"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":23845.178977202544,"d":"£23,845"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($W$3=$N$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U33)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E33,'Incwm (De-orllewin)'!W33)","v":{"v":21109.584710801308,"d":"£21,110"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F33,'Incwm (De-orllewin)'!X33)","v":{"v":21760.07768390739,"d":"£21,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G33,'Incwm (De-orllewin)'!Y33)","v":{"v":22428.28095395482,"d":"£22,428"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H33,'Incwm (De-orllewin)'!Z33)","v":{"v":23128.111819150177,"d":"£23,128"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I33,'Incwm (De-orllewin)'!AA33)","v":{"v":23845.178977202544,"d":"£23,845"}}]
[null,40,{"v":20730.2,"d":"£20,730"},{"v":21235.56556217127,"d":"£21,236"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":21647.301713932527,"d":"£21,647"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":22322.862239093378,"d":"£22,323"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":23017.165881205532,"d":"£23,017"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":23744.522382819152,"d":"£23,745"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":24490.200810886716,"d":"£24,490"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($W$3=$N$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U34)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E34,'Incwm (De-orllewin)'!W34)","v":{"v":21647.301713932527,"d":"£21,647"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F34,'Incwm (De-orllewin)'!X34)","v":{"v":22322.862239093378,"d":"£22,323"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G34,'Incwm (De-orllewin)'!Y34)","v":{"v":23017.165881205532,"d":"£23,017"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H34,'Incwm (De-orllewin)'!Z34)","v":{"v":23744.522382819152,"d":"£23,745"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I34,'Incwm (De-orllewin)'!AA34)","v":{"v":24490.200810886716,"d":"£24,490"}}]
[null,41,{"v":21193.75,"d":"£21,194"},{"v":21710.416090209805,"d":"£21,710"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":22139.302954993746,"d":"£22,139"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":22838.364171362446,"d":"£22,838"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":23557.152146398534,"d":"£23,557"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":24310.338221260226,"d":"£24,310"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":25082.882496965514,"d":"£25,083"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($W$3=$N$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U35)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E35,'Incwm (De-orllewin)'!W35)","v":{"v":22139.302954993746,"d":"£22,139"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F35,'Incwm (De-orllewin)'!X35)","v":{"v":22838.364171362446,"d":"£22,838"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G35,'Incwm (De-orllewin)'!Y35)","v":{"v":23557.152146398534,"d":"£23,557"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H35,'Incwm (De-orllewin)'!Z35)","v":{"v":24310.338221260226,"d":"£24,310"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I35,'Incwm (De-orllewin)'!AA35)","v":{"v":25082.882496965514,"d":"£25,083"}}]
[null,42,{"v":21473.5,"d":"£21,474"},{"v":21996.98589976386,"d":"£21,997"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":22438.79729358071,"d":"£22,439"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":23154.76122456033,"d":"£23,155"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":23891.22846846399,"d":"£23,891"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":24663.10207513092,"d":"£24,663"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":25455.162307753904,"d":"£25,455"}},{"$nulls":3},"",null,1,{"$nulls":5},42,"",{"$f":"IF($W$3=$N$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U36)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E36,'Incwm (De-orllewin)'!W36)","v":{"v":22438.79729358071,"d":"£22,439"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F36,'Incwm (De-orllewin)'!X36)","v":{"v":23154.76122456033,"d":"£23,155"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G36,'Incwm (De-orllewin)'!Y36)","v":{"v":23891.22846846399,"d":"£23,891"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H36,'Incwm (De-orllewin)'!Z36)","v":{"v":24663.10207513092,"d":"£24,663"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I36,'Incwm (De-orllewin)'!AA36)","v":{"v":25455.162307753904,"d":"£25,455"}}]
[null,43,{"v":21866.6,"d":"£21,867"},{"v":22399.668981571533,"d":"£22,400"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":22857.011204504215,"d":"£22,857"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":23593.946841646783,"d":"£23,594"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":24352.290057414688,"d":"£24,352"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":25147.255713827795,"d":"£25,147"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":25963.36460256932,"d":"£25,963"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($W$3=$N$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U37)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E37,'Incwm (De-orllewin)'!W37)","v":{"v":22857.011204504215,"d":"£22,857"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F37,'Incwm (De-orllewin)'!X37)","v":{"v":23593.946841646783,"d":"£23,594"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G37,'Incwm (De-orllewin)'!Y37)","v":{"v":24352.290057414688,"d":"£24,352"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H37,'Incwm (De-orllewin)'!Z37)","v":{"v":25147.255713827795,"d":"£25,147"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I37,'Incwm (De-orllewin)'!AA37)","v":{"v":25963.36460256932,"d":"£25,963"}}]
[null,44,{"v":22328,"d":"£22,328"},{"v":22872.317096417788,"d":"£22,872"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":23346.76059659743,"d":"£23,347"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":24107.11974513455,"d":"£24,107"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":24889.8676916081,"d":"£24,890"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":25710.579377258928,"d":"£25,711"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":26553.468138311473,"d":"£26,553"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($W$3=$N$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U38)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E38,'Incwm (De-orllewin)'!W38)","v":{"v":23346.76059659743,"d":"£23,347"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F38,'Incwm (De-orllewin)'!X38)","v":{"v":24107.11974513455,"d":"£24,107"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G38,'Incwm (De-orllewin)'!Y38)","v":{"v":24889.8676916081,"d":"£24,890"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H38,'Incwm (De-orllewin)'!Z38)","v":{"v":25710.579377258928,"d":"£25,711"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I38,'Incwm (De-orllewin)'!AA38)","v":{"v":26553.468138311473,"d":"£26,553"}}]
[null,45,{"v":22767.3,"d":"£22,767"},{"v":23322.32645240383,"d":"£23,322"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":23813.36307604276,"d":"£23,813"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":24596.352399288953,"d":"£24,596"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":25402.68683971273,"d":"£25,403"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":26248.28579989026,"d":"£26,248"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":27117.070686872357,"d":"£27,117"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($W$3=$N$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U39)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E39,'Incwm (De-orllewin)'!W39)","v":{"v":23813.36307604276,"d":"£23,813"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F39,'Incwm (De-orllewin)'!X39)","v":{"v":24596.352399288953,"d":"£24,596"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G39,'Incwm (De-orllewin)'!Y39)","v":{"v":25402.68683971273,"d":"£25,403"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H39,'Incwm (De-orllewin)'!Z39)","v":{"v":26248.28579989026,"d":"£26,248"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I39,'Incwm (De-orllewin)'!AA39)","v":{"v":27117.070686872357,"d":"£27,117"}}]
[null,46,{"v":23460.2,"d":"£23,460"},{"v":24032.118127256388,"d":"£24,032"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":24545.57899655159,"d":"£24,546"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":25360.302122716756,"d":"£25,360"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":26199.61241641988,"d":"£26,200"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":27079.95295857733,"d":"£27,080"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":27984.775061187564,"d":"£27,985"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($W$3=$N$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U40)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E40,'Incwm (De-orllewin)'!W40)","v":{"v":24545.57899655159,"d":"£24,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F40,'Incwm (De-orllewin)'!X40)","v":{"v":25360.302122716756,"d":"£25,360"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G40,'Incwm (De-orllewin)'!Y40)","v":{"v":26199.61241641988,"d":"£26,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H40,'Incwm (De-orllewin)'!Z40)","v":{"v":27079.95295857733,"d":"£27,080"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I40,'Incwm (De-orllewin)'!AA40)","v":{"v":27984.775061187564,"d":"£27,985"}}]
[null,47,{"v":24087.5,"d":"£24,088"},{"v":24674.710590288585,"d":"£24,675"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":25209.087339245893,"d":"£25,209"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":26053.189386584883,"d":"£26,053"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":26923.046740302416,"d":"£26,923"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":27835.57980068217,"d":"£27,836"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":28773.81587174299,"d":"£28,774"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($W$3=$N$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U41)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E41,'Incwm (De-orllewin)'!W41)","v":{"v":25209.087339245893,"d":"£25,209"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F41,'Incwm (De-orllewin)'!X41)","v":{"v":26053.189386584883,"d":"£26,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G41,'Incwm (De-orllewin)'!Y41)","v":{"v":26923.046740302416,"d":"£26,923"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H41,'Incwm (De-orllewin)'!Z41)","v":{"v":27835.57980068217,"d":"£27,836"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I41,'Incwm (De-orllewin)'!AA41)","v":{"v":28773.81587174299,"d":"£28,774"}}]
[null,48,{"v":24492,"d":"£24,492"},{"v":25089.07158390651,"d":"£25,089"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":25639.241286557906,"d":"£25,639"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":26504.724272558233,"d":"£26,505"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":27396.87967501837,"d":"£27,397"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":28332.94776268755,"d":"£28,333"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":29295.688359041054,"d":"£29,296"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($W$3=$N$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U42)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E42,'Incwm (De-orllewin)'!W42)","v":{"v":25639.241286557906,"d":"£25,639"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F42,'Incwm (De-orllewin)'!X42)","v":{"v":26504.724272558233,"d":"£26,505"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G42,'Incwm (De-orllewin)'!Y42)","v":{"v":27396.87967501837,"d":"£27,397"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H42,'Incwm (De-orllewin)'!Z42)","v":{"v":28332.94776268755,"d":"£28,333"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I42,'Incwm (De-orllewin)'!AA42)","v":{"v":29295.688359041054,"d":"£29,296"}}]
[null,49,{"v":24932.5,"d":"£24,933"},{"v":25540.310193767313,"d":"£25,540"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":26107.100611938862,"d":"£26,107"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":26995.256849753358,"d":"£26,995"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":27911.043175308812,"d":"£27,911"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":28872.04516671977,"d":"£28,872"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":29860.729875231693,"d":"£29,861"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($W$3=$N$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U43)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E43,'Incwm (De-orllewin)'!W43)","v":{"v":26107.100611938862,"d":"£26,107"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F43,'Incwm (De-orllewin)'!X43)","v":{"v":26995.256849753358,"d":"£26,995"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G43,'Incwm (De-orllewin)'!Y43)","v":{"v":27911.043175308812,"d":"£27,911"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H43,'Incwm (De-orllewin)'!Z43)","v":{"v":28872.04516671977,"d":"£28,872"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I43,'Incwm (De-orllewin)'!AA43)","v":{"v":29860.729875231693,"d":"£29,861"}}]
[null,50,{"v":25300,"d":"£25,300"},{"v":25968.519371259583,"d":"£25,969"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":26551.413582033463,"d":"£26,551"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":27461.436044489976,"d":"£27,461"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":28400.020936202072,"d":"£28,400"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":29385.083257248516,"d":"£29,385"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":30398.8130808648,"d":"£30,399"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($W$3=$N$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U44)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E44,'Incwm (De-orllewin)'!W44)","v":{"v":26551.413582033463,"d":"£26,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F44,'Incwm (De-orllewin)'!X44)","v":{"v":27461.436044489976,"d":"£27,461"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G44,'Incwm (De-orllewin)'!Y44)","v":{"v":28400.020936202072,"d":"£28,400"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H44,'Incwm (De-orllewin)'!Z44)","v":{"v":29385.083257248516,"d":"£29,385"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I44,'Incwm (De-orllewin)'!AA44)","v":{"v":30398.8130808648,"d":"£30,399"}}]
[null,51,{"v":25646.93,"d":"£25,647"},{"v":26324.61654222682,"d":"£26,325"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":26921.99590610612,"d":"£26,922"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":27851.357550949662,"d":"£27,851"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":28810.134651526023,"d":"£28,810"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":29816.52188169717,"d":"£29,817"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":30852.48179309145,"d":"£30,852"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($W$3=$N$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U45)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E45,'Incwm (De-orllewin)'!W45)","v":{"v":26921.99590610612,"d":"£26,922"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F45,'Incwm (De-orllewin)'!X45)","v":{"v":27851.357550949662,"d":"£27,851"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G45,'Incwm (De-orllewin)'!Y45)","v":{"v":28810.134651526023,"d":"£28,810"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H45,'Incwm (De-orllewin)'!Z45)","v":{"v":29816.52188169717,"d":"£29,817"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I45,'Incwm (De-orllewin)'!AA45)","v":{"v":30852.48179309145,"d":"£30,852"}}]
[null,52,{"v":26111.8,"d":"£26,112"},{"v":26801.77012325913,"d":"£26,802"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":27416.35189491652,"d":"£27,416"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":28369.294937531373,"d":"£28,369"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":29352.6396106925,"d":"£29,353"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":30384.94377568575,"d":"£30,385"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":31447.85943870773,"d":"£31,448"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($W$3=$N$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U46)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E46,'Incwm (De-orllewin)'!W46)","v":{"v":27416.35189491652,"d":"£27,416"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F46,'Incwm (De-orllewin)'!X46)","v":{"v":28369.294937531373,"d":"£28,369"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G46,'Incwm (De-orllewin)'!Y46)","v":{"v":29352.6396106925,"d":"£29,353"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H46,'Incwm (De-orllewin)'!Z46)","v":{"v":30384.94377568575,"d":"£30,385"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I46,'Incwm (De-orllewin)'!AA46)","v":{"v":31447.85943870773,"d":"£31,448"}}]
[null,53,{"v":26474.5,"d":"£26,475"},{"v":27174.053995826554,"d":"£27,174"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":27803.484250300975,"d":"£27,803"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":28776.333710648036,"d":"£28,776"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":29780.455631556524,"d":"£29,780"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":30834.698714876173,"d":"£30,835"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":31920.47634391008,"d":"£31,920"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($W$3=$N$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U47)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E47,'Incwm (De-orllewin)'!W47)","v":{"v":27803.484250300975,"d":"£27,803"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F47,'Incwm (De-orllewin)'!X47)","v":{"v":28776.333710648036,"d":"£28,776"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G47,'Incwm (De-orllewin)'!Y47)","v":{"v":29780.455631556524,"d":"£29,780"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H47,'Incwm (De-orllewin)'!Z47)","v":{"v":30834.698714876173,"d":"£30,835"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I47,'Incwm (De-orllewin)'!AA47)","v":{"v":31920.47634391008,"d":"£31,920"}}]
[null,54,{"v":27140.89,"d":"£27,141"},{"v":27858.052478981244,"d":"£27,858"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":28509.3280203387,"d":"£28,509"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":29513.007405201504,"d":"£29,513"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":30549.17293139744,"d":"£30,549"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":31637.17918507031,"d":"£31,637"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":32757.987144153063,"d":"£32,758"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($W$3=$N$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U48)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E48,'Incwm (De-orllewin)'!W48)","v":{"v":28509.3280203387,"d":"£28,509"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F48,'Incwm (De-orllewin)'!X48)","v":{"v":29513.007405201504,"d":"£29,513"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G48,'Incwm (De-orllewin)'!Y48)","v":{"v":30549.17293139744,"d":"£30,549"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H48,'Incwm (De-orllewin)'!Z48)","v":{"v":31637.17918507031,"d":"£31,637"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I48,'Incwm (De-orllewin)'!AA48)","v":{"v":32757.987144153063,"d":"£32,758"}}]
[null,55,{"v":27659.5,"d":"£27,660"},{"v":28390.366069144446,"d":"£28,390"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":29060.082150093705,"d":"£29,060"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":30089.27592115202,"d":"£30,089"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":31152.00267811772,"d":"£31,152"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":32268.018248001346,"d":"£32,268"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":33417.9352330486,"d":"£33,418"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($W$3=$N$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U49)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E49,'Incwm (De-orllewin)'!W49)","v":{"v":29060.082150093705,"d":"£29,060"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F49,'Incwm (De-orllewin)'!X49)","v":{"v":30089.27592115202,"d":"£30,089"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G49,'Incwm (De-orllewin)'!Y49)","v":{"v":31152.00267811772,"d":"£31,152"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H49,'Incwm (De-orllewin)'!Z49)","v":{"v":32268.018248001346,"d":"£32,268"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I49,'Incwm (De-orllewin)'!AA49)","v":{"v":33417.9352330486,"d":"£33,418"}}]
[null,56,{"v":27974.8,"d":"£27,975"},{"v":28713.997458779155,"d":"£28,714"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":29397.469959873877,"d":"£29,397"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":30444.86520539482,"d":"£30,445"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":31526.610754619065,"d":"£31,527"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":32662.719711049744,"d":"£32,663"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":33833.59942125362,"d":"£33,834"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($W$3=$N$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U50)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E50,'Incwm (De-orllewin)'!W50)","v":{"v":29397.469959873877,"d":"£29,397"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F50,'Incwm (De-orllewin)'!X50)","v":{"v":30444.86520539482,"d":"£30,445"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G50,'Incwm (De-orllewin)'!Y50)","v":{"v":31526.610754619065,"d":"£31,527"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H50,'Incwm (De-orllewin)'!Z50)","v":{"v":32662.719711049744,"d":"£32,663"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I50,'Incwm (De-orllewin)'!AA50)","v":{"v":33833.59942125362,"d":"£33,834"}}]
[null,57,{"v":28553.2,"d":"£28,553"},{"v":29307.680921401152,"d":"£29,308"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":30010.971481647448,"d":"£30,011"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":31086.031715855217,"d":"£31,086"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":32196.556598247465,"d":"£32,197"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":33363.002810658676,"d":"£33,363"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":34565.387234817324,"d":"£34,565"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($W$3=$N$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U51)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E51,'Incwm (De-orllewin)'!W51)","v":{"v":30010.971481647448,"d":"£30,011"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F51,'Incwm (De-orllewin)'!X51)","v":{"v":31086.031715855217,"d":"£31,086"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G51,'Incwm (De-orllewin)'!Y51)","v":{"v":32196.556598247465,"d":"£32,197"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H51,'Incwm (De-orllewin)'!Z51)","v":{"v":33363.002810658676,"d":"£33,363"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I51,'Incwm (De-orllewin)'!AA51)","v":{"v":34565.387234817324,"d":"£34,565"}}]
[null,58,{"v":29136,"d":"£29,136"},{"v":29905.88064826163,"d":"£29,906"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":30629.090640565722,"d":"£30,629"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":31731.9741282364,"d":"£31,732"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":32871.44157595174,"d":"£32,871"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":34068.39635952976,"d":"£34,068"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":35302.46179848207,"d":"£35,302"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($W$3=$N$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U52)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E52,'Incwm (De-orllewin)'!W52)","v":{"v":30629.090640565722,"d":"£30,629"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F52,'Incwm (De-orllewin)'!X52)","v":{"v":31731.9741282364,"d":"£31,732"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G52,'Incwm (De-orllewin)'!Y52)","v":{"v":32871.44157595174,"d":"£32,871"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H52,'Incwm (De-orllewin)'!Z52)","v":{"v":34068.39635952976,"d":"£34,068"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I52,'Incwm (De-orllewin)'!AA52)","v":{"v":35302.46179848207,"d":"£35,302"}}]
[null,59,{"v":29843.5,"d":"£29,844"},{"v":30632.07540933539,"d":"£30,632"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":31378.077834016785,"d":"£31,378"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":32513.26994278153,"d":"£32,513"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":33686.306103487805,"d":"£33,686"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":34918.624686352574,"d":"£34,919"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":36189.36766614618,"d":"£36,189"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($W$3=$N$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U53)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E53,'Incwm (De-orllewin)'!W53)","v":{"v":31378.077834016785,"d":"£31,378"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F53,'Incwm (De-orllewin)'!X53)","v":{"v":32513.26994278153,"d":"£32,513"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G53,'Incwm (De-orllewin)'!Y53)","v":{"v":33686.306103487805,"d":"£33,686"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H53,'Incwm (De-orllewin)'!Z53)","v":{"v":34918.624686352574,"d":"£34,919"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I53,'Incwm (De-orllewin)'!AA53)","v":{"v":36189.36766614618,"d":"£36,189"}}]
[null,60,{"v":30139.6,"d":"£30,140"},{"v":31075.335656516996,"d":"£31,075"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":31837.779712907464,"d":"£31,838"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":32995.36548537633,"d":"£32,995"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":34191.74420577282,"d":"£34,192"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":35448.694049616155,"d":"£35,449"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":36745.06969122802,"d":"£36,745"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($W$3=$N$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U54)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E54,'Incwm (De-orllewin)'!W54)","v":{"v":31837.779712907464,"d":"£31,838"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F54,'Incwm (De-orllewin)'!X54)","v":{"v":32995.36548537633,"d":"£32,995"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G54,'Incwm (De-orllewin)'!Y54)","v":{"v":34191.74420577282,"d":"£34,192"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H54,'Incwm (De-orllewin)'!Z54)","v":{"v":35448.694049616155,"d":"£35,449"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I54,'Incwm (De-orllewin)'!AA54)","v":{"v":36745.06969122802,"d":"£36,745"}}]
[null,61,{"v":30685,"d":"£30,685"},{"v":31637.668536418005,"d":"£31,638"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":32419.226950955337,"d":"£32,419"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":33603.37908441958,"d":"£33,603"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":34827.40402820344,"d":"£34,827"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":36113.50190821313,"d":"£36,114"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":37440.158435026286,"d":"£37,440"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($W$3=$N$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U55)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E55,'Incwm (De-orllewin)'!W55)","v":{"v":32419.226950955337,"d":"£32,419"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F55,'Incwm (De-orllewin)'!X55)","v":{"v":33603.37908441958,"d":"£33,603"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G55,'Incwm (De-orllewin)'!Y55)","v":{"v":34827.40402820344,"d":"£34,827"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H55,'Incwm (De-orllewin)'!Z55)","v":{"v":36113.50190821313,"d":"£36,114"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I55,'Incwm (De-orllewin)'!AA55)","v":{"v":37440.158435026286,"d":"£37,440"}}]
[null,62,{"v":31455.36,"d":"£31,455"},{"v":32431.945685960614,"d":"£32,432"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":33237.82472281657,"d":"£33,238"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":34456.671308539095,"d":"£34,457"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":35716.725679392155,"d":"£35,717"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":37040.76992393418,"d":"£37,041"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":38406.76171522189,"d":"£38,407"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($W$3=$N$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U56)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E56,'Incwm (De-orllewin)'!W56)","v":{"v":33237.82472281657,"d":"£33,238"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F56,'Incwm (De-orllewin)'!X56)","v":{"v":34456.671308539095,"d":"£34,457"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G56,'Incwm (De-orllewin)'!Y56)","v":{"v":35716.725679392155,"d":"£35,717"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H56,'Incwm (De-orllewin)'!Z56)","v":{"v":37040.76992393418,"d":"£37,041"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I56,'Incwm (De-orllewin)'!AA56)","v":{"v":38406.76171522189,"d":"£38,407"}}]
[null,63,{"v":31870,"d":"£31,870"},{"v":32859.458897039,"d":"£32,859"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":33681.42610470585,"d":"£33,681"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":34922.114526114645,"d":"£34,922"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":36204.94230868439,"d":"£36,205"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":37553.02048280877,"d":"£37,553"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":38944.030220847504,"d":"£38,944"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($W$3=$N$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U57)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E57,'Incwm (De-orllewin)'!W57)","v":{"v":33681.42610470585,"d":"£33,681"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F57,'Incwm (De-orllewin)'!X57)","v":{"v":34922.114526114645,"d":"£34,922"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G57,'Incwm (De-orllewin)'!Y57)","v":{"v":36204.94230868439,"d":"£36,205"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H57,'Incwm (De-orllewin)'!Z57)","v":{"v":37553.02048280877,"d":"£37,553"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I57,'Incwm (De-orllewin)'!AA57)","v":{"v":38944.030220847504,"d":"£38,944"}}]
[null,64,{"v":32192.5,"d":"£32,193"},{"v":33191.97146353712,"d":"£33,192"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":34027.89443989543,"d":"£34,028"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":35287.0955614599,"d":"£35,287"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":36589.26313026961,"d":"£36,589"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":37957.771580101704,"d":"£37,958"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":39370.09073668093,"d":"£39,370"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($W$3=$N$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U58)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E58,'Incwm (De-orllewin)'!W58)","v":{"v":34027.89443989543,"d":"£34,028"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F58,'Incwm (De-orllewin)'!X58)","v":{"v":35287.0955614599,"d":"£35,287"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G58,'Incwm (De-orllewin)'!Y58)","v":{"v":36589.26313026961,"d":"£36,589"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H58,'Incwm (De-orllewin)'!Z58)","v":{"v":37957.771580101704,"d":"£37,958"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I58,'Incwm (De-orllewin)'!AA58)","v":{"v":39370.09073668093,"d":"£39,370"}}]
[null,65,{"v":32867,"d":"£32,867"},{"v":33887.41247470916,"d":"£33,887"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":34745.43757906042,"d":"£34,745"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":36035.86960901553,"d":"£36,036"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":37370.49435247205,"d":"£37,370"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":38773.20002140101,"d":"£38,773"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":40220.99618855572,"d":"£40,221"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($W$3=$N$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U59)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E59,'Incwm (De-orllewin)'!W59)","v":{"v":34745.43757906042,"d":"£34,745"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F59,'Incwm (De-orllewin)'!X59)","v":{"v":36035.86960901553,"d":"£36,036"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G59,'Incwm (De-orllewin)'!Y59)","v":{"v":37370.49435247205,"d":"£37,370"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H59,'Incwm (De-orllewin)'!Z59)","v":{"v":38773.20002140101,"d":"£38,773"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I59,'Incwm (De-orllewin)'!AA59)","v":{"v":40220.99618855572,"d":"£40,221"}}]
[null,66,{"v":33584,"d":"£33,584"},{"v":34626.6729713887,"d":"£34,627"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":35507.78378404629,"d":"£35,508"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":36830.982301511336,"d":"£36,831"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":38199.647995203566,"d":"£38,200"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":39638.213085201096,"d":"£39,638"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":41123.19683867415,"d":"£41,123"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($W$3=$N$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U60)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E60,'Incwm (De-orllewin)'!W60)","v":{"v":35507.78378404629,"d":"£35,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F60,'Incwm (De-orllewin)'!X60)","v":{"v":36830.982301511336,"d":"£36,831"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G60,'Incwm (De-orllewin)'!Y60)","v":{"v":38199.647995203566,"d":"£38,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H60,'Incwm (De-orllewin)'!Z60)","v":{"v":39638.213085201096,"d":"£39,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I60,'Incwm (De-orllewin)'!AA60)","v":{"v":41123.19683867415,"d":"£41,123"}}]
[null,67,{"v":34061.25,"d":"£34,061"},{"v":35118.74001747002,"d":"£35,119"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":36017.38798831312,"d":"£36,017"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":37364.69052049169,"d":"£37,365"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":38758.46280683285,"d":"£38,758"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":40223.51054324682,"d":"£40,224"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":41736.03222340644,"d":"£41,736"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($W$3=$N$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U61)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E61,'Incwm (De-orllewin)'!W61)","v":{"v":36017.38798831312,"d":"£36,017"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F61,'Incwm (De-orllewin)'!X61)","v":{"v":37364.69052049169,"d":"£37,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G61,'Incwm (De-orllewin)'!Y61)","v":{"v":38758.46280683285,"d":"£38,758"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H61,'Incwm (De-orllewin)'!Z61)","v":{"v":40223.51054324682,"d":"£40,224"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I61,'Incwm (De-orllewin)'!AA61)","v":{"v":41736.03222340644,"d":"£41,736"}}]
[null,68,{"v":34856.7,"d":"£34,857"},{"v":35938.88612916283,"d":"£35,939"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":36862.435381855445,"d":"£36,862"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":38245.338899941766,"d":"£38,245"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":39676.075599929194,"d":"£39,676"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":41180.05098669831,"d":"£41,180"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":42732.91777475339,"d":"£42,733"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($W$3=$N$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U62)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E62,'Incwm (De-orllewin)'!W62)","v":{"v":36862.435381855445,"d":"£36,862"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F62,'Incwm (De-orllewin)'!X62)","v":{"v":38245.338899941766,"d":"£38,245"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G62,'Incwm (De-orllewin)'!Y62)","v":{"v":39676.075599929194,"d":"£39,676"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H62,'Incwm (De-orllewin)'!Z62)","v":{"v":41180.05098669831,"d":"£41,180"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I62,'Incwm (De-orllewin)'!AA62)","v":{"v":42732.91777475339,"d":"£42,733"}}]
[null,69,{"v":35580,"d":"£35,580"},{"v":36684.642220164664,"d":"£36,685"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":37631.42298248065,"d":"£37,631"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":39047.320615099285,"d":"£39,047"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":40512.33303676266,"d":"£40,512"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":42052.41424159851,"d":"£42,052"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":43642.72218367029,"d":"£43,643"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($W$3=$N$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U63)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E63,'Incwm (De-orllewin)'!W63)","v":{"v":37631.42298248065,"d":"£37,631"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F63,'Incwm (De-orllewin)'!X63)","v":{"v":39047.320615099285,"d":"£39,047"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G63,'Incwm (De-orllewin)'!Y63)","v":{"v":40512.33303676266,"d":"£40,512"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H63,'Incwm (De-orllewin)'!Z63)","v":{"v":42052.41424159851,"d":"£42,052"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I63,'Incwm (De-orllewin)'!AA63)","v":{"v":43642.72218367029,"d":"£43,643"}}]
[null,70,{"v":36523,"d":"£36,523"},{"v":37755.47127512708,"d":"£37,755"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":38732.78019521425,"d":"£38,733"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":40193.0635698551,"d":"£40,193"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":41704.10088411615,"d":"£41,704"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":43292.61888067997,"d":"£43,293"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":44933.057809165395,"d":"£44,933"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($W$3=$N$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U64)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E64,'Incwm (De-orllewin)'!W64)","v":{"v":38732.78019521425,"d":"£38,733"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F64,'Incwm (De-orllewin)'!X64)","v":{"v":40193.0635698551,"d":"£40,193"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G64,'Incwm (De-orllewin)'!Y64)","v":{"v":41704.10088411615,"d":"£41,704"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H64,'Incwm (De-orllewin)'!Z64)","v":{"v":43292.61888067997,"d":"£43,293"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I64,'Incwm (De-orllewin)'!AA64)","v":{"v":44933.057809165395,"d":"£44,933"}}]
[null,71,{"v":36818,"d":"£36,818"},{"v":38060.42607145165,"d":"£38,060"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":39051.07219340072,"d":"£39,051"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":40528.90255315148,"d":"£40,529"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":42058.28362818164,"d":"£42,058"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":43666.18655317472,"d":"£43,666"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":45326.8591309934,"d":"£45,327"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($W$3=$N$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U65)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E65,'Incwm (De-orllewin)'!W65)","v":{"v":39051.07219340072,"d":"£39,051"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F65,'Incwm (De-orllewin)'!X65)","v":{"v":40528.90255315148,"d":"£40,529"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G65,'Incwm (De-orllewin)'!Y65)","v":{"v":42058.28362818164,"d":"£42,058"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H65,'Incwm (De-orllewin)'!Z65)","v":{"v":43666.18655317472,"d":"£43,666"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I65,'Incwm (De-orllewin)'!AA65)","v":{"v":45326.8591309934,"d":"£45,327"}}]
[null,72,{"v":37965,"d":"£37,965"},{"v":39246.13166936449,"d":"£39,246"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":40269.88448931195,"d":"£40,270"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":41796.1262435682,"d":"£41,796"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":43375.68421486187,"d":"£43,376"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":45036.38153674379,"d":"£45,036"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":46751.669522130745,"d":"£46,752"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($W$3=$N$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U66)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E66,'Incwm (De-orllewin)'!W66)","v":{"v":40269.88448931195,"d":"£40,270"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F66,'Incwm (De-orllewin)'!X66)","v":{"v":41796.1262435682,"d":"£41,796"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G66,'Incwm (De-orllewin)'!Y66)","v":{"v":43375.68421486187,"d":"£43,376"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H66,'Incwm (De-orllewin)'!Z66)","v":{"v":45036.38153674379,"d":"£45,036"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I66,'Incwm (De-orllewin)'!AA66)","v":{"v":46751.669522130745,"d":"£46,752"}}]
[null,73,{"v":38944,"d":"£38,944"},{"v":40258.16809513317,"d":"£40,258"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":41311.129402573235,"d":"£41,311"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":42879.69661145416,"d":"£42,880"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":44503.154522716664,"d":"£44,503"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":46210.05845897427,"d":"£46,210"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":47973.182350305695,"d":"£47,973"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($W$3=$N$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U67)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E67,'Incwm (De-orllewin)'!W67)","v":{"v":41311.129402573235,"d":"£41,311"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F67,'Incwm (De-orllewin)'!X67)","v":{"v":42879.69661145416,"d":"£42,880"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G67,'Incwm (De-orllewin)'!Y67)","v":{"v":44503.154522716664,"d":"£44,503"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H67,'Incwm (De-orllewin)'!Z67)","v":{"v":46210.05845897427,"d":"£46,210"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I67,'Incwm (De-orllewin)'!AA67)","v":{"v":47973.182350305695,"d":"£47,973"}}]
[null,74,{"v":39743.5,"d":"£39,744"},{"v":41084.64728042638,"d":"£41,085"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":42162.652023062685,"d":"£42,163"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":43767.042149612294,"d":"£43,767"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":45427.69337194546,"d":"£45,428"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":47173.765190667385,"d":"£47,174"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":48977.48141329165,"d":"£48,977"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($W$3=$N$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U68)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E68,'Incwm (De-orllewin)'!W68)","v":{"v":42162.652023062685,"d":"£42,163"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F68,'Incwm (De-orllewin)'!X68)","v":{"v":43767.042149612294,"d":"£43,767"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G68,'Incwm (De-orllewin)'!Y68)","v":{"v":45427.69337194546,"d":"£45,428"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H68,'Incwm (De-orllewin)'!Z68)","v":{"v":47173.765190667385,"d":"£47,174"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I68,'Incwm (De-orllewin)'!AA68)","v":{"v":48977.48141329165,"d":"£48,977"}}]
[null,75,{"v":40535,"d":"£40,535"},{"v":41902.85650514131,"d":"£41,903"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":43005.71905390214,"d":"£43,006"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":44645.64229145944,"d":"£44,646"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":46343.18792218256,"d":"£46,343"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":48128.113919439595,"d":"£48,128"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":49972.09963994604,"d":"£49,972"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($W$3=$N$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U69)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E69,'Incwm (De-orllewin)'!W69)","v":{"v":43005.71905390214,"d":"£43,006"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F69,'Incwm (De-orllewin)'!X69)","v":{"v":44645.64229145944,"d":"£44,646"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G69,'Incwm (De-orllewin)'!Y69)","v":{"v":46343.18792218256,"d":"£46,343"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H69,'Incwm (De-orllewin)'!Z69)","v":{"v":48128.113919439595,"d":"£48,128"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I69,'Incwm (De-orllewin)'!AA69)","v":{"v":49972.09963994604,"d":"£49,972"}}]
[null,76,{"v":41735.2,"d":"£41,735"},{"v":43143.5573408998,"d":"£43,144"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":44280.76102098585,"d":"£44,281"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":45971.02286734423,"d":"£45,971"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":47720.7330971575,"d":"£47,721"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":49560.539622432545,"d":"£49,561"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":51461.28759268814,"d":"£51,461"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($W$3=$N$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U70)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E70,'Incwm (De-orllewin)'!W70)","v":{"v":44280.76102098585,"d":"£44,281"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F70,'Incwm (De-orllewin)'!X70)","v":{"v":45971.02286734423,"d":"£45,971"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G70,'Incwm (De-orllewin)'!Y70)","v":{"v":47720.7330971575,"d":"£47,721"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H70,'Incwm (De-orllewin)'!Z70)","v":{"v":49560.539622432545,"d":"£49,561"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I70,'Incwm (De-orllewin)'!AA70)","v":{"v":51461.28759268814,"d":"£51,461"}}]
[null,77,{"v":42782.2,"d":"£42,782"},{"v":44225.888431583975,"d":"£44,226"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":45393.8784462721,"d":"£45,394"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":47128.92910387359,"d":"£47,129"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":48925.07994644163,"d":"£48,925"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":50813.75956949054,"d":"£50,814"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":52765.08752968119,"d":"£52,765"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($W$3=$N$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U71)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E71,'Incwm (De-orllewin)'!W71)","v":{"v":45393.8784462721,"d":"£45,394"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F71,'Incwm (De-orllewin)'!X71)","v":{"v":47128.92910387359,"d":"£47,129"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G71,'Incwm (De-orllewin)'!Y71)","v":{"v":48925.07994644163,"d":"£48,925"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H71,'Incwm (De-orllewin)'!Z71)","v":{"v":50813.75956949054,"d":"£50,814"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I71,'Incwm (De-orllewin)'!AA71)","v":{"v":52765.08752968119,"d":"£52,765"}}]
[null,78,{"v":44620.25,"d":"£44,620"},{"v":46125.96356170054,"d":"£46,126"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":47343.095145637184,"d":"£47,343"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":49151.59105937894,"d":"£49,152"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":51023.73838539758,"d":"£51,024"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":52992.31054286937,"d":"£52,992"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":55026.14066418264,"d":"£55,026"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($W$3=$N$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U72)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E72,'Incwm (De-orllewin)'!W72)","v":{"v":47343.095145637184,"d":"£47,343"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F72,'Incwm (De-orllewin)'!X72)","v":{"v":49151.59105937894,"d":"£49,152"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G72,'Incwm (De-orllewin)'!Y72)","v":{"v":51023.73838539758,"d":"£51,024"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H72,'Incwm (De-orllewin)'!Z72)","v":{"v":52992.31054286937,"d":"£52,992"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I72,'Incwm (De-orllewin)'!AA72)","v":{"v":55026.14066418264,"d":"£55,026"}}]
[null,79,{"v":45622,"d":"£45,622"},{"v":47161.51768786374,"d":"£47,162"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":48408.38564196565,"d":"£48,408"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":50260.03114802429,"d":"£50,260"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":52176.92841851,"d":"£52,177"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":54192.59928590613,"d":"£54,193"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":56275.183370675426,"d":"£56,275"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($W$3=$N$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U73)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E73,'Incwm (De-orllewin)'!W73)","v":{"v":48408.38564196565,"d":"£48,408"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F73,'Incwm (De-orllewin)'!X73)","v":{"v":50260.03114802429,"d":"£50,260"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G73,'Incwm (De-orllewin)'!Y73)","v":{"v":52176.92841851,"d":"£52,177"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H73,'Incwm (De-orllewin)'!Z73)","v":{"v":54192.59928590613,"d":"£54,193"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I73,'Incwm (De-orllewin)'!AA73)","v":{"v":56275.183370675426,"d":"£56,275"}}]
[null,80,{"v":46604.75,"d":"£46,605"},{"v":48139.166430496516,"d":"£48,139"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":49414.4709997661,"d":"£49,414"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":51307.23690275481,"d":"£51,307"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":53266.79123295919,"d":"£53,267"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":55327.364288765064,"d":"£55,327"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":57456.44189181854,"d":"£57,456"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($W$3=$N$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U74)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E74,'Incwm (De-orllewin)'!W74)","v":{"v":49414.4709997661,"d":"£49,414"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F74,'Incwm (De-orllewin)'!X74)","v":{"v":51307.23690275481,"d":"£51,307"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G74,'Incwm (De-orllewin)'!Y74)","v":{"v":53266.79123295919,"d":"£53,267"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H74,'Incwm (De-orllewin)'!Z74)","v":{"v":55327.364288765064,"d":"£55,327"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I74,'Incwm (De-orllewin)'!AA74)","v":{"v":57456.44189181854,"d":"£57,456"}}]
[null,81,{"v":48258.6,"d":"£48,259"},{"v":49847.46784614785,"d":"£49,847"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":51167.609396239386,"d":"£51,168"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":53127.100172685896,"d":"£53,127"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":55155.71967429911,"d":"£55,156"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":57288.9107234735,"d":"£57,289"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":59493.00424128492,"d":"£59,493"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($W$3=$N$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U75)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E75,'Incwm (De-orllewin)'!W75)","v":{"v":51167.609396239386,"d":"£51,168"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F75,'Incwm (De-orllewin)'!X75)","v":{"v":53127.100172685896,"d":"£53,127"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G75,'Incwm (De-orllewin)'!Y75)","v":{"v":55155.71967429911,"d":"£55,156"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H75,'Incwm (De-orllewin)'!Z75)","v":{"v":57288.9107234735,"d":"£57,289"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I75,'Incwm (De-orllewin)'!AA75)","v":{"v":59493.00424128492,"d":"£59,493"}}]
[null,82,{"v":49519.119999999995,"d":"£49,519"},{"v":51149.48925102545,"d":"£51,149"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":52505.34834533005,"d":"£52,505"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":54517.32660531753,"d":"£54,517"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":56600.32702643962,"d":"£56,600"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":58790.72467318111,"d":"£58,791"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":61053.974204083686,"d":"£61,054"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($W$3=$N$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U76)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E76,'Incwm (De-orllewin)'!W76)","v":{"v":52505.34834533005,"d":"£52,505"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F76,'Incwm (De-orllewin)'!X76)","v":{"v":54517.32660531753,"d":"£54,517"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G76,'Incwm (De-orllewin)'!Y76)","v":{"v":56600.32702643962,"d":"£56,600"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H76,'Incwm (De-orllewin)'!Z76)","v":{"v":58790.72467318111,"d":"£58,791"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I76,'Incwm (De-orllewin)'!AA76)","v":{"v":61053.974204083686,"d":"£61,054"}}]
[null,83,{"v":50795.8,"d":"£50,796"},{"v":52468.202708312245,"d":"£52,468"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":53860.154019739675,"d":"£53,860"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":55925.20470777035,"d":"£55,925"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":58063.18935227006,"d":"£58,063"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":60311.42677522293,"d":"£60,311"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":62634.483924766544,"d":"£62,634"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($W$3=$N$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U77)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E77,'Incwm (De-orllewin)'!W77)","v":{"v":53860.154019739675,"d":"£53,860"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F77,'Incwm (De-orllewin)'!X77)","v":{"v":55925.20470777035,"d":"£55,925"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G77,'Incwm (De-orllewin)'!Y77)","v":{"v":58063.18935227006,"d":"£58,063"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H77,'Incwm (De-orllewin)'!Z77)","v":{"v":60311.42677522293,"d":"£60,311"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I77,'Incwm (De-orllewin)'!AA77)","v":{"v":62634.483924766544,"d":"£62,634"}}]
[null,84,{"v":52399,"d":"£52,399"},{"v":54124.1865215796,"d":"£54,124"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":55559.80048320524,"d":"£55,560"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":57689.742663565165,"d":"£57,690"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":59894.90155490978,"d":"£59,895"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":62213.7724106908,"d":"£62,214"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":64609.803159330135,"d":"£64,610"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($W$3=$N$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U78)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E78,'Incwm (De-orllewin)'!W78)","v":{"v":55559.80048320524,"d":"£55,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F78,'Incwm (De-orllewin)'!X78)","v":{"v":57689.742663565165,"d":"£57,690"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G78,'Incwm (De-orllewin)'!Y78)","v":{"v":59894.90155490978,"d":"£59,895"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H78,'Incwm (De-orllewin)'!Z78)","v":{"v":62213.7724106908,"d":"£62,214"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I78,'Incwm (De-orllewin)'!AA78)","v":{"v":64609.803159330135,"d":"£64,610"}}]
[null,85,{"v":53734,"d":"£53,734"},{"v":55503.14010860051,"d":"£55,503"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":56976.198448493655,"d":"£56,976"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":59161.32406948149,"d":"£59,161"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":61423.64445410638,"d":"£61,424"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":63802.640171404084,"d":"£63,803"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":66260.83012505012,"d":"£66,261"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($W$3=$N$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U79)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E79,'Incwm (De-orllewin)'!W79)","v":{"v":56976.198448493655,"d":"£56,976"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F79,'Incwm (De-orllewin)'!X79)","v":{"v":59161.32406948149,"d":"£59,161"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G79,'Incwm (De-orllewin)'!Y79)","v":{"v":61423.64445410638,"d":"£61,424"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H79,'Incwm (De-orllewin)'!Z79)","v":{"v":63802.640171404084,"d":"£63,803"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I79,'Incwm (De-orllewin)'!AA79)","v":{"v":66260.83012505012,"d":"£66,261"}}]
[null,86,{"v":55329.25,"d":"£55,329"},{"v":57150.91217578786,"d":"£57,151"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":58667.44884350094,"d":"£58,667"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":60917.17819018483,"d":"£60,917"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":63246.376023031065,"d":"£63,246"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":65695.69367747488,"d":"£65,696"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":68226.53666931803,"d":"£68,227"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($W$3=$N$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U80)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E80,'Incwm (De-orllewin)'!W80)","v":{"v":58667.44884350094,"d":"£58,667"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F80,'Incwm (De-orllewin)'!X80)","v":{"v":60917.17819018483,"d":"£60,917"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G80,'Incwm (De-orllewin)'!Y80)","v":{"v":63246.376023031065,"d":"£63,246"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H80,'Incwm (De-orllewin)'!Z80)","v":{"v":65695.69367747488,"d":"£65,696"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I80,'Incwm (De-orllewin)'!AA80)","v":{"v":68226.53666931803,"d":"£68,227"}}]
[null,87,{"v":56707.07,"d":"£56,707"},{"v":58574.09556999696,"d":"£58,574"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":60129.06940644761,"d":"£60,129"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":62435.532151902036,"d":"£62,436"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":64823.49008394815,"d":"£64,823"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":67334.61036658857,"d":"£67,335"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":69929.33915685712,"d":"£69,929"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($W$3=$N$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U81)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E81,'Incwm (De-orllewin)'!W81)","v":{"v":60129.06940644761,"d":"£60,129"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F81,'Incwm (De-orllewin)'!X81)","v":{"v":62435.532151902036,"d":"£62,436"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G81,'Incwm (De-orllewin)'!Y81)","v":{"v":64823.49008394815,"d":"£64,823"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H81,'Incwm (De-orllewin)'!Z81)","v":{"v":67334.61036658857,"d":"£67,335"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I81,'Incwm (De-orllewin)'!AA81)","v":{"v":69929.33915685712,"d":"£69,929"}}]
[null,88,{"v":58636.7,"d":"£58,637"},{"v":60567.256776081726,"d":"£60,567"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":62173.46160913753,"d":"£62,173"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":64556.63165347181,"d":"£64,557"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":67023.95049584568,"d":"£67,024"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":69618.49434156484,"d":"£69,618"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":72299.35908239249,"d":"£72,299"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($W$3=$N$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U82)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E82,'Incwm (De-orllewin)'!W82)","v":{"v":62173.46160913753,"d":"£62,173"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F82,'Incwm (De-orllewin)'!X82)","v":{"v":64556.63165347181,"d":"£64,557"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G82,'Incwm (De-orllewin)'!Y82)","v":{"v":67023.95049584568,"d":"£67,024"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H82,'Incwm (De-orllewin)'!Z82)","v":{"v":69618.49434156484,"d":"£69,618"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I82,'Incwm (De-orllewin)'!AA82)","v":{"v":72299.35908239249,"d":"£72,299"}}]
[null,89,{"v":61191,"d":"£61,191"},{"v":63205.65463924841,"d":"£63,206"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":64877.57357079958,"d":"£64,878"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":67360.06213197151,"d":"£67,360"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":69930.06278985288,"d":"£69,930"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":72632.50592289068,"d":"£72,633"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":75424.69463648321,"d":"£75,425"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($W$3=$N$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U83)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E83,'Incwm (De-orllewin)'!W83)","v":{"v":64877.57357079958,"d":"£64,878"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F83,'Incwm (De-orllewin)'!X83)","v":{"v":67360.06213197151,"d":"£67,360"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G83,'Incwm (De-orllewin)'!Y83)","v":{"v":69930.06278985288,"d":"£69,930"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H83,'Incwm (De-orllewin)'!Z83)","v":{"v":72632.50592289068,"d":"£72,633"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I83,'Incwm (De-orllewin)'!AA83)","v":{"v":75424.69463648321,"d":"£75,425"}}]
[null,90,{"v":62918,"d":"£62,918"},{"v":64822.60775974059,"d":"£64,823"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(D$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40)))","v":{"v":66537.313251308,"d":"£66,537"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(E$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"v":69083.32554076218,"d":"£69,083"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(F$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"v":71719.08975210127,"d":"£71,719"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(G$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"v":74490.68576898916,"d":"£74,491"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+H$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40))","v":{"v":77354.32444543397,"d":"£77,354"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($W$3=$N$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$109)+(V$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (De-o)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$109)+(W$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (De-o)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$109)+(X$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (De-o)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$109)+(Y$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (De-o)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$109)+(Z$44*(-(50-$U84)*('Rhaniad y Ddeiliadaeth (De-o)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!E84,'Incwm (De-orllewin)'!W84)","v":{"v":66537.313251308,"d":"£66,537"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!F84,'Incwm (De-orllewin)'!X84)","v":{"v":69083.32554076218,"d":"£69,083"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!G84,'Incwm (De-orllewin)'!Y84)","v":{"v":71719.08975210127,"d":"£71,719"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!H84,'Incwm (De-orllewin)'!Z84)","v":{"v":74490.68576898916,"d":"£74,491"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-orllewin)'!I84,'Incwm (De-orllewin)'!AA84)","v":{"v":77354.32444543397,"d":"£77,354"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Incwm (De-ddwyrain)","index":24,"n_rows":85,"n_cols":34,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Incwm Wedi'i Ragosod - De-ddwyrain Cymru",{"$nulls":8},"Dosbarthiad incwm defnyddwyr - De-ddwyrain Cymru",{"$nulls":10},"User Income Distribution",{"$nulls":6},"Dosbarthiad Incwm a Ddewiswyd (unai LlC neu defnyddwyr)"]
[null,"Canradd","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"E3","v":"2019/20"},{"$f":"F3","v":"2020/21"},"2021/22","2022/23","2023/24"]
[null,10,{"v":11681,"d":"£11,681"},{"v":11964.956535408677,"d":"£11,965"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":11963.782079865874,"d":"£11,964"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":12098.031663301032,"d":"£12,098"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":12226.272257601197,"d":"£12,226"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":12355.345017541797,"d":"£12,355"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":12476.350190533574,"d":"£12,476"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (De-ddn)'!D8=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",\"<< Rhowch y gwerthoedd yma.\")","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($L$4=$W$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B4)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E4,'Incwm (De-ddwyrain)'!W4)","v":{"v":11963.782079865874,"d":"£11,964"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F4,'Incwm (De-ddwyrain)'!X4)","v":{"v":12098.031663301032,"d":"£12,098"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G4,'Incwm (De-ddwyrain)'!Y4)","v":{"v":12226.272257601197,"d":"£12,226"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H4,'Incwm (De-ddwyrain)'!Z4)","v":{"v":12355.345017541797,"d":"£12,355"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I4,'Incwm (De-ddwyrain)'!AA4)","v":{"v":12476.350190533574,"d":"£12,476"}}]
[null,11,{"v":12315.5,"d":"£12,316"},{"v":12614.880764645626,"d":"£12,615"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":12635.038181434411,"d":"£12,635"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":12799.189298489451,"d":"£12,799"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":12958.525496574199,"d":"£12,959"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":13120.37162500448,"d":"£13,120"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":13275.399541615983,"d":"£13,275"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($L$4=$W$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B5)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E5,'Incwm (De-ddwyrain)'!W5)","v":{"v":12635.038181434411,"d":"£12,635"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F5,'Incwm (De-ddwyrain)'!X5)","v":{"v":12799.189298489451,"d":"£12,799"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G5,'Incwm (De-ddwyrain)'!Y5)","v":{"v":12958.525496574199,"d":"£12,959"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H5,'Incwm (De-ddwyrain)'!Z5)","v":{"v":13120.37162500448,"d":"£13,120"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I5,'Incwm (De-ddwyrain)'!AA5)","v":{"v":13275.399541615983,"d":"£13,275"}}]
[null,12,{"v":12740,"d":"£12,740"},{"v":13049.700048035831,"d":"£13,050"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":13086.361051575097,"d":"£13,086"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":13272.875716363822,"d":"£13,273"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":13455.532941276419,"d":"£13,456"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":13641.992874911504,"d":"£13,642"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":13822.646510433904,"d":"£13,823"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($L$4=$W$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B6)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E6,'Incwm (De-ddwyrain)'!W6)","v":{"v":13086.361051575097,"d":"£13,086"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F6,'Incwm (De-ddwyrain)'!X6)","v":{"v":13272.875716363822,"d":"£13,273"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G6,'Incwm (De-ddwyrain)'!Y6)","v":{"v":13455.532941276419,"d":"£13,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H6,'Incwm (De-ddwyrain)'!Z6)","v":{"v":13641.992874911504,"d":"£13,642"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I6,'Incwm (De-ddwyrain)'!AA6)","v":{"v":13822.646510433904,"d":"£13,823"}}]
[null,13,{"v":12919.2,"d":"£12,919"},{"v":13233.256268491721,"d":"£13,233"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":13280.780961386014,"d":"£13,281"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":13480.854088489927,"d":"£13,481"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":13677.750893909006,"d":"£13,678"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":13879.293485730892,"d":"£13,879"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":14075.764315587632,"d":"£14,076"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($L$4=$W$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B7)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E7,'Incwm (De-ddwyrain)'!W7)","v":{"v":13280.780961386014,"d":"£13,281"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F7,'Incwm (De-ddwyrain)'!X7)","v":{"v":13480.854088489927,"d":"£13,481"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G7,'Incwm (De-ddwyrain)'!Y7)","v":{"v":13677.750893909006,"d":"£13,678"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H7,'Incwm (De-ddwyrain)'!Z7)","v":{"v":13879.293485730892,"d":"£13,879"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I7,'Incwm (De-ddwyrain)'!AA7)","v":{"v":14075.764315587632,"d":"£14,076"}}]
[null,14,{"v":13019.2,"d":"£13,019"},{"v":13335.68719508541,"d":"£13,336"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":13392.25462391557,"d":"£13,392"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":13603.043315800447,"d":"£13,603"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":13811.247575559468,"d":"£13,811"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":14024.79550455786,"d":"£14,025"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":14233.916650858755,"d":"£14,234"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($L$4=$W$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B8)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E8,'Incwm (De-ddwyrain)'!W8)","v":{"v":13392.25462391557,"d":"£13,392"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F8,'Incwm (De-ddwyrain)'!X8)","v":{"v":13603.043315800447,"d":"£13,603"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G8,'Incwm (De-ddwyrain)'!Y8)","v":{"v":13811.247575559468,"d":"£13,811"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H8,'Incwm (De-ddwyrain)'!Z8)","v":{"v":14024.79550455786,"d":"£14,025"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I8,'Incwm (De-ddwyrain)'!AA8)","v":{"v":14233.916650858755,"d":"£14,234"}}]
[null,15,{"v":13258,"d":"£13,258"},{"v":13580.292247791134,"d":"£13,580"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":13649.093679407913,"d":"£13,649"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":13875.580185792822,"d":"£13,876"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":14100.230525042238,"d":"£14,100"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":14331.176873997805,"d":"£14,331"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":14558.498370217072,"d":"£14,558"}},null,{"$f":"IF(K4=\"\",\"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch\",\"\")","v":"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch"},null,"",null,1,{"$nulls":5},15,"",{"$f":"IF($L$4=$W$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B9)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E9,'Incwm (De-ddwyrain)'!W9)","v":{"v":13649.093679407913,"d":"£13,649"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F9,'Incwm (De-ddwyrain)'!X9)","v":{"v":13875.580185792822,"d":"£13,876"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G9,'Incwm (De-ddwyrain)'!Y9)","v":{"v":14100.230525042238,"d":"£14,100"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H9,'Incwm (De-ddwyrain)'!Z9)","v":{"v":14331.176873997805,"d":"£14,331"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I9,'Incwm (De-ddwyrain)'!AA9)","v":{"v":14558.498370217072,"d":"£14,558"}}]
[null,16,{"v":13646.2,"d":"£13,646"},{"v":13977.929104827832,"d":"£13,978"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":14062.399519544642,"d":"£14,062"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":14309.946578960049,"d":"£14,310"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":14556.574053877648,"d":"£14,557"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":14810.723769241635,"d":"£14,811"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":15062.219498672128,"d":"£15,062"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($L$4=$W$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B10)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E10,'Incwm (De-ddwyrain)'!W10)","v":{"v":14062.399519544642,"d":"£14,062"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F10,'Incwm (De-ddwyrain)'!X10)","v":{"v":14309.946578960049,"d":"£14,310"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G10,'Incwm (De-ddwyrain)'!Y10)","v":{"v":14556.574053877648,"d":"£14,557"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H10,'Incwm (De-ddwyrain)'!Z10)","v":{"v":14810.723769241635,"d":"£14,811"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I10,'Incwm (De-ddwyrain)'!AA10)","v":{"v":15062.219498672128,"d":"£15,062"}}]
[null,17,{"v":13977.5,"d":"£13,978"},{"v":14317.282764632719,"d":"£14,317"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":14416.113926975444,"d":"£14,416"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":14682.679104197901,"d":"£14,683"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":14949.17717464636,"d":"£14,949"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":15224.319403319194,"d":"£15,224"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":15497.714172123138,"d":"£15,498"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($L$4=$W$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B11)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E11,'Incwm (De-ddwyrain)'!W11)","v":{"v":14416.113926975444,"d":"£14,416"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F11,'Incwm (De-ddwyrain)'!X11)","v":{"v":14682.679104197901,"d":"£14,683"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G11,'Incwm (De-ddwyrain)'!Y11)","v":{"v":14949.17717464636,"d":"£14,949"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H11,'Incwm (De-ddwyrain)'!Z11)","v":{"v":15224.319403319194,"d":"£15,224"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I11,'Incwm (De-ddwyrain)'!AA11)","v":{"v":15497.714172123138,"d":"£15,498"}}]
[null,18,{"v":14243,"d":"£14,243"},{"v":14589.23687473896,"d":"£14,589"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":14700.915921892187,"d":"£14,701"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":14984.13731467735,"d":"£14,984"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":15268.069946543557,"d":"£15,268"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":15561.648025362645,"d":"£15,562"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":15854.310765797942,"d":"£15,854"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($L$4=$W$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B12)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E12,'Incwm (De-ddwyrain)'!W12)","v":{"v":14700.915921892187,"d":"£14,701"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F12,'Incwm (De-ddwyrain)'!X12)","v":{"v":14984.13731467735,"d":"£14,984"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G12,'Incwm (De-ddwyrain)'!Y12)","v":{"v":15268.069946543557,"d":"£15,268"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H12,'Incwm (De-ddwyrain)'!Z12)","v":{"v":15561.648025362645,"d":"£15,562"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I12,'Incwm (De-ddwyrain)'!AA12)","v":{"v":15854.310765797942,"d":"£15,854"}}]
[null,19,{"v":14720,"d":"£14,720"},{"v":15077.83239459085,"d":"£15,078"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":15207.222099889834,"d":"£15,207"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":15514.691536880231,"d":"£15,515"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":15823.888839813471,"d":"£15,824"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":16144.120614658583,"d":"£16,144"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":16464.508330181983,"d":"£16,465"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($L$4=$W$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B13)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E13,'Incwm (De-ddwyrain)'!W13)","v":{"v":15207.222099889834,"d":"£15,207"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F13,'Incwm (De-ddwyrain)'!X13)","v":{"v":15514.691536880231,"d":"£15,515"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G13,'Incwm (De-ddwyrain)'!Y13)","v":{"v":15823.888839813471,"d":"£15,824"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H13,'Incwm (De-ddwyrain)'!Z13)","v":{"v":16144.120614658583,"d":"£16,144"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I13,'Incwm (De-ddwyrain)'!AA13)","v":{"v":16464.508330181983,"d":"£16,465"}}]
[null,20,{"v":14970.1,"d":"£14,970"},{"v":15353.423016166229,"d":"£15,353"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":15495.742232087816,"d":"£15,496"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":15819.99531998194,"d":"£15,820"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":16146.758619424574,"d":"£16,147"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":16485.564187992044,"d":"£16,486"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":16825.36183318751,"d":"£16,825"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($L$4=$W$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B14)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E14,'Incwm (De-ddwyrain)'!W14)","v":{"v":15495.742232087816,"d":"£15,496"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F14,'Incwm (De-ddwyrain)'!X14)","v":{"v":15819.99531998194,"d":"£15,820"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G14,'Incwm (De-ddwyrain)'!Y14)","v":{"v":16146.758619424574,"d":"£16,147"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H14,'Incwm (De-ddwyrain)'!Z14)","v":{"v":16485.564187992044,"d":"£16,486"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I14,'Incwm (De-ddwyrain)'!AA14)","v":{"v":16825.36183318751,"d":"£16,825"}}]
[null,21,{"v":15043,"d":"£15,043"},{"v":15428.189686921834,"d":"£15,428"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":15578.930681752712,"d":"£15,579"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":15912.929887773571,"d":"£15,913"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":16250.000767354662,"d":"£16,250"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":16599.76228650573,"d":"£16,600"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":16951.13032207062,"d":"£16,951"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($L$4=$W$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B15)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E15,'Incwm (De-ddwyrain)'!W15)","v":{"v":15578.930681752712,"d":"£15,579"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F15,'Incwm (De-ddwyrain)'!X15)","v":{"v":15912.929887773571,"d":"£15,913"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G15,'Incwm (De-ddwyrain)'!Y15)","v":{"v":16250.000767354662,"d":"£16,250"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H15,'Incwm (De-ddwyrain)'!Z15)","v":{"v":16599.76228650573,"d":"£16,600"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I15,'Incwm (De-ddwyrain)'!AA15)","v":{"v":16951.13032207062,"d":"£16,951"}}]
[null,22,{"v":15142,"d":"£15,142"},{"v":15529.724671898586,"d":"£15,530"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":15689.488292193331,"d":"£15,689"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":16034.171666249547,"d":"£16,034"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":16382.517617990703,"d":"£16,383"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":16744.25048861751,"d":"£16,744"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":17108.23386586637,"d":"£17,108"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($L$4=$W$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B16)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E16,'Incwm (De-ddwyrain)'!W16)","v":{"v":15689.488292193331,"d":"£15,689"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F16,'Incwm (De-ddwyrain)'!X16)","v":{"v":16034.171666249547,"d":"£16,034"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G16,'Incwm (De-ddwyrain)'!Y16)","v":{"v":16382.517617990703,"d":"£16,383"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H16,'Incwm (De-ddwyrain)'!Z16)","v":{"v":16744.25048861751,"d":"£16,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I16,'Incwm (De-ddwyrain)'!AA16)","v":{"v":17108.23386586637,"d":"£17,108"}}]
[null,23,{"v":15480.88,"d":"£15,481"},{"v":15877.28200229173,"d":"£15,877"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":16051.590511326662,"d":"£16,052"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":16415.5794868313,"d":"£16,416"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":16784.092540852915,"d":"£16,784"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":17167.129114143467,"d":"£17,167"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":17553.331776422434,"d":"£17,553"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($L$4=$W$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B17)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E17,'Incwm (De-ddwyrain)'!W17)","v":{"v":16051.590511326662,"d":"£16,052"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F17,'Incwm (De-ddwyrain)'!X17)","v":{"v":16415.5794868313,"d":"£16,416"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G17,'Incwm (De-ddwyrain)'!Y17)","v":{"v":16784.092540852915,"d":"£16,784"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H17,'Incwm (De-ddwyrain)'!Z17)","v":{"v":17167.129114143467,"d":"£17,167"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I17,'Incwm (De-ddwyrain)'!AA17)","v":{"v":17553.331776422434,"d":"£17,553"}}]
[null,24,{"v":15710.1,"d":"£15,710"},{"v":16112.37138871972,"d":"£16,112"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":16298.700310127979,"d":"£16,299"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":16678.053639840433,"d":"£16,678"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":17062.668846905377,"d":"£17,063"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":17462.74288294273,"d":"£17,463"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":17866.774433272745,"d":"£17,867"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($L$4=$W$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B18)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E18,'Incwm (De-ddwyrain)'!W18)","v":{"v":16298.700310127979,"d":"£16,299"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F18,'Incwm (De-ddwyrain)'!X18)","v":{"v":16678.053639840433,"d":"£16,678"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G18,'Incwm (De-ddwyrain)'!Y18)","v":{"v":17062.668846905377,"d":"£17,063"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H18,'Incwm (De-ddwyrain)'!Z18)","v":{"v":17462.74288294273,"d":"£17,463"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I18,'Incwm (De-ddwyrain)'!AA18)","v":{"v":17866.774433272745,"d":"£17,867"}}]
[null,25,{"v":15981.2,"d":"£15,981"},{"v":16390.4131506106,"d":"£16,390"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":16589.72660139241,"d":"£16,590"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":16985.94947803962,"d":"£16,986"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":17388.219273621642,"d":"£17,388"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":17806.96008234307,"d":"£17,807"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":18230.49724720127,"d":"£18,230"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($L$4=$W$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B19)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E19,'Incwm (De-ddwyrain)'!W19)","v":{"v":16589.72660139241,"d":"£16,590"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F19,'Incwm (De-ddwyrain)'!X19)","v":{"v":16985.94947803962,"d":"£16,986"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G19,'Incwm (De-ddwyrain)'!Y19)","v":{"v":17388.219273621642,"d":"£17,388"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H19,'Incwm (De-ddwyrain)'!Z19)","v":{"v":17806.96008234307,"d":"£17,807"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I19,'Incwm (De-ddwyrain)'!AA19)","v":{"v":18230.49724720127,"d":"£18,230"}}]
[null,26,{"v":16261.39,"d":"£16,261"},{"v":16677.77767021298,"d":"£16,678"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":16890.284910720107,"d":"£16,890"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":17303.704034442668,"d":"£17,304"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":17723.965372659633,"d":"£17,724"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":18161.726593686195,"d":"£18,162"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":18605.133304392475,"d":"£18,605"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($L$4=$W$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B20)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E20,'Incwm (De-ddwyrain)'!W20)","v":{"v":16890.284910720107,"d":"£16,890"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F20,'Incwm (De-ddwyrain)'!X20)","v":{"v":17303.704034442668,"d":"£17,304"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G20,'Incwm (De-ddwyrain)'!Y20)","v":{"v":17723.965372659633,"d":"£17,724"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H20,'Incwm (De-ddwyrain)'!Z20)","v":{"v":18161.726593686195,"d":"£18,162"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I20,'Incwm (De-ddwyrain)'!AA20)","v":{"v":18605.133304392475,"d":"£18,605"}}]
[null,27,{"v":16589.7884,"d":"£16,590"},{"v":17014.58500971186,"d":"£17,015"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":17241.395842666203,"d":"£17,241"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":17673.743852744377,"d":"£17,674"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":18113.783754376913,"d":"£18,114"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":18572.440899293615,"d":"£18,572"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":19037.647248987912,"d":"£19,038"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($L$4=$W$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B21)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E21,'Incwm (De-ddwyrain)'!W21)","v":{"v":17241.395842666203,"d":"£17,241"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F21,'Incwm (De-ddwyrain)'!X21)","v":{"v":17673.743852744377,"d":"£17,674"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G21,'Incwm (De-ddwyrain)'!Y21)","v":{"v":18113.783754376913,"d":"£18,114"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H21,'Incwm (De-ddwyrain)'!Z21)","v":{"v":18572.440899293615,"d":"£18,572"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I21,'Incwm (De-ddwyrain)'!AA21)","v":{"v":19037.647248987912,"d":"£19,038"}}]
[null,28,{"v":16892,"d":"£16,892"},{"v":17324.535012396704,"d":"£17,325"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":17565.04659302603,"d":"£17,565"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":18015.382319906286,"d":"£18,015"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":18474.230075373118,"d":"£18,474"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":18952.764366399027,"d":"£18,953"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":19438.721928603034,"d":"£19,439"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($L$4=$W$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B22)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E22,'Incwm (De-ddwyrain)'!W22)","v":{"v":17565.04659302603,"d":"£17,565"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F22,'Incwm (De-ddwyrain)'!X22)","v":{"v":18015.382319906286,"d":"£18,015"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G22,'Incwm (De-ddwyrain)'!Y22)","v":{"v":18474.230075373118,"d":"£18,474"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H22,'Incwm (De-ddwyrain)'!Z22)","v":{"v":18952.764366399027,"d":"£18,953"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I22,'Incwm (De-ddwyrain)'!AA22)","v":{"v":19438.721928603034,"d":"£19,439"}}]
[null,29,{"v":17340,"d":"£17,340"},{"v":17784.006459564225,"d":"£17,784"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":18041.57497399256,"d":"£18,042"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":18515.1381416327,"d":"£18,515"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":18998.19793154081,"d":"£18,998"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":19502.281156853092,"d":"£19,502"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":20014.826781383897,"d":"£20,015"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($L$4=$W$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B23)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E23,'Incwm (De-ddwyrain)'!W23)","v":{"v":18041.57497399256,"d":"£18,042"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F23,'Incwm (De-ddwyrain)'!X23)","v":{"v":18515.1381416327,"d":"£18,515"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G23,'Incwm (De-ddwyrain)'!Y23)","v":{"v":18998.19793154081,"d":"£18,998"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H23,'Incwm (De-ddwyrain)'!Z23)","v":{"v":19502.281156853092,"d":"£19,502"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I23,'Incwm (De-ddwyrain)'!AA23)","v":{"v":20014.826781383897,"d":"£20,015"}}]
[null,30,{"v":17659.75,"d":"£17,660"},{"v":18061.65568933536,"d":"£18,062"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":18332.199922288353,"d":"£18,332"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":18822.61888124472,"d":"£18,823"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":19323.31907231052,"d":"£19,323"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":19846.05418040902,"d":"£19,846"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":20378.090096241038,"d":"£20,378"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($L$4=$W$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B24)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E24,'Incwm (De-ddwyrain)'!W24)","v":{"v":18332.199922288353,"d":"£18,332"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F24,'Incwm (De-ddwyrain)'!X24)","v":{"v":18822.61888124472,"d":"£18,823"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G24,'Incwm (De-ddwyrain)'!Y24)","v":{"v":19323.31907231052,"d":"£19,323"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H24,'Incwm (De-ddwyrain)'!Z24)","v":{"v":19846.05418040902,"d":"£19,846"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I24,'Incwm (De-ddwyrain)'!AA24)","v":{"v":20378.090096241038,"d":"£20,378"}}]
[null,31,{"v":18086.25,"d":"£18,086"},{"v":18497.86209947715,"d":"£18,498"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":18784.94105488542,"d":"£18,785"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":19297.77217106623,"d":"£19,298"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":19821.843524132903,"d":"£19,822"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":20369.245055233856,"d":"£20,369"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":20926.96083906926,"d":"£20,927"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($L$4=$W$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B25)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E25,'Incwm (De-ddwyrain)'!W25)","v":{"v":18784.94105488542,"d":"£18,785"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F25,'Incwm (De-ddwyrain)'!X25)","v":{"v":19297.77217106623,"d":"£19,298"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G25,'Incwm (De-ddwyrain)'!Y25)","v":{"v":19821.843524132903,"d":"£19,822"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H25,'Incwm (De-ddwyrain)'!Z25)","v":{"v":20369.245055233856,"d":"£20,369"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I25,'Incwm (De-ddwyrain)'!AA25)","v":{"v":20926.96083906926,"d":"£20,927"}}]
[null,32,{"v":18532,"d":"£18,532"},{"v":18953.75660667693,"d":"£18,954"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":19257.812207225095,"d":"£19,258"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":19793.74541640641,"d":"£19,794"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":20341.89952192627,"d":"£20,342"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":20914.714303459747,"d":"£20,915"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":21498.87851706644,"d":"£21,499"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($L$4=$W$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B26)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E26,'Incwm (De-ddwyrain)'!W26)","v":{"v":19257.812207225095,"d":"£19,258"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F26,'Incwm (De-ddwyrain)'!X26)","v":{"v":19793.74541640641,"d":"£19,794"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G26,'Incwm (De-ddwyrain)'!Y26)","v":{"v":20341.89952192627,"d":"£20,342"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H26,'Incwm (De-ddwyrain)'!Z26)","v":{"v":20914.714303459747,"d":"£20,915"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I26,'Incwm (De-ddwyrain)'!AA26)","v":{"v":21498.87851706644,"d":"£21,499"}}]
[null,33,{"v":18905.44,"d":"£18,905"},{"v":19335.6954620189,"d":"£19,336"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":19655.067685404363,"d":"£19,655"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":20211.51133792553,"d":"£20,212"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":20781.075203399534,"d":"£20,781"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":21376.497879964565,"d":"£21,376"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":21984.22352586528,"d":"£21,984"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($L$4=$W$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B27)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E27,'Incwm (De-ddwyrain)'!W27)","v":{"v":19655.067685404363,"d":"£19,655"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F27,'Incwm (De-ddwyrain)'!X27)","v":{"v":20211.51133792553,"d":"£20,212"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G27,'Incwm (De-ddwyrain)'!Y27)","v":{"v":20781.075203399534,"d":"£20,781"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H27,'Incwm (De-ddwyrain)'!Z27)","v":{"v":21376.497879964565,"d":"£21,376"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I27,'Incwm (De-ddwyrain)'!AA27)","v":{"v":21984.22352586528,"d":"£21,984"}}]
[null,34,{"v":19366,"d":"£19,366"},{"v":19806.737019474713,"d":"£19,807"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":20143.425881504452,"d":"£20,143"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":20723.502429563454,"d":"£20,724"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":21317.6965100672,"d":"£21,318"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":21939.10700923304,"d":"£21,939"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":22573.872378400254,"d":"£22,574"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($L$4=$W$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B28)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E28,'Incwm (De-ddwyrain)'!W28)","v":{"v":20143.425881504452,"d":"£20,143"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F28,'Incwm (De-ddwyrain)'!X28)","v":{"v":20723.502429563454,"d":"£20,724"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G28,'Incwm (De-ddwyrain)'!Y28)","v":{"v":21317.6965100672,"d":"£21,318"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H28,'Incwm (De-ddwyrain)'!Z28)","v":{"v":21939.10700923304,"d":"£21,939"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I28,'Incwm (De-ddwyrain)'!AA28)","v":{"v":22573.872378400254,"d":"£22,574"}}]
[null,35,{"v":19692.5,"d":"£19,693"},{"v":20140.66760074387,"d":"£20,141"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":20491.595482971097,"d":"£20,492"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":21090.500106300926,"d":"£21,091"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":21704.36877502732,"d":"£21,704"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":22346.566074182232,"d":"£22,347"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":23003.01878268837,"d":"£23,003"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($L$4=$W$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B29)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E29,'Incwm (De-ddwyrain)'!W29)","v":{"v":20491.595482971097,"d":"£20,492"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F29,'Incwm (De-ddwyrain)'!X29)","v":{"v":21090.500106300926,"d":"£21,091"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G29,'Incwm (De-ddwyrain)'!Y29)","v":{"v":21704.36877502732,"d":"£21,704"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H29,'Incwm (De-ddwyrain)'!Z29)","v":{"v":22346.566074182232,"d":"£22,347"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I29,'Incwm (De-ddwyrain)'!AA29)","v":{"v":23003.01878268837,"d":"£23,003"}}]
[null,36,{"v":20010,"d":"£20,010"},{"v":20465.39335741449,"d":"£20,465"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":20830.35364663601,"d":"£20,830"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":21447.763777860844,"d":"£21,448"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":22080.974343169844,"d":"£22,081"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":22743.60927624262,"d":"£22,744"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":23421.389996507885,"d":"£23,421"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($L$4=$W$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B30)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E30,'Incwm (De-ddwyrain)'!W30)","v":{"v":20830.35364663601,"d":"£20,830"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F30,'Incwm (De-ddwyrain)'!X30)","v":{"v":21447.763777860844,"d":"£21,448"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G30,'Incwm (De-ddwyrain)'!Y30)","v":{"v":22080.974343169844,"d":"£22,081"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H30,'Incwm (De-ddwyrain)'!Z30)","v":{"v":22743.60927624262,"d":"£22,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I30,'Incwm (De-ddwyrain)'!AA30)","v":{"v":23421.389996507885,"d":"£23,421"}}]
[null,37,{"v":20343.1,"d":"£20,343"},{"v":20806.07414338924,"d":"£20,806"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":21185.424969157262,"d":"£21,185"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":21821.899725061863,"d":"£21,822"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":22475.028852462878,"d":"£22,475"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":23158.706640643606,"d":"£23,159"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":23858.43820713965,"d":"£23,858"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($L$4=$W$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B31)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E31,'Incwm (De-ddwyrain)'!W31)","v":{"v":21185.424969157262,"d":"£21,185"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F31,'Incwm (De-ddwyrain)'!X31)","v":{"v":21821.899725061863,"d":"£21,822"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G31,'Incwm (De-ddwyrain)'!Y31)","v":{"v":22475.028852462878,"d":"£22,475"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H31,'Incwm (De-ddwyrain)'!Z31)","v":{"v":23158.706640643606,"d":"£23,159"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I31,'Incwm (De-ddwyrain)'!AA31)","v":{"v":23858.43820713965,"d":"£23,858"}}]
[null,38,{"v":20791,"d":"£20,791"},{"v":21264.16758090978,"d":"£21,264"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":21660.54440941624,"d":"£21,661"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":22320.19831608335,"d":"£22,320"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":22997.48967227378,"d":"£22,997"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":23706.66412278182,"d":"£23,707"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":24432.929958415443,"d":"£24,433"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($L$4=$W$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B32)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E32,'Incwm (De-ddwyrain)'!W32)","v":{"v":21660.54440941624,"d":"£21,661"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F32,'Incwm (De-ddwyrain)'!X32)","v":{"v":22320.19831608335,"d":"£22,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G32,'Incwm (De-ddwyrain)'!Y32)","v":{"v":22997.48967227378,"d":"£22,997"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H32,'Incwm (De-ddwyrain)'!Z32)","v":{"v":23706.66412278182,"d":"£23,707"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I32,'Incwm (De-ddwyrain)'!AA32)","v":{"v":24432.929958415443,"d":"£24,433"}}]
[null,39,{"v":21349,"d":"£21,349"},{"v":21834.86670601909,"d":"£21,835"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":22250.797105449816,"d":"£22,251"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":22937.57623711036,"d":"£22,938"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":23643.099749820034,"d":"£23,643"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":24382.04232759313,"d":"£24,382"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":25139.2382064239,"d":"£25,139"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($L$4=$W$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B33)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E33,'Incwm (De-ddwyrain)'!W33)","v":{"v":22250.797105449816,"d":"£22,251"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F33,'Incwm (De-ddwyrain)'!X33)","v":{"v":22937.57623711036,"d":"£22,938"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G33,'Incwm (De-ddwyrain)'!Y33)","v":{"v":23643.099749820034,"d":"£23,643"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H33,'Incwm (De-ddwyrain)'!Z33)","v":{"v":24382.04232759313,"d":"£24,382"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I33,'Incwm (De-ddwyrain)'!AA33)","v":{"v":25139.2382064239,"d":"£25,139"}}]
[null,40,{"v":21769.5,"d":"£21,770"},{"v":22300.201855538653,"d":"£22,300"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":22733.320806520867,"d":"£22,733"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":23443.53286238751,"d":"£23,444"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":24173.48034239295,"d":"£24,173"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":24938.19428192956,"d":"£24,938"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":25722.207123698136,"d":"£25,722"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($L$4=$W$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B34)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E34,'Incwm (De-ddwyrain)'!W34)","v":{"v":22733.320806520867,"d":"£22,733"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F34,'Incwm (De-ddwyrain)'!X34)","v":{"v":23443.53286238751,"d":"£23,444"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G34,'Incwm (De-ddwyrain)'!Y34)","v":{"v":24173.48034239295,"d":"£24,173"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H34,'Incwm (De-ddwyrain)'!Z34)","v":{"v":24938.19428192956,"d":"£24,938"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I34,'Incwm (De-ddwyrain)'!AA34)","v":{"v":25722.207123698136,"d":"£25,722"}}]
[null,41,{"v":22214.5,"d":"£22,215"},{"v":22756.050167429818,"d":"£22,756"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":23206.14472664345,"d":"£23,206"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":23939.457256674814,"d":"£23,939"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":24693.485819488047,"d":"£24,693"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":25483.611257133252,"d":"£25,484"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":26294.070725352667,"d":"£26,294"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($L$4=$W$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B35)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E35,'Incwm (De-ddwyrain)'!W35)","v":{"v":23206.14472664345,"d":"£23,206"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F35,'Incwm (De-ddwyrain)'!X35)","v":{"v":23939.457256674814,"d":"£23,939"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G35,'Incwm (De-ddwyrain)'!Y35)","v":{"v":24693.485819488047,"d":"£24,693"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H35,'Incwm (De-ddwyrain)'!Z35)","v":{"v":25483.611257133252,"d":"£25,484"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I35,'Incwm (De-ddwyrain)'!AA35)","v":{"v":26294.070725352667,"d":"£26,294"}}]
[null,42,{"v":22725,"d":"£22,725"},{"v":23278.995253318444,"d":"£23,279"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":23747.571487419264,"d":"£23,748"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":24506.335783601735,"d":"£24,506"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":25286.870520058947,"d":"£25,287"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":26104.952633802444,"d":"£26,105"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":26944.477976797847,"d":"£26,944"}},{"$nulls":3},"",null,1,{"$nulls":5},42,"",{"$f":"IF($L$4=$W$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B36)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E36,'Incwm (De-ddwyrain)'!W36)","v":{"v":23747.571487419264,"d":"£23,748"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F36,'Incwm (De-ddwyrain)'!X36)","v":{"v":24506.335783601735,"d":"£24,506"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G36,'Incwm (De-ddwyrain)'!Y36)","v":{"v":25286.870520058947,"d":"£25,287"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H36,'Incwm (De-ddwyrain)'!Z36)","v":{"v":26104.952633802444,"d":"£26,105"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I36,'Incwm (De-ddwyrain)'!AA36)","v":{"v":26944.477976797847,"d":"£26,944"}}]
[null,43,{"v":23192,"d":"£23,192"},{"v":23757.379886246927,"d":"£23,757"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":24243.437583028433,"d":"£24,243"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":25026.09210030235,"d":"£25,026"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":25831.522453894013,"d":"£25,832"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":26675.870934689214,"d":"£26,676"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":27542.722651664513,"d":"£27,543"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($L$4=$W$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B37)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E37,'Incwm (De-ddwyrain)'!W37)","v":{"v":24243.437583028433,"d":"£24,243"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F37,'Incwm (De-ddwyrain)'!X37)","v":{"v":25026.09210030235,"d":"£25,026"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G37,'Incwm (De-ddwyrain)'!Y37)","v":{"v":25831.522453894013,"d":"£25,832"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H37,'Incwm (De-ddwyrain)'!Z37)","v":{"v":26675.870934689214,"d":"£26,676"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I37,'Incwm (De-ddwyrain)'!AA37)","v":{"v":27542.722651664513,"d":"£27,543"}}]
[null,44,{"v":23737.5,"d":"£23,738"},{"v":24316.178210149465,"d":"£24,316"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":24821.522350260173,"d":"£24,822"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":25630.885049250446,"d":"£25,631"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":26464.11742655123,"d":"£26,464"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":27337.78260221784,"d":"£27,338"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":28235.09979231081,"d":"£28,235"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($L$4=$W$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B38)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E38,'Incwm (De-ddwyrain)'!W38)","v":{"v":24821.522350260173,"d":"£24,822"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F38,'Incwm (De-ddwyrain)'!X38)","v":{"v":25630.885049250446,"d":"£25,631"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G38,'Incwm (De-ddwyrain)'!Y38)","v":{"v":26464.11742655123,"d":"£26,464"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H38,'Incwm (De-ddwyrain)'!Z38)","v":{"v":27337.78260221784,"d":"£27,338"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I38,'Incwm (De-ddwyrain)'!AA38)","v":{"v":28235.09979231081,"d":"£28,235"}}]
[null,45,{"v":24264.5,"d":"£24,265"},{"v":24856.02553681608,"d":"£24,856"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":25380.23074265092,"d":"£25,380"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":26215.637517987347,"d":"£26,216"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":27075.986969677102,"d":"£27,076"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":27978.249973149334,"d":"£27,978"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":28905.292848665078,"d":"£28,905"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($L$4=$W$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B39)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E39,'Incwm (De-ddwyrain)'!W39)","v":{"v":25380.23074265092,"d":"£25,380"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F39,'Incwm (De-ddwyrain)'!X39)","v":{"v":26215.637517987347,"d":"£26,216"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G39,'Incwm (De-ddwyrain)'!Y39)","v":{"v":27075.986969677102,"d":"£27,076"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H39,'Incwm (De-ddwyrain)'!Z39)","v":{"v":27978.249973149334,"d":"£27,978"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I39,'Incwm (De-ddwyrain)'!AA39)","v":{"v":28905.292848665078,"d":"£28,905"}}]
[null,46,{"v":24759.82,"d":"£24,760"},{"v":25363.42056118896,"d":"£25,363"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":25905.758402340998,"d":"£25,906"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":26766.072018449093,"d":"£26,766"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":27652.365615097435,"d":"£27,652"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":28581.995435097215,"d":"£28,582"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":29537.497159593895,"d":"£29,537"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($L$4=$W$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B40)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E40,'Incwm (De-ddwyrain)'!W40)","v":{"v":25905.758402340998,"d":"£25,906"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F40,'Incwm (De-ddwyrain)'!X40)","v":{"v":26766.072018449093,"d":"£26,766"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G40,'Incwm (De-ddwyrain)'!Y40)","v":{"v":27652.365615097435,"d":"£27,652"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H40,'Incwm (De-ddwyrain)'!Z40)","v":{"v":28581.995435097215,"d":"£28,582"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I40,'Incwm (De-ddwyrain)'!AA40)","v":{"v":29537.497159593895,"d":"£29,537"}}]
[null,47,{"v":24969.25,"d":"£24,969"},{"v":25577.956093681918,"d":"£25,578"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":26131.852991582942,"d":"£26,132"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":27006.810687149897,"d":"£27,007"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":27908.46355518189,"d":"£27,908"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":28854.351169793597,"d":"£28,854"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":29826.87942413113,"d":"£29,827"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($L$4=$W$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B41)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E41,'Incwm (De-ddwyrain)'!W41)","v":{"v":26131.852991582942,"d":"£26,132"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F41,'Incwm (De-ddwyrain)'!X41)","v":{"v":27006.810687149897,"d":"£27,007"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G41,'Incwm (De-ddwyrain)'!Y41)","v":{"v":27908.46355518189,"d":"£27,908"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H41,'Incwm (De-ddwyrain)'!Z41)","v":{"v":28854.351169793597,"d":"£28,854"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I41,'Incwm (De-ddwyrain)'!AA41)","v":{"v":29826.87942413113,"d":"£29,827"}}]
[null,48,{"v":25525,"d":"£25,525"},{"v":26147.25429443139,"d":"£26,147"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":26720.673317848206,"d":"£26,721"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":27622.707145404198,"d":"£27,623"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":28552.54153609296,"d":"£28,553"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":29528.144136788203,"d":"£29,528"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":30531.547746614895,"d":"£30,532"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($L$4=$W$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B42)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E42,'Incwm (De-ddwyrain)'!W42)","v":{"v":26720.673317848206,"d":"£26,721"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F42,'Incwm (De-ddwyrain)'!X42)","v":{"v":27622.707145404198,"d":"£27,623"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G42,'Incwm (De-ddwyrain)'!Y42)","v":{"v":28552.54153609296,"d":"£28,553"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H42,'Incwm (De-ddwyrain)'!Z42)","v":{"v":29528.144136788203,"d":"£29,528"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I42,'Incwm (De-ddwyrain)'!AA42)","v":{"v":30531.547746614895,"d":"£30,532"}}]
[null,49,{"v":25915,"d":"£25,915"},{"v":26546.761803729263,"d":"£26,547"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":27135.891799254336,"d":"£27,136"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":28059.051733658227,"d":"£28,059"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":29010.930871338132,"d":"£29,011"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":30009.80779778422,"d":"£30,010"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":31037.458665239108,"d":"£31,037"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($L$4=$W$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B43)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E43,'Incwm (De-ddwyrain)'!W43)","v":{"v":27135.891799254336,"d":"£27,136"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F43,'Incwm (De-ddwyrain)'!X43)","v":{"v":28059.051733658227,"d":"£28,059"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G43,'Incwm (De-ddwyrain)'!Y43)","v":{"v":29010.930871338132,"d":"£29,011"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H43,'Incwm (De-ddwyrain)'!Z43)","v":{"v":30009.80779778422,"d":"£30,010"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I43,'Incwm (De-ddwyrain)'!AA43)","v":{"v":31037.458665239108,"d":"£31,037"}}]
[null,50,{"v":26279.8,"d":"£26,280"},{"v":26974.20930327382,"d":"£26,974"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":27579.67741711949,"d":"£27,580"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":28524.9425676675,"d":"£28,525"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":29499.876292458626,"d":"£29,500"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":30523.087390665594,"d":"£30,523"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":31576.076205632835,"d":"£31,576"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($L$4=$W$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B44)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E44,'Incwm (De-ddwyrain)'!W44)","v":{"v":27579.67741711949,"d":"£27,580"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F44,'Incwm (De-ddwyrain)'!X44)","v":{"v":28524.9425676675,"d":"£28,525"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G44,'Incwm (De-ddwyrain)'!Y44)","v":{"v":29499.876292458626,"d":"£29,500"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H44,'Incwm (De-ddwyrain)'!Z44)","v":{"v":30523.087390665594,"d":"£30,523"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I44,'Incwm (De-ddwyrain)'!AA44)","v":{"v":31576.076205632835,"d":"£31,576"}}]
[null,51,{"v":26770,"d":"£26,770"},{"v":27477.362196388105,"d":"£27,477"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":28100.86772588455,"d":"£28,101"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":29070.89105895079,"d":"£29,071"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":30071.61560458329,"d":"£30,072"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":31122.032602801777,"d":"£31,122"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":32203.314667205716,"d":"£32,203"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($L$4=$W$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B45)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E45,'Incwm (De-ddwyrain)'!W45)","v":{"v":28100.86772588455,"d":"£28,101"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F45,'Incwm (De-ddwyrain)'!X45)","v":{"v":29070.89105895079,"d":"£29,071"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G45,'Incwm (De-ddwyrain)'!Y45)","v":{"v":30071.61560458329,"d":"£30,072"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H45,'Incwm (De-ddwyrain)'!Z45)","v":{"v":31122.032602801777,"d":"£31,122"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I45,'Incwm (De-ddwyrain)'!AA45)","v":{"v":32203.314667205716,"d":"£32,203"}}]
[null,52,{"v":27427,"d":"£27,427"},{"v":28151.722561088405,"d":"£28,152"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":28797.108460953295,"d":"£28,797"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":29797.88965032187,"d":"£29,798"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":30830.592999401968,"d":"£30,831"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":31914.71030060235,"d":"£31,915"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":33030.9690189718,"d":"£33,031"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($L$4=$W$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B46)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E46,'Incwm (De-ddwyrain)'!W46)","v":{"v":28797.108460953295,"d":"£28,797"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F46,'Incwm (De-ddwyrain)'!X46)","v":{"v":29797.88965032187,"d":"£29,798"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G46,'Incwm (De-ddwyrain)'!Y46)","v":{"v":30830.592999401968,"d":"£30,831"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H46,'Incwm (De-ddwyrain)'!Z46)","v":{"v":31914.71030060235,"d":"£31,915"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I46,'Incwm (De-ddwyrain)'!AA46)","v":{"v":33030.9690189718,"d":"£33,031"}}]
[null,53,{"v":28082.6,"d":"£28,083"},{"v":28824.645932621912,"d":"£28,825"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":29491.87994783963,"d":"£29,492"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":30523.368636536332,"d":"£30,523"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":31587.99885156014,"d":"£31,588"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":32705.761946364964,"d":"£32,706"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":33856.94122297847,"d":"£33,857"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($L$4=$W$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B47)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E47,'Incwm (De-ddwyrain)'!W47)","v":{"v":29491.87994783963,"d":"£29,492"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F47,'Incwm (De-ddwyrain)'!X47)","v":{"v":30523.368636536332,"d":"£30,523"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G47,'Incwm (De-ddwyrain)'!Y47)","v":{"v":31587.99885156014,"d":"£31,588"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H47,'Incwm (De-ddwyrain)'!Z47)","v":{"v":32705.761946364964,"d":"£32,706"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I47,'Incwm (De-ddwyrain)'!AA47)","v":{"v":33856.94122297847,"d":"£33,857"}}]
[null,54,{"v":28699,"d":"£28,699"},{"v":29457.333495485327,"d":"£29,457"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":30145.512485618627,"d":"£30,146"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":31206.298678365663,"d":"£31,206"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":32301.40150922428,"d":"£32,301"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":33451.284135064976,"d":"£33,451"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":34635.81328972151,"d":"£34,636"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($L$4=$W$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B48)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E48,'Incwm (De-ddwyrain)'!W48)","v":{"v":30145.512485618627,"d":"£30,146"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F48,'Incwm (De-ddwyrain)'!X48)","v":{"v":31206.298678365663,"d":"£31,206"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G48,'Incwm (De-ddwyrain)'!Y48)","v":{"v":32301.40150922428,"d":"£32,301"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H48,'Incwm (De-ddwyrain)'!Z48)","v":{"v":33451.284135064976,"d":"£33,451"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I48,'Incwm (De-ddwyrain)'!AA48)","v":{"v":34635.81328972151,"d":"£34,636"}}]
[null,55,{"v":29325,"d":"£29,325"},{"v":30099.874725778154,"d":"£30,100"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":30809.219868076976,"d":"£30,809"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":31899.648869840334,"d":"£31,900"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":33025.58045941757,"d":"£33,026"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":34207.956394882356,"d":"£34,208"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":35426.22008395768,"d":"£35,426"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($L$4=$W$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B49)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E49,'Incwm (De-ddwyrain)'!W49)","v":{"v":30809.219868076976,"d":"£30,809"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F49,'Incwm (De-ddwyrain)'!X49)","v":{"v":31899.648869840334,"d":"£31,900"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G49,'Incwm (De-ddwyrain)'!Y49)","v":{"v":33025.58045941757,"d":"£33,026"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H49,'Incwm (De-ddwyrain)'!Z49)","v":{"v":34207.956394882356,"d":"£34,208"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I49,'Incwm (De-ddwyrain)'!AA49)","v":{"v":35426.22008395768,"d":"£35,426"}}]
[null,56,{"v":29932.5,"d":"£29,933"},{"v":30723.427117795552,"d":"£30,723"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":31453.512185267824,"d":"£31,454"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":32572.91856460262,"d":"£32,573"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":33728.99259588281,"d":"£33,729"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":34943.141538483964,"d":"£34,943"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":36194.3984970873,"d":"£36,194"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($L$4=$W$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B50)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E50,'Incwm (De-ddwyrain)'!W50)","v":{"v":31453.512185267824,"d":"£31,454"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F50,'Incwm (De-ddwyrain)'!X50)","v":{"v":32572.91856460262,"d":"£32,573"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G50,'Incwm (De-ddwyrain)'!Y50)","v":{"v":33728.99259588281,"d":"£33,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H50,'Incwm (De-ddwyrain)'!Z50)","v":{"v":34943.141538483964,"d":"£34,943"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I50,'Incwm (De-ddwyrain)'!AA50)","v":{"v":36194.3984970873,"d":"£36,194"}}]
[null,57,{"v":30644,"d":"£30,644"},{"v":31453.727573631568,"d":"£31,454"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":32206.94865315162,"d":"£32,207"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":33359.07321385609,"d":"£33,359"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":34549.14790141385,"d":"£34,549"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":35799.119119190465,"d":"£35,799"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":37087.53645805921,"d":"£37,088"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($L$4=$W$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B51)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E51,'Incwm (De-ddwyrain)'!W51)","v":{"v":32206.94865315162,"d":"£32,207"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F51,'Incwm (De-ddwyrain)'!X51)","v":{"v":33359.07321385609,"d":"£33,359"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G51,'Incwm (De-ddwyrain)'!Y51)","v":{"v":34549.14790141385,"d":"£34,549"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H51,'Incwm (De-ddwyrain)'!Z51)","v":{"v":35799.119119190465,"d":"£35,799"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I51,'Incwm (De-ddwyrain)'!AA51)","v":{"v":37087.53645805921,"d":"£37,088"}}]
[null,58,{"v":31322,"d":"£31,322"},{"v":32149.642835833703,"d":"£32,150"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":32925.228110956436,"d":"£32,925"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":34108.865882576356,"d":"£34,109"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":35331.69843614005,"d":"£35,332"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":36616.18759756029,"d":"£36,616"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":37940.42302621652,"d":"£37,940"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($L$4=$W$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B52)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E52,'Incwm (De-ddwyrain)'!W52)","v":{"v":32925.228110956436,"d":"£32,925"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F52,'Incwm (De-ddwyrain)'!X52)","v":{"v":34108.865882576356,"d":"£34,109"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G52,'Incwm (De-ddwyrain)'!Y52)","v":{"v":35331.69843614005,"d":"£35,332"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H52,'Incwm (De-ddwyrain)'!Z52)","v":{"v":36616.18759756029,"d":"£36,616"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I52,'Incwm (De-ddwyrain)'!AA52)","v":{"v":37940.42302621652,"d":"£37,940"}}]
[null,59,{"v":31882.75,"d":"£31,883"},{"v":32725.209920317255,"d":"£32,725"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":33520.458033484836,"d":"£33,520"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":34731.39161943035,"d":"£34,731"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":35982.63227304927,"d":"£35,983"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":37297.07421775177,"d":"£37,297"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":38652.4297195228,"d":"£38,652"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($L$4=$W$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B53)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E53,'Incwm (De-ddwyrain)'!W53)","v":{"v":33520.458033484836,"d":"£33,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F53,'Incwm (De-ddwyrain)'!X53)","v":{"v":34731.39161943035,"d":"£34,731"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G53,'Incwm (De-ddwyrain)'!Y53)","v":{"v":35982.63227304927,"d":"£35,983"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H53,'Incwm (De-ddwyrain)'!Z53)","v":{"v":37297.07421775177,"d":"£37,297"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I53,'Incwm (De-ddwyrain)'!AA53)","v":{"v":38652.4297195228,"d":"£38,652"}}]
[null,60,{"v":32711,"d":"£32,711"},{"v":33726.56918672867,"d":"£33,727"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":34551.0375483691,"d":"£34,551"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":35804.188109309915,"d":"£35,804"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":37099.22634681457,"d":"£37,099"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":38459.772624643854,"d":"£38,460"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":39862.86979536702,"d":"£39,863"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($L$4=$W$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B54)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E54,'Incwm (De-ddwyrain)'!W54)","v":{"v":34551.0375483691,"d":"£34,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F54,'Incwm (De-ddwyrain)'!X54)","v":{"v":35804.188109309915,"d":"£35,804"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G54,'Incwm (De-ddwyrain)'!Y54)","v":{"v":37099.22634681457,"d":"£37,099"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H54,'Incwm (De-ddwyrain)'!Z54)","v":{"v":38459.772624643854,"d":"£38,460"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I54,'Incwm (De-ddwyrain)'!AA54)","v":{"v":39862.86979536702,"d":"£39,863"}}]
[null,61,{"v":33336.25,"d":"£33,336"},{"v":34371.231147047896,"d":"£34,371"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":35216.91326315405,"d":"£35,217"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":36499.780950477274,"d":"£36,500"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":37825.7245966294,"d":"£37,826"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":39218.84462961039,"d":"£39,219"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":40655.75912142358,"d":"£40,656"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($L$4=$W$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B55)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E55,'Incwm (De-ddwyrain)'!W55)","v":{"v":35216.91326315405,"d":"£35,217"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F55,'Incwm (De-ddwyrain)'!X55)","v":{"v":36499.780950477274,"d":"£36,500"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G55,'Incwm (De-ddwyrain)'!Y55)","v":{"v":37825.7245966294,"d":"£37,826"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H55,'Incwm (De-ddwyrain)'!Z55)","v":{"v":39218.84462961039,"d":"£39,219"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I55,'Incwm (De-ddwyrain)'!AA55)","v":{"v":40655.75912142358,"d":"£40,656"}}]
[null,62,{"v":34285,"d":"£34,285"},{"v":35349.436720583064,"d":"£35,349"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":36223.8193730698,"d":"£36,224"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":37548.092653718646,"d":"£37,548"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":38916.99703564783,"d":"£38,917"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":40355.34311408277,"d":"£40,355"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":41839.09542705223,"d":"£41,839"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($L$4=$W$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B56)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E56,'Incwm (De-ddwyrain)'!W56)","v":{"v":36223.8193730698,"d":"£36,224"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F56,'Incwm (De-ddwyrain)'!X56)","v":{"v":37548.092653718646,"d":"£37,548"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G56,'Incwm (De-ddwyrain)'!Y56)","v":{"v":38916.99703564783,"d":"£38,917"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H56,'Incwm (De-ddwyrain)'!Z56)","v":{"v":40355.34311408277,"d":"£40,355"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I56,'Incwm (De-ddwyrain)'!AA56)","v":{"v":41839.09542705223,"d":"£41,839"}}]
[null,63,{"v":35260.25,"d":"£35,260"},{"v":36354.96503214056,"d":"£36,355"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":37258.66151226209,"d":"£37,259"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":38625.297864981534,"d":"£38,625"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":40038.150513349094,"d":"£40,038"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":41522.75906905563,"d":"£41,523"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":43054.415797468086,"d":"£43,054"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($L$4=$W$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B57)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E57,'Incwm (De-ddwyrain)'!W57)","v":{"v":37258.66151226209,"d":"£37,259"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F57,'Incwm (De-ddwyrain)'!X57)","v":{"v":38625.297864981534,"d":"£38,625"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G57,'Incwm (De-ddwyrain)'!Y57)","v":{"v":40038.150513349094,"d":"£40,038"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H57,'Incwm (De-ddwyrain)'!Z57)","v":{"v":41522.75906905563,"d":"£41,523"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I57,'Incwm (De-ddwyrain)'!AA57)","v":{"v":43054.415797468086,"d":"£43,054"}}]
[null,64,{"v":35961,"d":"£35,961"},{"v":37077.471019655466,"d":"£37,077"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":38004.12855574063,"d":"£38,004"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":39403.20994598379,"d":"£39,403"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":40849.781533750865,"d":"£40,850"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":42369.916697523535,"d":"£42,370"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":43938.429534522154,"d":"£43,938"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($L$4=$W$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B58)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E58,'Incwm (De-ddwyrain)'!W58)","v":{"v":38004.12855574063,"d":"£38,004"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F58,'Incwm (De-ddwyrain)'!X58)","v":{"v":39403.20994598379,"d":"£39,403"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G58,'Incwm (De-ddwyrain)'!Y58)","v":{"v":40849.781533750865,"d":"£40,850"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H58,'Incwm (De-ddwyrain)'!Z58)","v":{"v":42369.916697523535,"d":"£42,370"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I58,'Incwm (De-ddwyrain)'!AA58)","v":{"v":43938.429534522154,"d":"£43,938"}}]
[null,65,{"v":36803.1,"d":"£36,803"},{"v":37945.71546073474,"d":"£37,946"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":38898.605325190525,"d":"£38,899"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":40335.238908451756,"d":"£40,335"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":41820.79688690046,"d":"£41,821"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":43381.98694694399,"d":"£43,382"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":44993.045066205326,"d":"£44,993"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($L$4=$W$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B59)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E59,'Incwm (De-ddwyrain)'!W59)","v":{"v":38898.605325190525,"d":"£38,899"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F59,'Incwm (De-ddwyrain)'!X59)","v":{"v":40335.238908451756,"d":"£40,335"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G59,'Incwm (De-ddwyrain)'!Y59)","v":{"v":41820.79688690046,"d":"£41,821"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H59,'Incwm (De-ddwyrain)'!Z59)","v":{"v":43381.98694694399,"d":"£43,382"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I59,'Incwm (De-ddwyrain)'!AA59)","v":{"v":44993.045066205326,"d":"£44,993"}}]
[null,66,{"v":37179.4,"d":"£37,179"},{"v":38333.69834065177,"d":"£38,334"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":39302.04049324345,"d":"£39,302"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":40759.39632237545,"d":"£40,759"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":42266.58251105151,"d":"£42,267"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":43850.60973375602,"d":"£43,851"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":45485.46522513832,"d":"£45,485"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($L$4=$W$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B60)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E60,'Incwm (De-ddwyrain)'!W60)","v":{"v":39302.04049324345,"d":"£39,302"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F60,'Incwm (De-ddwyrain)'!X60)","v":{"v":40759.39632237545,"d":"£40,759"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G60,'Incwm (De-ddwyrain)'!Y60)","v":{"v":42266.58251105151,"d":"£42,267"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H60,'Incwm (De-ddwyrain)'!Z60)","v":{"v":43850.60973375602,"d":"£43,851"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I60,'Incwm (De-ddwyrain)'!AA60)","v":{"v":45485.46522513832,"d":"£45,485"}}]
[null,67,{"v":37778,"d":"£37,778"},{"v":38950.88290594099,"d":"£38,951"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":39939.82205028424,"d":"£39,940"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":41425.93210736267,"d":"£41,426"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":42963.0305842287,"d":"£42,963"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":44578.58926367207,"d":"£44,579"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":46246.18944453152,"d":"£46,246"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($L$4=$W$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B61)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E61,'Incwm (De-ddwyrain)'!W61)","v":{"v":39939.82205028424,"d":"£39,940"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F61,'Incwm (De-ddwyrain)'!X61)","v":{"v":41425.93210736267,"d":"£41,426"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G61,'Incwm (De-ddwyrain)'!Y61)","v":{"v":42963.0305842287,"d":"£42,963"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H61,'Incwm (De-ddwyrain)'!Z61)","v":{"v":44578.58926367207,"d":"£44,579"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I61,'Incwm (De-ddwyrain)'!AA61)","v":{"v":46246.18944453152,"d":"£46,246"}}]
[null,68,{"v":38864,"d":"£38,864"},{"v":40070.59964149745,"d":"£40,071"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":41091.41570805686,"d":"£41,091"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":42623.890375734365,"d":"£42,624"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":44209.06425189688,"d":"£44,209"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":45875.21691139693,"d":"£45,875"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":47595.17906684107,"d":"£47,595"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($L$4=$W$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B62)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E62,'Incwm (De-ddwyrain)'!W62)","v":{"v":41091.41570805686,"d":"£41,091"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F62,'Incwm (De-ddwyrain)'!X62)","v":{"v":42623.890375734365,"d":"£42,624"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G62,'Incwm (De-ddwyrain)'!Y62)","v":{"v":44209.06425189688,"d":"£44,209"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H62,'Incwm (De-ddwyrain)'!Z62)","v":{"v":45875.21691139693,"d":"£45,875"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I62,'Incwm (De-ddwyrain)'!AA62)","v":{"v":47595.17906684107,"d":"£47,595"}}]
[null,69,{"v":39496,"d":"£39,496"},{"v":40722.22116716199,"d":"£40,722"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":41764.40720388395,"d":"£41,764"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":43326.84288403927,"d":"£43,327"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":44943.173709678085,"d":"£44,943"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":46642.16412111359,"d":"£46,642"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":48396.21527732456,"d":"£48,396"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($L$4=$W$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B63)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E63,'Incwm (De-ddwyrain)'!W63)","v":{"v":41764.40720388395,"d":"£41,764"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F63,'Incwm (De-ddwyrain)'!X63)","v":{"v":43326.84288403927,"d":"£43,327"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G63,'Incwm (De-ddwyrain)'!Y63)","v":{"v":44943.173709678085,"d":"£44,943"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H63,'Incwm (De-ddwyrain)'!Z63)","v":{"v":46642.16412111359,"d":"£46,642"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I63,'Incwm (De-ddwyrain)'!AA63)","v":{"v":48396.21527732456,"d":"£48,396"}}]
[null,70,{"v":40532.5,"d":"£40,533"},{"v":41900.27214246059,"d":"£41,900"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":42975.64448258251,"d":"£42,976"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":44586.48899725805,"d":"£44,586"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":46253.00360716937,"d":"£46,253"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":48004.80078795367,"d":"£48,005"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":49813.49110512715,"d":"£49,813"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($L$4=$W$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B64)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E64,'Incwm (De-ddwyrain)'!W64)","v":{"v":42975.64448258251,"d":"£42,976"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F64,'Incwm (De-ddwyrain)'!X64)","v":{"v":44586.48899725805,"d":"£44,586"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G64,'Incwm (De-ddwyrain)'!Y64)","v":{"v":46253.00360716937,"d":"£46,253"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H64,'Incwm (De-ddwyrain)'!Z64)","v":{"v":48004.80078795367,"d":"£48,005"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I64,'Incwm (De-ddwyrain)'!AA64)","v":{"v":49813.49110512715,"d":"£49,813"}}]
[null,71,{"v":41787,"d":"£41,787"},{"v":43197.10533564425,"d":"£43,197"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":44308.33018689858,"d":"£44,308"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":45971.746056293145,"d":"£45,972"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":47692.73761765823,"d":"£47,693"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":49501.84732669025,"d":"£49,502"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":51369.81369132192,"d":"£51,370"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($L$4=$W$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B65)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E65,'Incwm (De-ddwyrain)'!W65)","v":{"v":44308.33018689858,"d":"£44,308"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F65,'Incwm (De-ddwyrain)'!X65)","v":{"v":45971.746056293145,"d":"£45,972"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G65,'Incwm (De-ddwyrain)'!Y65)","v":{"v":47692.73761765823,"d":"£47,693"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H65,'Incwm (De-ddwyrain)'!Z65)","v":{"v":49501.84732669025,"d":"£49,502"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I65,'Incwm (De-ddwyrain)'!AA65)","v":{"v":51369.81369132192,"d":"£51,370"}}]
[null,72,{"v":42743.2,"d":"£42,743"},{"v":44185.57237376479,"d":"£44,186"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":45325.72809214037,"d":"£45,326"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":47030.90915038224,"d":"£47,031"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":48795.23232949455,"d":"£48,795"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":50649.95733151432,"d":"£50,650"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":52565.1620928043,"d":"£52,565"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($L$4=$W$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B66)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E66,'Incwm (De-ddwyrain)'!W66)","v":{"v":45325.72809214037,"d":"£45,326"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F66,'Incwm (De-ddwyrain)'!X66)","v":{"v":47030.90915038224,"d":"£47,031"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G66,'Incwm (De-ddwyrain)'!Y66)","v":{"v":48795.23232949455,"d":"£48,795"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H66,'Incwm (De-ddwyrain)'!Z66)","v":{"v":50649.95733151432,"d":"£50,650"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I66,'Incwm (De-ddwyrain)'!AA66)","v":{"v":52565.1620928043,"d":"£52,565"}}]
[null,73,{"v":43591.6,"d":"£43,592"},{"v":45062.60169309283,"d":"£45,063"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":46229.186926848444,"d":"£46,229"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":47972.228029180755,"d":"£47,972"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":49775.85511241788,"d":"£49,776"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":51671.968246979464,"d":"£51,672"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":53630.06122471913,"d":"£53,630"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($L$4=$W$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B67)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E67,'Incwm (De-ddwyrain)'!W67)","v":{"v":46229.186926848444,"d":"£46,229"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F67,'Incwm (De-ddwyrain)'!X67)","v":{"v":47972.228029180755,"d":"£47,972"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G67,'Incwm (De-ddwyrain)'!Y67)","v":{"v":49775.85511241788,"d":"£49,776"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H67,'Incwm (De-ddwyrain)'!Z67)","v":{"v":51671.968246979464,"d":"£51,672"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I67,'Incwm (De-ddwyrain)'!AA67)","v":{"v":53630.06122471913,"d":"£53,630"}}]
[null,74,{"v":44696.5,"d":"£44,697"},{"v":46204.7866234624,"d":"£46,205"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":47403.753104709554,"d":"£47,404"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":49193.946177200356,"d":"£49,194"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":51046.46073176219,"d":"£51,046"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":52994.020131095494,"d":"£52,994"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":55005.35217151406,"d":"£55,005"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($L$4=$W$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B68)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E68,'Incwm (De-ddwyrain)'!W68)","v":{"v":47403.753104709554,"d":"£47,404"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F68,'Incwm (De-ddwyrain)'!X68)","v":{"v":49193.946177200356,"d":"£49,194"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G68,'Incwm (De-ddwyrain)'!Y68)","v":{"v":51046.46073176219,"d":"£51,046"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H68,'Incwm (De-ddwyrain)'!Z68)","v":{"v":52994.020131095494,"d":"£52,994"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I68,'Incwm (De-ddwyrain)'!AA68)","v":{"v":55005.35217151406,"d":"£55,005"}}]
[null,75,{"v":45619,"d":"£45,619"},{"v":47158.41645264688,"d":"£47,158"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":48385.53183855073,"d":"£48,386"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":50216.2692893294,"d":"£50,216"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":52110.856334096025,"d":"£52,111"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":54102.709548615334,"d":"£54,103"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":56159.92004994981,"d":"£56,160"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($L$4=$W$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B69)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E69,'Incwm (De-ddwyrain)'!W69)","v":{"v":48385.53183855073,"d":"£48,386"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F69,'Incwm (De-ddwyrain)'!X69)","v":{"v":50216.2692893294,"d":"£50,216"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G69,'Incwm (De-ddwyrain)'!Y69)","v":{"v":52110.856334096025,"d":"£52,111"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H69,'Incwm (De-ddwyrain)'!Z69)","v":{"v":54102.709548615334,"d":"£54,103"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I69,'Incwm (De-ddwyrain)'!AA69)","v":{"v":56159.92004994981,"d":"£56,160"}}]
[null,76,{"v":46700.4,"d":"£46,700"},{"v":48276.308373817716,"d":"£48,276"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":49535.25972181497,"d":"£49,535"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":51412.297835685466,"d":"£51,412"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":53354.89432515224,"d":"£53,355"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":55397.27229915126,"d":"£55,397"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":57506.773540020826,"d":"£57,507"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($L$4=$W$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B70)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E70,'Incwm (De-ddwyrain)'!W70)","v":{"v":49535.25972181497,"d":"£49,535"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F70,'Incwm (De-ddwyrain)'!X70)","v":{"v":51412.297835685466,"d":"£51,412"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G70,'Incwm (De-ddwyrain)'!Y70)","v":{"v":53354.89432515224,"d":"£53,355"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H70,'Incwm (De-ddwyrain)'!Z70)","v":{"v":55397.27229915126,"d":"£55,397"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I70,'Incwm (De-ddwyrain)'!AA70)","v":{"v":57506.773540020826,"d":"£57,507"}}]
[null,77,{"v":48015.2,"d":"£48,015"},{"v":49635.47639486026,"d":"£49,635"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":50931.6794331179,"d":"£50,932"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":52863.47331941464,"d":"£52,863"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":54862.79973929096,"d":"£54,863"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":56964.854784904026,"d":"£56,965"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":59136.065430064606,"d":"£59,136"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($L$4=$W$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B71)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E71,'Incwm (De-ddwyrain)'!W71)","v":{"v":50931.6794331179,"d":"£50,932"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F71,'Incwm (De-ddwyrain)'!X71)","v":{"v":52863.47331941464,"d":"£52,863"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G71,'Incwm (De-ddwyrain)'!Y71)","v":{"v":54862.79973929096,"d":"£54,863"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H71,'Incwm (De-ddwyrain)'!Z71)","v":{"v":56964.854784904026,"d":"£56,965"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I71,'Incwm (De-ddwyrain)'!AA71)","v":{"v":59136.065430064606,"d":"£59,136"}}]
[null,78,{"v":49166,"d":"£49,166"},{"v":50825.1102240478,"d":"£50,825"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":52154.759556595876,"d":"£52,155"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":54135.368178768535,"d":"£54,135"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":56185.29702410007,"d":"£56,185"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":58340.59821077863,"d":"£58,341"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":60566.90017531176,"d":"£60,567"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($L$4=$W$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B72)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E72,'Incwm (De-ddwyrain)'!W72)","v":{"v":52154.759556595876,"d":"£52,155"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F72,'Incwm (De-ddwyrain)'!X72)","v":{"v":54135.368178768535,"d":"£54,135"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G72,'Incwm (De-ddwyrain)'!Y72)","v":{"v":56185.29702410007,"d":"£56,185"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H72,'Incwm (De-ddwyrain)'!Z72)","v":{"v":58340.59821077863,"d":"£58,341"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I72,'Incwm (De-ddwyrain)'!AA72)","v":{"v":60566.90017531176,"d":"£60,567"}}]
[null,79,{"v":50132.5,"d":"£50,133"},{"v":51824.22483641289,"d":"£51,824"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":53183.04403351204,"d":"£53,183"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":55205.790970608025,"d":"£55,206"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":57299.43627088818,"d":"£57,299"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":59500.75664436333,"d":"£59,501"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":61774.71265357098,"d":"£61,775"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($L$4=$W$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B73)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E73,'Incwm (De-ddwyrain)'!W73)","v":{"v":53183.04403351204,"d":"£53,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F73,'Incwm (De-ddwyrain)'!X73)","v":{"v":55205.790970608025,"d":"£55,206"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G73,'Incwm (De-ddwyrain)'!Y73)","v":{"v":57299.43627088818,"d":"£57,299"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H73,'Incwm (De-ddwyrain)'!Z73)","v":{"v":59500.75664436333,"d":"£59,501"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I73,'Incwm (De-ddwyrain)'!AA73)","v":{"v":61774.71265357098,"d":"£61,775"}}]
[null,80,{"v":51214,"d":"£51,214"},{"v":52900.17153984193,"d":"£52,900"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":54289.885188883614,"d":"£54,290"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":56357.462890468734,"d":"£56,357"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":58497.60160185895,"d":"£58,498"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":60747.85562933124,"d":"£60,748"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":63072.464967886095,"d":"£63,072"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($L$4=$W$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B74)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E74,'Incwm (De-ddwyrain)'!W74)","v":{"v":54289.885188883614,"d":"£54,290"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F74,'Incwm (De-ddwyrain)'!X74)","v":{"v":56357.462890468734,"d":"£56,357"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G74,'Incwm (De-ddwyrain)'!Y74)","v":{"v":58497.60160185895,"d":"£58,498"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H74,'Incwm (De-ddwyrain)'!Z74)","v":{"v":60747.85562933124,"d":"£60,748"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I74,'Incwm (De-ddwyrain)'!AA74)","v":{"v":63072.464967886095,"d":"£63,072"}}]
[null,81,{"v":52523.83,"d":"£52,524"},{"v":54253.12642889632,"d":"£54,253"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":55679.95230708337,"d":"£55,680"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":57802.068052483,"d":"£57,802"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":59998.712131929744,"d":"£59,999"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":62308.40754864508,"d":"£62,308"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":64694.483750239204,"d":"£64,694"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($L$4=$W$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B75)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E75,'Incwm (De-ddwyrain)'!W75)","v":{"v":55679.95230708337,"d":"£55,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F75,'Incwm (De-ddwyrain)'!X75)","v":{"v":57802.068052483,"d":"£57,802"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G75,'Incwm (De-ddwyrain)'!Y75)","v":{"v":59998.712131929744,"d":"£59,999"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H75,'Incwm (De-ddwyrain)'!Z75)","v":{"v":62308.40754864508,"d":"£62,308"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I75,'Incwm (De-ddwyrain)'!AA75)","v":{"v":64694.483750239204,"d":"£64,694"}}]
[null,82,{"v":53960.7,"d":"£53,961"},{"v":55737.303987385254,"d":"£55,737"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":57204.18754313705,"d":"£57,204"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":59385.43980695276,"d":"£59,385"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":61643.33205912735,"d":"£61,643"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":64017.446526903055,"d":"£64,017"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":66470.11211437413,"d":"£66,470"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($L$4=$W$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B76)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E76,'Incwm (De-ddwyrain)'!W76)","v":{"v":57204.18754313705,"d":"£57,204"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F76,'Incwm (De-ddwyrain)'!X76)","v":{"v":59385.43980695276,"d":"£59,385"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G76,'Incwm (De-ddwyrain)'!Y76)","v":{"v":61643.33205912735,"d":"£61,643"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H76,'Incwm (De-ddwyrain)'!Z76)","v":{"v":64017.446526903055,"d":"£64,017"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I76,'Incwm (De-ddwyrain)'!AA76)","v":{"v":66470.11211437413,"d":"£66,470"}}]
[null,83,{"v":55520.6,"d":"£55,521"},{"v":57348.56218992752,"d":"£57,349"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":58858.355898992144,"d":"£58,858"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":61103.19800561177,"d":"£61,103"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":63426.93152921314,"d":"£63,427"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":65870.2855906609,"d":"£65,870"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":68394.50139512293,"d":"£68,395"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($L$4=$W$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B77)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E77,'Incwm (De-ddwyrain)'!W77)","v":{"v":58858.355898992144,"d":"£58,858"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F77,'Incwm (De-ddwyrain)'!X77)","v":{"v":61103.19800561177,"d":"£61,103"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G77,'Incwm (De-ddwyrain)'!Y77)","v":{"v":63426.93152921314,"d":"£63,427"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H77,'Incwm (De-ddwyrain)'!Z77)","v":{"v":65870.2855906609,"d":"£65,870"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I77,'Incwm (De-ddwyrain)'!AA77)","v":{"v":68394.50139512293,"d":"£68,395"}}]
[null,84,{"v":57058,"d":"£57,058"},{"v":58936.579601677295,"d":"£58,937"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":60488.76179694647,"d":"£60,489"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":62796.37931250244,"d":"£62,796"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":65185.11411142619,"d":"£65,185"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":67696.82617499301,"d":"£67,697"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":70291.68494861975,"d":"£70,292"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($L$4=$W$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B78)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E78,'Incwm (De-ddwyrain)'!W78)","v":{"v":60488.76179694647,"d":"£60,489"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F78,'Incwm (De-ddwyrain)'!X78)","v":{"v":62796.37931250244,"d":"£62,796"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G78,'Incwm (De-ddwyrain)'!Y78)","v":{"v":65185.11411142619,"d":"£65,185"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H78,'Incwm (De-ddwyrain)'!Z78)","v":{"v":67696.82617499301,"d":"£67,697"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I78,'Incwm (De-ddwyrain)'!AA78)","v":{"v":70291.68494861975,"d":"£70,292"}}]
[null,85,{"v":59207.5,"d":"£59,208"},{"v":61156.84981538625,"d":"£61,157"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":62765.61216072571,"d":"£62,766"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":65158.161306121816,"d":"£65,158"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":67634.74900772402,"d":"£67,635"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":70238.80228183554,"d":"£70,239"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":72928.98519771379,"d":"£72,929"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($L$4=$W$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B79)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E79,'Incwm (De-ddwyrain)'!W79)","v":{"v":62765.61216072571,"d":"£62,766"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F79,'Incwm (De-ddwyrain)'!X79)","v":{"v":65158.161306121816,"d":"£65,158"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G79,'Incwm (De-ddwyrain)'!Y79)","v":{"v":67634.74900772402,"d":"£67,635"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H79,'Incwm (De-ddwyrain)'!Z79)","v":{"v":70238.80228183554,"d":"£70,239"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I79,'Incwm (De-ddwyrain)'!AA79)","v":{"v":72928.98519771379,"d":"£72,929"}}]
[null,86,{"v":60364.25,"d":"£60,364"},{"v":62351.684693128904,"d":"£62,352"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":63994.01007646103,"d":"£63,994"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":66435.55621960736,"d":"£66,436"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":68962.93432910326,"d":"£68,963"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":71620.43103534981,"d":"£71,620"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":74365.90830327873,"d":"£74,366"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($L$4=$W$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B80)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E80,'Incwm (De-ddwyrain)'!W80)","v":{"v":63994.01007646103,"d":"£63,994"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F80,'Incwm (De-ddwyrain)'!X80)","v":{"v":66435.55621960736,"d":"£66,436"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G80,'Incwm (De-ddwyrain)'!Y80)","v":{"v":68962.93432910326,"d":"£68,963"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H80,'Incwm (De-ddwyrain)'!Z80)","v":{"v":71620.43103534981,"d":"£71,620"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I80,'Incwm (De-ddwyrain)'!AA80)","v":{"v":74365.90830327873,"d":"£74,366"}}]
[null,87,{"v":62045,"d":"£62,045"},{"v":64087.7717653277,"d":"£64,088"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":65775.80923397424,"d":"£65,776"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":68285.31963471981,"d":"£68,285"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":70883.05072805221,"d":"£70,883"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":73614.52215415648,"d":"£73,615"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":76436.4225679565,"d":"£76,436"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($L$4=$W$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B81)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E81,'Incwm (De-ddwyrain)'!W81)","v":{"v":65775.80923397424,"d":"£65,776"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F81,'Incwm (De-ddwyrain)'!X81)","v":{"v":68285.31963471981,"d":"£68,285"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G81,'Incwm (De-ddwyrain)'!Y81)","v":{"v":70883.05072805221,"d":"£70,883"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H81,'Incwm (De-ddwyrain)'!Z81)","v":{"v":73614.52215415648,"d":"£73,615"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I81,'Incwm (De-ddwyrain)'!AA81)","v":{"v":76436.4225679565,"d":"£76,436"}}]
[null,88,{"v":64744,"d":"£64,744"},{"v":66875.63373639096,"d":"£66,876"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":68632.99162515224,"d":"£68,633"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":71247.32394063687,"d":"£71,247"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":73953.42250817554,"d":"£73,953"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":76798.76556964054,"d":"£76,799"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":79738.14713371565,"d":"£79,738"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($L$4=$W$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B82)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E82,'Incwm (De-ddwyrain)'!W82)","v":{"v":68632.99162515224,"d":"£68,633"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F82,'Incwm (De-ddwyrain)'!X82)","v":{"v":71247.32394063687,"d":"£71,247"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G82,'Incwm (De-ddwyrain)'!Y82)","v":{"v":73953.42250817554,"d":"£73,953"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H82,'Incwm (De-ddwyrain)'!Z82)","v":{"v":76798.76556964054,"d":"£76,799"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I82,'Incwm (De-ddwyrain)'!AA82)","v":{"v":79738.14713371565,"d":"£79,738"}}]
[null,89,{"v":67331,"d":"£67,331"},{"v":69547.80821550937,"d":"£69,548"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":71371.8897814464,"d":"£71,372"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":74086.98994086267,"d":"£74,087"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":76897.27466866565,"d":"£76,897"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":79852.10099864987,"d":"£79,852"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":82904.44763493157,"d":"£82,904"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($L$4=$W$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B83)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E83,'Incwm (De-ddwyrain)'!W83)","v":{"v":71371.8897814464,"d":"£71,372"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F83,'Incwm (De-ddwyrain)'!X83)","v":{"v":74086.98994086267,"d":"£74,087"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G83,'Incwm (De-ddwyrain)'!Y83)","v":{"v":76897.27466866565,"d":"£76,897"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H83,'Incwm (De-ddwyrain)'!Z83)","v":{"v":79852.10099864987,"d":"£79,852"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I83,'Incwm (De-ddwyrain)'!AA83)","v":{"v":82904.44763493157,"d":"£82,904"}}]
[null,90,{"v":70654.67,"d":"£70,655"},{"v":72793.47658545902,"d":"£72,793"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(D$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40)))","v":{"v":74697.1545790009,"d":"£74,697"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(E$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"v":77533.11969744715,"d":"£77,533"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(F$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"v":80468.31847891984,"d":"£80,468"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(G$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"v":83554.38238752208,"d":"£83,554"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(H$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"v":86742.08150487591,"d":"£86,742"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($L$4=$W$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$109)+(V$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!C$110/40))))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$109)+(W$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!D$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$109)+(X$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!E$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$109)+(Y$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!F$110/40)))","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$109)+(Z$44*(-(50-$B84)*('Rhaniad y Ddeiliadaeth (De-ddn)'!G$110/40)))","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!E84,'Incwm (De-ddwyrain)'!W84)","v":{"v":74697.1545790009,"d":"£74,697"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!F84,'Incwm (De-ddwyrain)'!X84)","v":{"v":77533.11969744715,"d":"£77,533"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!G84,'Incwm (De-ddwyrain)'!Y84)","v":{"v":80468.31847891984,"d":"£80,468"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!H84,'Incwm (De-ddwyrain)'!Z84)","v":{"v":83554.38238752208,"d":"£83,554"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$8=\"Amcangyfrifon LlC\",'Incwm (De-ddwyrain)'!I84,'Incwm (De-ddwyrain)'!AA84)","v":{"v":86742.08150487591,"d":"£86,742"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Prisiau Tai (Cymru)","index":25,"n_rows":85,"n_cols":34,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Prisiau Tai Wedi'i Ragosod (Cymru)",{"$nulls":8},"Dosbarthiad prisiau tai defnyddwyr",{"$nulls":10},"User House Price Distribution",{"$nulls":6},"Dosbarthiad Prisiau Tai a Ddefnyddiwyd (unai LlC neu Defnyddwyr)"]
[null,"Canradd","2017/18","2018/19",{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"},{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,10,{"v":77000,"d":"£77,000"},{"v":80000,"d":"£80,000"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":83840,"d":"£83,840"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":88727.872,"d":"£88,728"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":94995.33664765513,"d":"£94,995"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":100165.06563394096,"d":"£100,165"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":104390.40155941944,"d":"£104,390"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!D18=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"<< Nodwch y data yma.\",\"\"))","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($W$3=$N$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E4,'Prisiau Tai (Cymru)'!W4)","v":{"v":83840,"d":"£83,840"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F4,'Prisiau Tai (Cymru)'!X4)","v":{"v":88727.872,"d":"£88,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G4,'Prisiau Tai (Cymru)'!Y4)","v":{"v":94995.33664765513,"d":"£94,995"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H4,'Prisiau Tai (Cymru)'!Z4)","v":{"v":100165.06563394096,"d":"£100,165"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I4,'Prisiau Tai (Cymru)'!AA4)","v":{"v":104390.40155941944,"d":"£104,390"}}]
[null,11,{"v":79950,"d":"£79,950"},{"v":81500,"d":"£81,500"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":85412,"d":"£85,412"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":90391.5196,"d":"£90,392"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":96776.49920979865,"d":"£96,776"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":102043.16061457735,"d":"£102,043"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":106347.72158865856,"d":"£106,348"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($W$3=$N$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E5,'Prisiau Tai (Cymru)'!W5)","v":{"v":85412,"d":"£85,412"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F5,'Prisiau Tai (Cymru)'!X5)","v":{"v":90391.5196,"d":"£90,392"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G5,'Prisiau Tai (Cymru)'!Y5)","v":{"v":96776.49920979865,"d":"£96,776"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H5,'Prisiau Tai (Cymru)'!Z5)","v":{"v":102043.16061457735,"d":"£102,043"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I5,'Prisiau Tai (Cymru)'!AA5)","v":{"v":106347.72158865856,"d":"£106,348"}}]
[null,12,{"v":80000,"d":"£80,000"},{"v":84500,"d":"£84,500"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":88556,"d":"£88,556"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":93718.81480000001,"d":"£93,719"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":100338.82433408573,"d":"£100,339"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":105799.35057585014,"d":"£105,799"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":110262.36164713679,"d":"£110,262"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($W$3=$N$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E6,'Prisiau Tai (Cymru)'!W6)","v":{"v":88556,"d":"£88,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F6,'Prisiau Tai (Cymru)'!X6)","v":{"v":93718.81480000001,"d":"£93,719"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G6,'Prisiau Tai (Cymru)'!Y6)","v":{"v":100338.82433408573,"d":"£100,339"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H6,'Prisiau Tai (Cymru)'!Z6)","v":{"v":105799.35057585014,"d":"£105,799"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I6,'Prisiau Tai (Cymru)'!AA6)","v":{"v":110262.36164713679,"d":"£110,262"}}]
[null,13,{"v":83000,"d":"£83,000"},{"v":85500,"d":"£85,500"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":89604,"d":"£89,604"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":94827.9132,"d":"£94,828"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":101526.2660421814,"d":"£101,526"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":107051.41389627439,"d":"£107,051"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":111567.24166662952,"d":"£111,567"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($W$3=$N$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E7,'Prisiau Tai (Cymru)'!W7)","v":{"v":89604,"d":"£89,604"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F7,'Prisiau Tai (Cymru)'!X7)","v":{"v":94827.9132,"d":"£94,828"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G7,'Prisiau Tai (Cymru)'!Y7)","v":{"v":101526.2660421814,"d":"£101,526"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H7,'Prisiau Tai (Cymru)'!Z7)","v":{"v":107051.41389627439,"d":"£107,051"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I7,'Prisiau Tai (Cymru)'!AA7)","v":{"v":111567.24166662952,"d":"£111,567"}}]
[null,14,{"v":85000,"d":"£85,000"},{"v":88500,"d":"£88,500"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":92748,"d":"£92,748"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":98155.2084,"d":"£98,155"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":105088.59116646848,"d":"£105,089"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":110807.60385754719,"d":"£110,808"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":115481.88172510776,"d":"£115,482"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($W$3=$N$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E8,'Prisiau Tai (Cymru)'!W8)","v":{"v":92748,"d":"£92,748"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F8,'Prisiau Tai (Cymru)'!X8)","v":{"v":98155.2084,"d":"£98,155"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G8,'Prisiau Tai (Cymru)'!Y8)","v":{"v":105088.59116646848,"d":"£105,089"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H8,'Prisiau Tai (Cymru)'!Z8)","v":{"v":110807.60385754719,"d":"£110,808"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I8,'Prisiau Tai (Cymru)'!AA8)","v":{"v":115481.88172510776,"d":"£115,482"}}]
[null,15,{"v":87000,"d":"£87,000"},{"v":90000,"d":"£90,000"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":94320,"d":"£94,320"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":117439.20175434687,"d":"£117,439"}},{"$nulls":3},"",null,1,{"$nulls":5},15,"",{"$f":"IF($W$3=$N$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E9,'Prisiau Tai (Cymru)'!W9)","v":{"v":94320,"d":"£94,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F9,'Prisiau Tai (Cymru)'!X9)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G9,'Prisiau Tai (Cymru)'!Y9)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H9,'Prisiau Tai (Cymru)'!Z9)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I9,'Prisiau Tai (Cymru)'!AA9)","v":{"v":117439.20175434687,"d":"£117,439"}}]
[null,16,{"v":90000,"d":"£90,000"},{"v":92313.12000000017,"d":"£92,313"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":96744.14976000017,"d":"£96,744"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":102384.33369100819,"d":"£102,384"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":109616.44889244252,"d":"£109,616"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":115581.87154592357,"d":"£115,582"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":120457.54582503616,"d":"£120,458"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($W$3=$N$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E10,'Prisiau Tai (Cymru)'!W10)","v":{"v":96744.14976000017,"d":"£96,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F10,'Prisiau Tai (Cymru)'!X10)","v":{"v":102384.33369100819,"d":"£102,384"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G10,'Prisiau Tai (Cymru)'!Y10)","v":{"v":109616.44889244252,"d":"£109,616"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H10,'Prisiau Tai (Cymru)'!Z10)","v":{"v":115581.87154592357,"d":"£115,582"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I10,'Prisiau Tai (Cymru)'!AA10)","v":{"v":120457.54582503616,"d":"£120,458"}}]
[null,17,{"v":91000,"d":"£91,000"},{"v":95000,"d":"£95,000"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":99560,"d":"£99,560"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":105364.348,"d":"£105,364"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":112806.96226909047,"d":"£112,807"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":118946.0154403049,"d":"£118,946"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":123963.60185181058,"d":"£123,964"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($W$3=$N$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E11,'Prisiau Tai (Cymru)'!W11)","v":{"v":99560,"d":"£99,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F11,'Prisiau Tai (Cymru)'!X11)","v":{"v":105364.348,"d":"£105,364"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G11,'Prisiau Tai (Cymru)'!Y11)","v":{"v":112806.96226909047,"d":"£112,807"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H11,'Prisiau Tai (Cymru)'!Z11)","v":{"v":118946.0154403049,"d":"£118,946"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I11,'Prisiau Tai (Cymru)'!AA11)","v":{"v":123963.60185181058,"d":"£123,964"}}]
[null,18,{"v":94000,"d":"£94,000"},{"v":97000,"d":"£97,000"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":101656,"d":"£101,656"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":107582.5448,"d":"£107,583"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":115181.84568528185,"d":"£115,182"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":121450.14208115342,"d":"£121,450"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":126573.36189079608,"d":"£126,573"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($W$3=$N$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E12,'Prisiau Tai (Cymru)'!W12)","v":{"v":101656,"d":"£101,656"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F12,'Prisiau Tai (Cymru)'!X12)","v":{"v":107582.5448,"d":"£107,583"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G12,'Prisiau Tai (Cymru)'!Y12)","v":{"v":115181.84568528185,"d":"£115,182"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H12,'Prisiau Tai (Cymru)'!Z12)","v":{"v":121450.14208115342,"d":"£121,450"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I12,'Prisiau Tai (Cymru)'!AA12)","v":{"v":126573.36189079608,"d":"£126,573"}}]
[null,19,{"v":95000,"d":"£95,000"},{"v":99950,"d":"£99,950"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":104747.6,"d":"£104,748"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":110854.38508000001,"d":"£110,854"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":118684.79872416414,"d":"£118,685"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":125143.728876405,"d":"£125,144"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":130422.75794829968,"d":"£130,423"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($W$3=$N$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E13,'Prisiau Tai (Cymru)'!W13)","v":{"v":104747.6,"d":"£104,748"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F13,'Prisiau Tai (Cymru)'!X13)","v":{"v":110854.38508000001,"d":"£110,854"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G13,'Prisiau Tai (Cymru)'!Y13)","v":{"v":118684.79872416414,"d":"£118,685"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H13,'Prisiau Tai (Cymru)'!Z13)","v":{"v":125143.728876405,"d":"£125,144"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I13,'Prisiau Tai (Cymru)'!AA13)","v":{"v":130422.75794829968,"d":"£130,423"}}]
[null,20,{"v":97500,"d":"£97,500"},{"v":100000,"d":"£100,000"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":104800,"d":"£104,800"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":130488.0019492743,"d":"£130,488"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($W$3=$N$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E14,'Prisiau Tai (Cymru)'!W14)","v":{"v":104800,"d":"£104,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F14,'Prisiau Tai (Cymru)'!X14)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G14,'Prisiau Tai (Cymru)'!Y14)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H14,'Prisiau Tai (Cymru)'!Z14)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I14,'Prisiau Tai (Cymru)'!AA14)","v":{"v":130488.0019492743,"d":"£130,488"}}]
[null,21,{"v":100000,"d":"£100,000"},{"v":103500,"d":"£103,500"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":108468,"d":"£108,468"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":114791.6844,"d":"£114,792"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":122900.21678790382,"d":"£122,900"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":129588.55366391111,"d":"£129,589"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":135055.08201749888,"d":"£135,055"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($W$3=$N$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E15,'Prisiau Tai (Cymru)'!W15)","v":{"v":108468,"d":"£108,468"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F15,'Prisiau Tai (Cymru)'!X15)","v":{"v":114791.6844,"d":"£114,792"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G15,'Prisiau Tai (Cymru)'!Y15)","v":{"v":122900.21678790382,"d":"£122,900"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H15,'Prisiau Tai (Cymru)'!Z15)","v":{"v":129588.55366391111,"d":"£129,589"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I15,'Prisiau Tai (Cymru)'!AA15)","v":{"v":135055.08201749888,"d":"£135,055"}}]
[null,22,{"v":101500,"d":"£101,500"},{"v":105000,"d":"£105,000"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":110040,"d":"£110,040"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":137012.40204673802,"d":"£137,012"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($W$3=$N$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E16,'Prisiau Tai (Cymru)'!W16)","v":{"v":110040,"d":"£110,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F16,'Prisiau Tai (Cymru)'!X16)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G16,'Prisiau Tai (Cymru)'!Y16)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H16,'Prisiau Tai (Cymru)'!Z16)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I16,'Prisiau Tai (Cymru)'!AA16)","v":{"v":137012.40204673802,"d":"£137,012"}}]
[null,23,{"v":104995,"d":"£104,995"},{"v":108000,"d":"£108,000"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":113184,"d":"£113,184"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":119782.6272,"d":"£119,783"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":128243.70447433443,"d":"£128,244"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":135222.83860582032,"d":"£135,223"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":140927.04210521627,"d":"£140,927"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($W$3=$N$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E17,'Prisiau Tai (Cymru)'!W17)","v":{"v":113184,"d":"£113,184"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F17,'Prisiau Tai (Cymru)'!X17)","v":{"v":119782.6272,"d":"£119,783"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G17,'Prisiau Tai (Cymru)'!Y17)","v":{"v":128243.70447433443,"d":"£128,244"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H17,'Prisiau Tai (Cymru)'!Z17)","v":{"v":135222.83860582032,"d":"£135,223"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I17,'Prisiau Tai (Cymru)'!AA17)","v":{"v":140927.04210521627,"d":"£140,927"}}]
[null,24,{"v":105000,"d":"£105,000"},{"v":110000,"d":"£110,000"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":115280,"d":"£115,280"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":143536.80214420176,"d":"£143,537"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($W$3=$N$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E18,'Prisiau Tai (Cymru)'!W18)","v":{"v":115280,"d":"£115,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F18,'Prisiau Tai (Cymru)'!X18)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G18,'Prisiau Tai (Cymru)'!Y18)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H18,'Prisiau Tai (Cymru)'!Z18)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I18,'Prisiau Tai (Cymru)'!AA18)","v":{"v":143536.80214420176,"d":"£143,537"}}]
[null,25,{"v":108000,"d":"£108,000"},{"v":111790.25000000015,"d":"£111,790"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":117156.18200000016,"d":"£117,156"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":123986.38741060017,"d":"£123,986"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":132744.4054084443,"d":"£132,744"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":139968.47160605856,"d":"£139,968"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":145872.86359909884,"d":"£145,873"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($W$3=$N$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E19,'Prisiau Tai (Cymru)'!W19)","v":{"v":117156.18200000016,"d":"£117,156"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F19,'Prisiau Tai (Cymru)'!X19)","v":{"v":123986.38741060017,"d":"£123,986"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G19,'Prisiau Tai (Cymru)'!Y19)","v":{"v":132744.4054084443,"d":"£132,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H19,'Prisiau Tai (Cymru)'!Z19)","v":{"v":139968.47160605856,"d":"£139,968"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I19,'Prisiau Tai (Cymru)'!AA19)","v":{"v":145872.86359909884,"d":"£145,873"}}]
[null,26,{"v":110000,"d":"£110,000"},{"v":114000,"d":"£114,000"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":119472,"d":"£119,472"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":126437.2176,"d":"£126,437"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":135368.35472290855,"d":"£135,368"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":142735.21852836586,"d":"£142,735"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":148756.3222221727,"d":"£148,756"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($W$3=$N$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E20,'Prisiau Tai (Cymru)'!W20)","v":{"v":119472,"d":"£119,472"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F20,'Prisiau Tai (Cymru)'!X20)","v":{"v":126437.2176,"d":"£126,437"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G20,'Prisiau Tai (Cymru)'!Y20)","v":{"v":135368.35472290855,"d":"£135,368"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H20,'Prisiau Tai (Cymru)'!Z20)","v":{"v":142735.21852836586,"d":"£142,735"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I20,'Prisiau Tai (Cymru)'!AA20)","v":{"v":148756.3222221727,"d":"£148,756"}}]
[null,27,{"v":111000,"d":"£111,000"},{"v":115000,"d":"£115,000"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":120520,"d":"£120,520"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":150061.20224166545,"d":"£150,061"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($W$3=$N$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E21,'Prisiau Tai (Cymru)'!W21)","v":{"v":120520,"d":"£120,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F21,'Prisiau Tai (Cymru)'!X21)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G21,'Prisiau Tai (Cymru)'!Y21)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H21,'Prisiau Tai (Cymru)'!Z21)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I21,'Prisiau Tai (Cymru)'!AA21)","v":{"v":150061.20224166545,"d":"£150,061"}}]
[null,28,{"v":114000,"d":"£114,000"},{"v":117000,"d":"£117,000"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":122616,"d":"£122,616"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":129764.5128,"d":"£129,765"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":138930.67984719563,"d":"£138,931"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":146491.40848963865,"d":"£146,491"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":152670.9622806509,"d":"£152,671"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($W$3=$N$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E22,'Prisiau Tai (Cymru)'!W22)","v":{"v":122616,"d":"£122,616"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F22,'Prisiau Tai (Cymru)'!X22)","v":{"v":129764.5128,"d":"£129,765"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G22,'Prisiau Tai (Cymru)'!Y22)","v":{"v":138930.67984719563,"d":"£138,931"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H22,'Prisiau Tai (Cymru)'!Z22)","v":{"v":146491.40848963865,"d":"£146,491"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I22,'Prisiau Tai (Cymru)'!AA22)","v":{"v":152670.9622806509,"d":"£152,671"}}]
[null,29,{"v":115000,"d":"£115,000"},{"v":119950,"d":"£119,950"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":125707.6,"d":"£125,708"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":133036.35308,"d":"£133,036"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":142433.63288607792,"d":"£142,434"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":150184.99528489023,"d":"£150,185"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":156520.35833815453,"d":"£156,520"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($W$3=$N$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E23,'Prisiau Tai (Cymru)'!W23)","v":{"v":125707.6,"d":"£125,708"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F23,'Prisiau Tai (Cymru)'!X23)","v":{"v":133036.35308,"d":"£133,036"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G23,'Prisiau Tai (Cymru)'!Y23)","v":{"v":142433.63288607792,"d":"£142,434"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H23,'Prisiau Tai (Cymru)'!Z23)","v":{"v":150184.99528489023,"d":"£150,185"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I23,'Prisiau Tai (Cymru)'!AA23)","v":{"v":156520.35833815453,"d":"£156,520"}}]
[null,30,{"v":117000,"d":"£117,000"},{"v":120000,"d":"£120,000"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":125760,"d":"£125,760"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":156585.60233912914,"d":"£156,586"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($W$3=$N$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E24,'Prisiau Tai (Cymru)'!W24)","v":{"v":125760,"d":"£125,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F24,'Prisiau Tai (Cymru)'!X24)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G24,'Prisiau Tai (Cymru)'!Y24)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H24,'Prisiau Tai (Cymru)'!Z24)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I24,'Prisiau Tai (Cymru)'!AA24)","v":{"v":156585.60233912914,"d":"£156,586"}}]
[null,31,{"v":118950,"d":"£118,950"},{"v":122000,"d":"£122,000"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":127856,"d":"£127,856"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":135310.0048,"d":"£135,310"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":144867.88838767406,"d":"£144,868"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":152751.72509175996,"d":"£152,752"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":159195.36237811463,"d":"£159,195"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($W$3=$N$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E25,'Prisiau Tai (Cymru)'!W25)","v":{"v":127856,"d":"£127,856"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F25,'Prisiau Tai (Cymru)'!X25)","v":{"v":135310.0048,"d":"£135,310"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G25,'Prisiau Tai (Cymru)'!Y25)","v":{"v":144867.88838767406,"d":"£144,868"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H25,'Prisiau Tai (Cymru)'!Z25)","v":{"v":152751.72509175996,"d":"£152,752"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I25,'Prisiau Tai (Cymru)'!AA25)","v":{"v":159195.36237811463,"d":"£159,195"}}]
[null,32,{"v":120000,"d":"£120,000"},{"v":124950,"d":"£124,950"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":130947.6,"d":"£130,948"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":138581.84508,"d":"£138,582"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":148370.84142655635,"d":"£148,371"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":156445.31188701154,"d":"£156,445"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":163044.75843561825,"d":"£163,045"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($W$3=$N$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E26,'Prisiau Tai (Cymru)'!W26)","v":{"v":130947.6,"d":"£130,948"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F26,'Prisiau Tai (Cymru)'!X26)","v":{"v":138581.84508,"d":"£138,582"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G26,'Prisiau Tai (Cymru)'!Y26)","v":{"v":148370.84142655635,"d":"£148,371"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H26,'Prisiau Tai (Cymru)'!Z26)","v":{"v":156445.31188701154,"d":"£156,445"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I26,'Prisiau Tai (Cymru)'!AA26)","v":{"v":163044.75843561825,"d":"£163,045"}}]
[null,33,{"v":121000,"d":"£121,000"},{"v":125000,"d":"£125,000"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":131000,"d":"£131,000"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":163110.00243659285,"d":"£163,110"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($W$3=$N$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E27,'Prisiau Tai (Cymru)'!W27)","v":{"v":131000,"d":"£131,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F27,'Prisiau Tai (Cymru)'!X27)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G27,'Prisiau Tai (Cymru)'!Y27)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H27,'Prisiau Tai (Cymru)'!Z27)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I27,'Prisiau Tai (Cymru)'!AA27)","v":{"v":163110.00243659285,"d":"£163,110"}}]
[null,34,{"v":123000,"d":"£123,000"},{"v":127000,"d":"£127,000"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":133096,"d":"£133,096"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":140855.4968,"d":"£140,855"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":150805.09692815252,"d":"£150,805"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":159012.04169388127,"d":"£159,012"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":165719.76247557835,"d":"£165,720"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($W$3=$N$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E28,'Prisiau Tai (Cymru)'!W28)","v":{"v":133096,"d":"£133,096"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F28,'Prisiau Tai (Cymru)'!X28)","v":{"v":140855.4968,"d":"£140,855"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G28,'Prisiau Tai (Cymru)'!Y28)","v":{"v":150805.09692815252,"d":"£150,805"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H28,'Prisiau Tai (Cymru)'!Z28)","v":{"v":159012.04169388127,"d":"£159,012"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I28,'Prisiau Tai (Cymru)'!AA28)","v":{"v":165719.76247557835,"d":"£165,720"}}]
[null,35,{"v":125000,"d":"£125,000"},{"v":129000,"d":"£129,000"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":135192,"d":"£135,192"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":143073.6936,"d":"£143,074"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":153179.9803443439,"d":"£153,180"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":161516.16833472982,"d":"£161,516"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":168329.52251456387,"d":"£168,330"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($W$3=$N$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E29,'Prisiau Tai (Cymru)'!W29)","v":{"v":135192,"d":"£135,192"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F29,'Prisiau Tai (Cymru)'!X29)","v":{"v":143073.6936,"d":"£143,074"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G29,'Prisiau Tai (Cymru)'!Y29)","v":{"v":153179.9803443439,"d":"£153,180"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H29,'Prisiau Tai (Cymru)'!Z29)","v":{"v":161516.16833472982,"d":"£161,516"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I29,'Prisiau Tai (Cymru)'!AA29)","v":{"v":168329.52251456387,"d":"£168,330"}}]
[null,36,{"v":125000,"d":"£125,000"},{"v":130000,"d":"£130,000"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":136240,"d":"£136,240"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":169634.4025340566,"d":"£169,634"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($W$3=$N$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E30,'Prisiau Tai (Cymru)'!W30)","v":{"v":136240,"d":"£136,240"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F30,'Prisiau Tai (Cymru)'!X30)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G30,'Prisiau Tai (Cymru)'!Y30)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H30,'Prisiau Tai (Cymru)'!Z30)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I30,'Prisiau Tai (Cymru)'!AA30)","v":{"v":169634.4025340566,"d":"£169,634"}}]
[null,37,{"v":127500,"d":"£127,500"},{"v":132000,"d":"£132,000"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":138336,"d":"£138,336"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":146400.9888,"d":"£146,401"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":156742.30546863095,"d":"£156,742"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":165272.35829600258,"d":"£165,272"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":172244.16257304206,"d":"£172,244"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($W$3=$N$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E31,'Prisiau Tai (Cymru)'!W31)","v":{"v":138336,"d":"£138,336"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F31,'Prisiau Tai (Cymru)'!X31)","v":{"v":146400.9888,"d":"£146,401"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G31,'Prisiau Tai (Cymru)'!Y31)","v":{"v":156742.30546863095,"d":"£156,742"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H31,'Prisiau Tai (Cymru)'!Z31)","v":{"v":165272.35829600258,"d":"£165,272"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I31,'Prisiau Tai (Cymru)'!AA31)","v":{"v":172244.16257304206,"d":"£172,244"}}]
[null,38,{"v":130000,"d":"£130,000"},{"v":134000,"d":"£134,000"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":140432,"d":"£140,432"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":148619.1856,"d":"£148,619"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":159117.18888482233,"d":"£159,117"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":167776.4849368511,"d":"£167,776"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":174853.92261202756,"d":"£174,854"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($W$3=$N$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E32,'Prisiau Tai (Cymru)'!W32)","v":{"v":140432,"d":"£140,432"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F32,'Prisiau Tai (Cymru)'!X32)","v":{"v":148619.1856,"d":"£148,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G32,'Prisiau Tai (Cymru)'!Y32)","v":{"v":159117.18888482233,"d":"£159,117"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H32,'Prisiau Tai (Cymru)'!Z32)","v":{"v":167776.4849368511,"d":"£167,776"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I32,'Prisiau Tai (Cymru)'!AA32)","v":{"v":174853.92261202756,"d":"£174,854"}}]
[null,39,{"v":130000,"d":"£130,000"},{"v":135000,"d":"£135,000"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":141480,"d":"£141,480"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":176158.80263152032,"d":"£176,159"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($W$3=$N$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E33,'Prisiau Tai (Cymru)'!W33)","v":{"v":141480,"d":"£141,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F33,'Prisiau Tai (Cymru)'!X33)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G33,'Prisiau Tai (Cymru)'!Y33)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H33,'Prisiau Tai (Cymru)'!Z33)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I33,'Prisiau Tai (Cymru)'!AA33)","v":{"v":176158.80263152032,"d":"£176,159"}}]
[null,40,{"v":132500,"d":"£132,500"},{"v":137000,"d":"£137,000"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":143576,"d":"£143,576"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":151946.4808,"d":"£151,946"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":162679.5140091094,"d":"£162,680"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":171532.6748981239,"d":"£171,533"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":178768.56267050578,"d":"£178,769"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($W$3=$N$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E34,'Prisiau Tai (Cymru)'!W34)","v":{"v":143576,"d":"£143,576"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F34,'Prisiau Tai (Cymru)'!X34)","v":{"v":151946.4808,"d":"£151,946"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G34,'Prisiau Tai (Cymru)'!Y34)","v":{"v":162679.5140091094,"d":"£162,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H34,'Prisiau Tai (Cymru)'!Z34)","v":{"v":171532.6748981239,"d":"£171,533"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I34,'Prisiau Tai (Cymru)'!AA34)","v":{"v":178768.56267050578,"d":"£178,769"}}]
[null,41,{"v":135000,"d":"£135,000"},{"v":139000,"d":"£139,000"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":145672,"d":"£145,672"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":154164.6776,"d":"£154,165"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":165054.3974253008,"d":"£165,054"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":174036.80153897242,"d":"£174,037"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":181378.32270949127,"d":"£181,378"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($W$3=$N$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E35,'Prisiau Tai (Cymru)'!W35)","v":{"v":145672,"d":"£145,672"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F35,'Prisiau Tai (Cymru)'!X35)","v":{"v":154164.6776,"d":"£154,165"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G35,'Prisiau Tai (Cymru)'!Y35)","v":{"v":165054.3974253008,"d":"£165,054"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H35,'Prisiau Tai (Cymru)'!Z35)","v":{"v":174036.80153897242,"d":"£174,037"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I35,'Prisiau Tai (Cymru)'!AA35)","v":{"v":181378.32270949127,"d":"£181,378"}}]
[null,42,{"v":135500,"d":"£135,500"},{"v":140000,"d":"£140,000"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":146720,"d":"£146,720"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":182683.20272898403,"d":"£182,683"}},{"$nulls":3},"",null,1,{"$nulls":5},42,"",{"$f":"IF($W$3=$N$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E36,'Prisiau Tai (Cymru)'!W36)","v":{"v":146720,"d":"£146,720"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F36,'Prisiau Tai (Cymru)'!X36)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G36,'Prisiau Tai (Cymru)'!Y36)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H36,'Prisiau Tai (Cymru)'!Z36)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I36,'Prisiau Tai (Cymru)'!AA36)","v":{"v":182683.20272898403,"d":"£182,683"}}]
[null,43,{"v":138000,"d":"£138,000"},{"v":142500,"d":"£142,500"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":149340,"d":"£149,340"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":158046.522,"d":"£158,047"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":169210.4434036357,"d":"£169,210"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":178419.02316045735,"d":"£178,419"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":185945.40277771588,"d":"£185,945"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($W$3=$N$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E37,'Prisiau Tai (Cymru)'!W37)","v":{"v":149340,"d":"£149,340"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F37,'Prisiau Tai (Cymru)'!X37)","v":{"v":158046.522,"d":"£158,047"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G37,'Prisiau Tai (Cymru)'!Y37)","v":{"v":169210.4434036357,"d":"£169,210"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H37,'Prisiau Tai (Cymru)'!Z37)","v":{"v":178419.02316045735,"d":"£178,419"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I37,'Prisiau Tai (Cymru)'!AA37)","v":{"v":185945.40277771588,"d":"£185,945"}}]
[null,44,{"v":140000,"d":"£140,000"},{"v":145000,"d":"£145,000"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":151960,"d":"£151,960"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":189207.60282644775,"d":"£189,208"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($W$3=$N$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E38,'Prisiau Tai (Cymru)'!W38)","v":{"v":151960,"d":"£151,960"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F38,'Prisiau Tai (Cymru)'!X38)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G38,'Prisiau Tai (Cymru)'!Y38)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H38,'Prisiau Tai (Cymru)'!Z38)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I38,'Prisiau Tai (Cymru)'!AA38)","v":{"v":189207.60282644775,"d":"£189,208"}}]
[null,45,{"v":140166.75,"d":"£140,167"},{"v":146000,"d":"£146,000"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":153008,"d":"£153,008"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":161928.3664,"d":"£161,928"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":173366.4893819706,"d":"£173,366"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":182801.24478194225,"d":"£182,801"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":190512.48284594048,"d":"£190,512"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($W$3=$N$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E39,'Prisiau Tai (Cymru)'!W39)","v":{"v":153008,"d":"£153,008"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F39,'Prisiau Tai (Cymru)'!X39)","v":{"v":161928.3664,"d":"£161,928"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G39,'Prisiau Tai (Cymru)'!Y39)","v":{"v":173366.4893819706,"d":"£173,366"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H39,'Prisiau Tai (Cymru)'!Z39)","v":{"v":182801.24478194225,"d":"£182,801"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I39,'Prisiau Tai (Cymru)'!AA39)","v":{"v":190512.48284594048,"d":"£190,512"}}]
[null,46,{"v":143500,"d":"£143,500"},{"v":149000,"d":"£149,000"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":156152,"d":"£156,152"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":165255.6616,"d":"£165,256"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":176928.81450625768,"d":"£176,929"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":186557.43474321504,"d":"£186,557"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":194427.1229044187,"d":"£194,427"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($W$3=$N$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E40,'Prisiau Tai (Cymru)'!W40)","v":{"v":156152,"d":"£156,152"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F40,'Prisiau Tai (Cymru)'!X40)","v":{"v":165255.6616,"d":"£165,256"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G40,'Prisiau Tai (Cymru)'!Y40)","v":{"v":176928.81450625768,"d":"£176,929"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H40,'Prisiau Tai (Cymru)'!Z40)","v":{"v":186557.43474321504,"d":"£186,557"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I40,'Prisiau Tai (Cymru)'!AA40)","v":{"v":194427.1229044187,"d":"£194,427"}}]
[null,47,{"v":145000,"d":"£145,000"},{"v":150000,"d":"£150,000"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":157200,"d":"£157,200"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":195732.00292391144,"d":"£195,732"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($W$3=$N$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E41,'Prisiau Tai (Cymru)'!W41)","v":{"v":157200,"d":"£157,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F41,'Prisiau Tai (Cymru)'!X41)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G41,'Prisiau Tai (Cymru)'!Y41)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H41,'Prisiau Tai (Cymru)'!Z41)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I41,'Prisiau Tai (Cymru)'!AA41)","v":{"v":195732.00292391144,"d":"£195,732"}}]
[null,48,{"v":147000,"d":"£147,000"},{"v":151950,"d":"£151,950"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":159243.6,"d":"£159,244"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":168527.50188,"d":"£168,528"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":180431.76754513994,"d":"£180,432"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":190251.0215384666,"d":"£190,251"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":198276.51896192227,"d":"£198,277"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($W$3=$N$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E42,'Prisiau Tai (Cymru)'!W42)","v":{"v":159243.6,"d":"£159,244"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F42,'Prisiau Tai (Cymru)'!X42)","v":{"v":168527.50188,"d":"£168,528"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G42,'Prisiau Tai (Cymru)'!Y42)","v":{"v":180431.76754513994,"d":"£180,432"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H42,'Prisiau Tai (Cymru)'!Z42)","v":{"v":190251.0215384666,"d":"£190,251"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I42,'Prisiau Tai (Cymru)'!AA42)","v":{"v":198276.51896192227,"d":"£198,277"}}]
[null,49,{"v":149995,"d":"£149,995"},{"v":155000,"d":"£155,000"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":162440,"d":"£162,440"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":202256.40302137518,"d":"£202,256"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($W$3=$N$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E43,'Prisiau Tai (Cymru)'!W43)","v":{"v":162440,"d":"£162,440"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F43,'Prisiau Tai (Cymru)'!X43)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G43,'Prisiau Tai (Cymru)'!Y43)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H43,'Prisiau Tai (Cymru)'!Z43)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I43,'Prisiau Tai (Cymru)'!AA43)","v":{"v":202256.40302137518,"d":"£202,256"}}]
[null,50,{"v":150000,"d":"£150,000"},{"v":155000,"d":"£155,000"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":162440,"d":"£162,440"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":202256.40302137518,"d":"£202,256"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($W$3=$N$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E44,'Prisiau Tai (Cymru)'!W44)","v":{"v":162440,"d":"£162,440"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F44,'Prisiau Tai (Cymru)'!X44)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G44,'Prisiau Tai (Cymru)'!Y44)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H44,'Prisiau Tai (Cymru)'!Z44)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I44,'Prisiau Tai (Cymru)'!AA44)","v":{"v":202256.40302137518,"d":"£202,256"}}]
[null,51,{"v":153000,"d":"£153,000"},{"v":158000,"d":"£158,000"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":165584,"d":"£165,584"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":175237.5472,"d":"£175,238"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":187615.78987911888,"d":"£187,616"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":197826.0046270334,"d":"£197,826"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":206171.0430798534,"d":"£206,171"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($W$3=$N$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E45,'Prisiau Tai (Cymru)'!W45)","v":{"v":165584,"d":"£165,584"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F45,'Prisiau Tai (Cymru)'!X45)","v":{"v":175237.5472,"d":"£175,238"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G45,'Prisiau Tai (Cymru)'!Y45)","v":{"v":187615.78987911888,"d":"£187,616"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H45,'Prisiau Tai (Cymru)'!Z45)","v":{"v":197826.0046270334,"d":"£197,826"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I45,'Prisiau Tai (Cymru)'!AA45)","v":{"v":206171.0430798534,"d":"£206,171"}}]
[null,52,{"v":155000,"d":"£155,000"},{"v":160000,"d":"£160,000"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":167680,"d":"£167,680"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":208780.80311883887,"d":"£208,781"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($W$3=$N$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E46,'Prisiau Tai (Cymru)'!W46)","v":{"v":167680,"d":"£167,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F46,'Prisiau Tai (Cymru)'!X46)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G46,'Prisiau Tai (Cymru)'!Y46)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H46,'Prisiau Tai (Cymru)'!Z46)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I46,'Prisiau Tai (Cymru)'!AA46)","v":{"v":208780.80311883887,"d":"£208,781"}}]
[null,53,{"v":157500,"d":"£157,500"},{"v":161500,"d":"£161,500"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":169252,"d":"£169,252"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":179119.3916,"d":"£179,119"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":191771.83585745379,"d":"£191,772"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":202208.2262485183,"d":"£202,208"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":210738.12314807798,"d":"£210,738"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($W$3=$N$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E47,'Prisiau Tai (Cymru)'!W47)","v":{"v":169252,"d":"£169,252"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F47,'Prisiau Tai (Cymru)'!X47)","v":{"v":179119.3916,"d":"£179,119"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G47,'Prisiau Tai (Cymru)'!Y47)","v":{"v":191771.83585745379,"d":"£191,772"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H47,'Prisiau Tai (Cymru)'!Z47)","v":{"v":202208.2262485183,"d":"£202,208"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I47,'Prisiau Tai (Cymru)'!AA47)","v":{"v":210738.12314807798,"d":"£210,738"}}]
[null,54,{"v":160000,"d":"£160,000"},{"v":164995,"d":"£164,995"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":172914.76,"d":"£172,915"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":182995.690508,"d":"£182,996"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":195921.94462724822,"d":"£195,922"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":206584.1875534011,"d":"£206,584"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":215298.67881620512,"d":"£215,299"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($W$3=$N$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E48,'Prisiau Tai (Cymru)'!W48)","v":{"v":172914.76,"d":"£172,915"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F48,'Prisiau Tai (Cymru)'!X48)","v":{"v":182995.690508,"d":"£182,996"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G48,'Prisiau Tai (Cymru)'!Y48)","v":{"v":195921.94462724822,"d":"£195,922"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H48,'Prisiau Tai (Cymru)'!Z48)","v":{"v":206584.1875534011,"d":"£206,584"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I48,'Prisiau Tai (Cymru)'!AA48)","v":{"v":215298.67881620512,"d":"£215,299"}}]
[null,55,{"v":160000,"d":"£160,000"},{"v":165000,"d":"£165,000"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":172920,"d":"£172,920"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":215305.2032163026,"d":"£215,305"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($W$3=$N$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E49,'Prisiau Tai (Cymru)'!W49)","v":{"v":172920,"d":"£172,920"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F49,'Prisiau Tai (Cymru)'!X49)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G49,'Prisiau Tai (Cymru)'!Y49)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H49,'Prisiau Tai (Cymru)'!Z49)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I49,'Prisiau Tai (Cymru)'!AA49)","v":{"v":215305.2032163026,"d":"£215,305"}}]
[null,56,{"v":163590.00000000032,"d":"£163,590"},{"v":168000,"d":"£168,000"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":176064,"d":"£176,064"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":186328.5312,"d":"£186,329"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":199490.20696007577,"d":"£199,490"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":210346.63783127602,"d":"£210,347"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":219219.8432747808,"d":"£219,220"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($W$3=$N$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E50,'Prisiau Tai (Cymru)'!W50)","v":{"v":176064,"d":"£176,064"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F50,'Prisiau Tai (Cymru)'!X50)","v":{"v":186328.5312,"d":"£186,329"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G50,'Prisiau Tai (Cymru)'!Y50)","v":{"v":199490.20696007577,"d":"£199,490"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H50,'Prisiau Tai (Cymru)'!Z50)","v":{"v":210346.63783127602,"d":"£210,347"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I50,'Prisiau Tai (Cymru)'!AA50)","v":{"v":219219.8432747808,"d":"£219,220"}}]
[null,57,{"v":165000,"d":"£165,000"},{"v":170000,"d":"£170,000"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":178160,"d":"£178,160"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":221829.6033137663,"d":"£221,830"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($W$3=$N$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E51,'Prisiau Tai (Cymru)'!W51)","v":{"v":178160,"d":"£178,160"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F51,'Prisiau Tai (Cymru)'!X51)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G51,'Prisiau Tai (Cymru)'!Y51)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H51,'Prisiau Tai (Cymru)'!Z51)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I51,'Prisiau Tai (Cymru)'!AA51)","v":{"v":221829.6033137663,"d":"£221,830"}}]
[null,58,{"v":167500,"d":"£167,500"},{"v":172500,"d":"£172,500"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":180780,"d":"£180,780"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":191319.47400000002,"d":"£191,319"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":204833.6946465064,"d":"£204,834"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":215980.92277318522,"d":"£215,981"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":225091.80336249818,"d":"£225,092"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($W$3=$N$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E52,'Prisiau Tai (Cymru)'!W52)","v":{"v":180780,"d":"£180,780"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F52,'Prisiau Tai (Cymru)'!X52)","v":{"v":191319.47400000002,"d":"£191,319"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G52,'Prisiau Tai (Cymru)'!Y52)","v":{"v":204833.6946465064,"d":"£204,834"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H52,'Prisiau Tai (Cymru)'!Z52)","v":{"v":215980.92277318522,"d":"£215,981"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I52,'Prisiau Tai (Cymru)'!AA52)","v":{"v":225091.80336249818,"d":"£225,092"}}]
[null,59,{"v":170000,"d":"£170,000"},{"v":175000,"d":"£175,000"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":183400,"d":"£183,400"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":194092.22,"d":"£194,092"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":207802.29891674558,"d":"£207,802"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":219111.08107424586,"d":"£219,111"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":228354.00341123002,"d":"£228,354"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($W$3=$N$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E53,'Prisiau Tai (Cymru)'!W53)","v":{"v":183400,"d":"£183,400"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F53,'Prisiau Tai (Cymru)'!X53)","v":{"v":194092.22,"d":"£194,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G53,'Prisiau Tai (Cymru)'!Y53)","v":{"v":207802.29891674558,"d":"£207,802"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H53,'Prisiau Tai (Cymru)'!Z53)","v":{"v":219111.08107424586,"d":"£219,111"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I53,'Prisiau Tai (Cymru)'!AA53)","v":{"v":228354.00341123002,"d":"£228,354"}}]
[null,60,{"v":172000,"d":"£172,000"},{"v":177000,"d":"£177,000"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":185496,"d":"£185,496"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":196310.4168,"d":"£196,310"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":210177.18233293697,"d":"£210,177"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":221615.20771509438,"d":"£221,615"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":230963.7634502155,"d":"£230,964"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($W$3=$N$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E54,'Prisiau Tai (Cymru)'!W54)","v":{"v":185496,"d":"£185,496"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F54,'Prisiau Tai (Cymru)'!X54)","v":{"v":196310.4168,"d":"£196,310"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G54,'Prisiau Tai (Cymru)'!Y54)","v":{"v":210177.18233293697,"d":"£210,177"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H54,'Prisiau Tai (Cymru)'!Z54)","v":{"v":221615.20771509438,"d":"£221,615"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I54,'Prisiau Tai (Cymru)'!AA54)","v":{"v":230963.7634502155,"d":"£230,964"}}]
[null,61,{"v":175000,"d":"£175,000"},{"v":180000,"d":"£180,000"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":188640,"d":"£188,640"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":234878.40350869374,"d":"£234,878"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($W$3=$N$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E55,'Prisiau Tai (Cymru)'!W55)","v":{"v":188640,"d":"£188,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F55,'Prisiau Tai (Cymru)'!X55)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G55,'Prisiau Tai (Cymru)'!Y55)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H55,'Prisiau Tai (Cymru)'!Z55)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I55,'Prisiau Tai (Cymru)'!AA55)","v":{"v":234878.40350869374,"d":"£234,878"}}]
[null,62,{"v":176000,"d":"£176,000"},{"v":180995.10000000006,"d":"£180,995"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":189682.86480000007,"d":"£189,683"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":200741.37581784007,"d":"£200,741"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":214921.13070095013,"d":"£214,921"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":226617.32588652143,"d":"£226,617"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":236176.88961609107,"d":"£236,177"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($W$3=$N$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E56,'Prisiau Tai (Cymru)'!W56)","v":{"v":189682.86480000007,"d":"£189,683"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F56,'Prisiau Tai (Cymru)'!X56)","v":{"v":200741.37581784007,"d":"£200,741"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G56,'Prisiau Tai (Cymru)'!Y56)","v":{"v":214921.13070095013,"d":"£214,921"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H56,'Prisiau Tai (Cymru)'!Z56)","v":{"v":226617.32588652143,"d":"£226,617"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I56,'Prisiau Tai (Cymru)'!AA56)","v":{"v":236176.88961609107,"d":"£236,177"}}]
[null,63,{"v":179950,"d":"£179,950"},{"v":185000,"d":"£185,000"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":193880,"d":"£193,880"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":241402.80360615742,"d":"£241,403"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($W$3=$N$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E57,'Prisiau Tai (Cymru)'!W57)","v":{"v":193880,"d":"£193,880"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F57,'Prisiau Tai (Cymru)'!X57)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G57,'Prisiau Tai (Cymru)'!Y57)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H57,'Prisiau Tai (Cymru)'!Z57)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I57,'Prisiau Tai (Cymru)'!AA57)","v":{"v":241402.80360615742,"d":"£241,403"}}]
[null,64,{"v":180000,"d":"£180,000"},{"v":186500,"d":"£186,500"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":195452,"d":"£195,452"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":206846.8516,"d":"£206,847"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":221457.87855984602,"d":"£221,458"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":233509.8092591249,"d":"£233,510"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":243360.1236353966,"d":"£243,360"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($W$3=$N$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E58,'Prisiau Tai (Cymru)'!W58)","v":{"v":195452,"d":"£195,452"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F58,'Prisiau Tai (Cymru)'!X58)","v":{"v":206846.8516,"d":"£206,847"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G58,'Prisiau Tai (Cymru)'!Y58)","v":{"v":221457.87855984602,"d":"£221,458"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H58,'Prisiau Tai (Cymru)'!Z58)","v":{"v":233509.8092591249,"d":"£233,510"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I58,'Prisiau Tai (Cymru)'!AA58)","v":{"v":243360.1236353966,"d":"£243,360"}}]
[null,65,{"v":185000,"d":"£185,000"},{"v":190000,"d":"£190,000"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":199120,"d":"£199,120"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":247927.20370362117,"d":"£247,927"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($W$3=$N$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E59,'Prisiau Tai (Cymru)'!W59)","v":{"v":199120,"d":"£199,120"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F59,'Prisiau Tai (Cymru)'!X59)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G59,'Prisiau Tai (Cymru)'!Y59)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H59,'Prisiau Tai (Cymru)'!Z59)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I59,'Prisiau Tai (Cymru)'!AA59)","v":{"v":247927.20370362117,"d":"£247,927"}}]
[null,66,{"v":186000,"d":"£186,000"},{"v":192215.00000000378,"d":"£192,215"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":201441.32000000397,"d":"£201,441"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":213185.3489560042,"d":"£213,185"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":228244.10792161737,"d":"£228,244"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":240665.35113535426,"d":"£240,665"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":250817.51294680254,"d":"£250,818"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($W$3=$N$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E60,'Prisiau Tai (Cymru)'!W60)","v":{"v":201441.32000000397,"d":"£201,441"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F60,'Prisiau Tai (Cymru)'!X60)","v":{"v":213185.3489560042,"d":"£213,185"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G60,'Prisiau Tai (Cymru)'!Y60)","v":{"v":228244.10792161737,"d":"£228,244"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H60,'Prisiau Tai (Cymru)'!Z60)","v":{"v":240665.35113535426,"d":"£240,665"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I60,'Prisiau Tai (Cymru)'!AA60)","v":{"v":250817.51294680254,"d":"£250,818"}}]
[null,67,{"v":190000,"d":"£190,000"},{"v":195000,"d":"£195,000"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":204360,"d":"£204,360"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":216274.188,"d":"£216,274"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":231551.13307865936,"d":"£231,551"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":244152.34748273107,"d":"£244,152"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":254451.60380108486,"d":"£254,452"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($W$3=$N$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E61,'Prisiau Tai (Cymru)'!W61)","v":{"v":204360,"d":"£204,360"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F61,'Prisiau Tai (Cymru)'!X61)","v":{"v":216274.188,"d":"£216,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G61,'Prisiau Tai (Cymru)'!Y61)","v":{"v":231551.13307865936,"d":"£231,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H61,'Prisiau Tai (Cymru)'!Z61)","v":{"v":244152.34748273107,"d":"£244,152"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I61,'Prisiau Tai (Cymru)'!AA61)","v":{"v":254451.60380108486,"d":"£254,452"}}]
[null,68,{"v":192000,"d":"£192,000"},{"v":199995,"d":"£199,995"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":209594.76,"d":"£209,595"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":221814.13450800002,"d":"£221,814"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":237482.40441059734,"d":"£237,482"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":250406.40376825028,"d":"£250,406"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":260969.47949845114,"d":"£260,969"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($W$3=$N$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E62,'Prisiau Tai (Cymru)'!W62)","v":{"v":209594.76,"d":"£209,595"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F62,'Prisiau Tai (Cymru)'!X62)","v":{"v":221814.13450800002,"d":"£221,814"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G62,'Prisiau Tai (Cymru)'!Y62)","v":{"v":237482.40441059734,"d":"£237,482"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H62,'Prisiau Tai (Cymru)'!Z62)","v":{"v":250406.40376825028,"d":"£250,406"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I62,'Prisiau Tai (Cymru)'!AA62)","v":{"v":260969.47949845114,"d":"£260,969"}}]
[null,69,{"v":195000,"d":"£195,000"},{"v":202500,"d":"£202,500"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":212220,"d":"£212,220"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":224592.426,"d":"£224,592"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":240456.94588937704,"d":"£240,457"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":253542.82238591305,"d":"£253,543"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":264238.2039472805,"d":"£264,238"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($W$3=$N$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E63,'Prisiau Tai (Cymru)'!W63)","v":{"v":212220,"d":"£212,220"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F63,'Prisiau Tai (Cymru)'!X63)","v":{"v":224592.426,"d":"£224,592"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G63,'Prisiau Tai (Cymru)'!Y63)","v":{"v":240456.94588937704,"d":"£240,457"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H63,'Prisiau Tai (Cymru)'!Z63)","v":{"v":253542.82238591305,"d":"£253,543"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I63,'Prisiau Tai (Cymru)'!AA63)","v":{"v":264238.2039472805,"d":"£264,238"}}]
[null,70,{"v":199950,"d":"£199,950"},{"v":206000,"d":"£206,000"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":215888,"d":"£215,888"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":228474.2704,"d":"£228,474"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":244612.99186771197,"d":"£244,613"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":257925.04400739798,"d":"£257,925"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":268805.28401550505,"d":"£268,805"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($W$3=$N$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E64,'Prisiau Tai (Cymru)'!W64)","v":{"v":215888,"d":"£215,888"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F64,'Prisiau Tai (Cymru)'!X64)","v":{"v":228474.2704,"d":"£228,474"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G64,'Prisiau Tai (Cymru)'!Y64)","v":{"v":244612.99186771197,"d":"£244,613"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H64,'Prisiau Tai (Cymru)'!Z64)","v":{"v":257925.04400739798,"d":"£257,925"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I64,'Prisiau Tai (Cymru)'!AA64)","v":{"v":268805.28401550505,"d":"£268,805"}}]
[null,71,{"v":201500,"d":"£201,500"},{"v":210000,"d":"£210,000"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":220080,"d":"£220,080"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":232910.664,"d":"£232,911"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":249362.7587000947,"d":"£249,363"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":262933.297289095,"d":"£262,933"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":274024.80409347604,"d":"£274,025"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($W$3=$N$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E65,'Prisiau Tai (Cymru)'!W65)","v":{"v":220080,"d":"£220,080"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F65,'Prisiau Tai (Cymru)'!X65)","v":{"v":232910.664,"d":"£232,911"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G65,'Prisiau Tai (Cymru)'!Y65)","v":{"v":249362.7587000947,"d":"£249,363"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H65,'Prisiau Tai (Cymru)'!Z65)","v":{"v":262933.297289095,"d":"£262,933"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I65,'Prisiau Tai (Cymru)'!AA65)","v":{"v":274024.80409347604,"d":"£274,025"}}]
[null,72,{"v":205000,"d":"£205,000"},{"v":214950,"d":"£214,950"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":225267.6,"d":"£225,268"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":238400.70108,"d":"£238,401"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":255240.59515516838,"d":"£255,241"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":269131.0107251951,"d":"£269,131"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":280483.9601899651,"d":"£280,484"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($W$3=$N$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E66,'Prisiau Tai (Cymru)'!W66)","v":{"v":225267.6,"d":"£225,268"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F66,'Prisiau Tai (Cymru)'!X66)","v":{"v":238400.70108,"d":"£238,401"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G66,'Prisiau Tai (Cymru)'!Y66)","v":{"v":255240.59515516838,"d":"£255,241"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H66,'Prisiau Tai (Cymru)'!Z66)","v":{"v":269131.0107251951,"d":"£269,131"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I66,'Prisiau Tai (Cymru)'!AA66)","v":{"v":280483.9601899651,"d":"£280,484"}}]
[null,73,{"v":210000,"d":"£210,000"},{"v":217500,"d":"£217,500"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":227940,"d":"£227,940"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":241228.902,"d":"£241,229"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":258268.57151081238,"d":"£258,269"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":272323.772192277,"d":"£272,324"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":283811.40423967165,"d":"£283,811"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($W$3=$N$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E67,'Prisiau Tai (Cymru)'!W67)","v":{"v":227940,"d":"£227,940"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F67,'Prisiau Tai (Cymru)'!X67)","v":{"v":241228.902,"d":"£241,229"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G67,'Prisiau Tai (Cymru)'!Y67)","v":{"v":258268.57151081238,"d":"£258,269"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H67,'Prisiau Tai (Cymru)'!Z67)","v":{"v":272323.772192277,"d":"£272,324"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I67,'Prisiau Tai (Cymru)'!AA67)","v":{"v":283811.40423967165,"d":"£283,811"}}]
[null,74,{"v":215000,"d":"£215,000"},{"v":220000,"d":"£220,000"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":230560,"d":"£230,560"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":287073.6042884035,"d":"£287,074"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($W$3=$N$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E68,'Prisiau Tai (Cymru)'!W68)","v":{"v":230560,"d":"£230,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F68,'Prisiau Tai (Cymru)'!X68)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G68,'Prisiau Tai (Cymru)'!Y68)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H68,'Prisiau Tai (Cymru)'!Z68)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I68,'Prisiau Tai (Cymru)'!AA68)","v":{"v":287073.6042884035,"d":"£287,074"}}]
[null,75,{"v":218000,"d":"£218,000"},{"v":225000,"d":"£225,000"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":235800,"d":"£235,800"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":249547.14,"d":"£249,547"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":267174.38432153006,"d":"£267,174"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":281714.24709545897,"d":"£281,714"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":293598.0043858672,"d":"£293,598"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($W$3=$N$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E69,'Prisiau Tai (Cymru)'!W69)","v":{"v":235800,"d":"£235,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F69,'Prisiau Tai (Cymru)'!X69)","v":{"v":249547.14,"d":"£249,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G69,'Prisiau Tai (Cymru)'!Y69)","v":{"v":267174.38432153006,"d":"£267,174"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H69,'Prisiau Tai (Cymru)'!Z69)","v":{"v":281714.24709545897,"d":"£281,714"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I69,'Prisiau Tai (Cymru)'!AA69)","v":{"v":293598.0043858672,"d":"£293,598"}}]
[null,76,{"v":220995,"d":"£220,995"},{"v":229000,"d":"£229,000"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":239992,"d":"£239,992"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":253983.5336,"d":"£253,984"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":271924.1511539128,"d":"£271,924"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":286722.500377156,"d":"£286,723"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":298817.52446383814,"d":"£298,818"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($W$3=$N$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E70,'Prisiau Tai (Cymru)'!W70)","v":{"v":239992,"d":"£239,992"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F70,'Prisiau Tai (Cymru)'!X70)","v":{"v":253983.5336,"d":"£253,984"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G70,'Prisiau Tai (Cymru)'!Y70)","v":{"v":271924.1511539128,"d":"£271,924"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H70,'Prisiau Tai (Cymru)'!Z70)","v":{"v":286722.500377156,"d":"£286,723"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I70,'Prisiau Tai (Cymru)'!AA70)","v":{"v":298817.52446383814,"d":"£298,818"}}]
[null,77,{"v":225000,"d":"£225,000"},{"v":232000,"d":"£232,000"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":243136,"d":"£243,136"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":257310.82880000002,"d":"£257,311"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":275486.4762781999,"d":"£275,486"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":290478.6903384288,"d":"£290,479"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":302732.16452231637,"d":"£302,732"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($W$3=$N$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E71,'Prisiau Tai (Cymru)'!W71)","v":{"v":243136,"d":"£243,136"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F71,'Prisiau Tai (Cymru)'!X71)","v":{"v":257310.82880000002,"d":"£257,311"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G71,'Prisiau Tai (Cymru)'!Y71)","v":{"v":275486.4762781999,"d":"£275,486"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H71,'Prisiau Tai (Cymru)'!Z71)","v":{"v":290478.6903384288,"d":"£290,479"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I71,'Prisiau Tai (Cymru)'!AA71)","v":{"v":302732.16452231637,"d":"£302,732"}}]
[null,78,{"v":230000,"d":"£230,000"},{"v":237000,"d":"£237,000"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":248376,"d":"£248,376"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":262856.3208,"d":"£262,856"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":281423.6848186783,"d":"£281,424"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":296739.0069405501,"d":"£296,739"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":309256.5646197801,"d":"£309,257"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($W$3=$N$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E72,'Prisiau Tai (Cymru)'!W72)","v":{"v":248376,"d":"£248,376"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F72,'Prisiau Tai (Cymru)'!X72)","v":{"v":262856.3208,"d":"£262,856"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G72,'Prisiau Tai (Cymru)'!Y72)","v":{"v":281423.6848186783,"d":"£281,424"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H72,'Prisiau Tai (Cymru)'!Z72)","v":{"v":296739.0069405501,"d":"£296,739"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I72,'Prisiau Tai (Cymru)'!AA72)","v":{"v":309256.5646197801,"d":"£309,257"}}]
[null,79,{"v":235000,"d":"£235,000"},{"v":240000,"d":"£240,000"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":251520,"d":"£251,520"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":266183.616,"d":"£266,184"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":284986.00994296535,"d":"£284,986"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":300495.19690182287,"d":"£300,495"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":313171.2046782583,"d":"£313,171"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($W$3=$N$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E73,'Prisiau Tai (Cymru)'!W73)","v":{"v":251520,"d":"£251,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F73,'Prisiau Tai (Cymru)'!X73)","v":{"v":266183.616,"d":"£266,184"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G73,'Prisiau Tai (Cymru)'!Y73)","v":{"v":284986.00994296535,"d":"£284,986"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H73,'Prisiau Tai (Cymru)'!Z73)","v":{"v":300495.19690182287,"d":"£300,495"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I73,'Prisiau Tai (Cymru)'!AA73)","v":{"v":313171.2046782583,"d":"£313,171"}}]
[null,80,{"v":239950,"d":"£239,950"},{"v":245000,"d":"£245,000"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":256760,"d":"£256,760"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":271729.108,"d":"£271,729"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":290923.21848344384,"d":"£290,923"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":306755.5135039442,"d":"£306,756"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":319695.604775722,"d":"£319,696"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($W$3=$N$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E74,'Prisiau Tai (Cymru)'!W74)","v":{"v":256760,"d":"£256,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F74,'Prisiau Tai (Cymru)'!X74)","v":{"v":271729.108,"d":"£271,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G74,'Prisiau Tai (Cymru)'!Y74)","v":{"v":290923.21848344384,"d":"£290,923"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H74,'Prisiau Tai (Cymru)'!Z74)","v":{"v":306755.5135039442,"d":"£306,756"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I74,'Prisiau Tai (Cymru)'!AA74)","v":{"v":319695.604775722,"d":"£319,696"}}]
[null,81,{"v":244000,"d":"£244,000"},{"v":250000,"d":"£250,000"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":262000,"d":"£262,000"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":277274.6,"d":"£277,275"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":296860.42702392227,"d":"£296,860"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":313015.8301060655,"d":"£313,016"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":326220.0048731857,"d":"£326,220"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($W$3=$N$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E75,'Prisiau Tai (Cymru)'!W75)","v":{"v":262000,"d":"£262,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F75,'Prisiau Tai (Cymru)'!X75)","v":{"v":277274.6,"d":"£277,275"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G75,'Prisiau Tai (Cymru)'!Y75)","v":{"v":296860.42702392227,"d":"£296,860"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H75,'Prisiau Tai (Cymru)'!Z75)","v":{"v":313015.8301060655,"d":"£313,016"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I75,'Prisiau Tai (Cymru)'!AA75)","v":{"v":326220.0048731857,"d":"£326,220"}}]
[null,82,{"v":249000,"d":"£249,000"},{"v":255000,"d":"£255,000"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":267240,"d":"£267,240"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":282820.092,"d":"£282,820"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":302797.6355644007,"d":"£302,798"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":319276.1467081868,"d":"£319,276"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":332744.4049706494,"d":"£332,744"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($W$3=$N$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E76,'Prisiau Tai (Cymru)'!W76)","v":{"v":267240,"d":"£267,240"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F76,'Prisiau Tai (Cymru)'!X76)","v":{"v":282820.092,"d":"£282,820"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G76,'Prisiau Tai (Cymru)'!Y76)","v":{"v":302797.6355644007,"d":"£302,798"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H76,'Prisiau Tai (Cymru)'!Z76)","v":{"v":319276.1467081868,"d":"£319,276"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I76,'Prisiau Tai (Cymru)'!AA76)","v":{"v":332744.4049706494,"d":"£332,744"}}]
[null,83,{"v":252007.49999999936,"d":"£252,007"},{"v":260000,"d":"£260,000"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":272480,"d":"£272,480"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":288365.58400000003,"d":"£288,366"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":308734.8441048792,"d":"£308,735"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":325536.4633103082,"d":"£325,536"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":339268.8050681132,"d":"£339,269"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($W$3=$N$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E77,'Prisiau Tai (Cymru)'!W77)","v":{"v":272480,"d":"£272,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F77,'Prisiau Tai (Cymru)'!X77)","v":{"v":288365.58400000003,"d":"£288,366"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G77,'Prisiau Tai (Cymru)'!Y77)","v":{"v":308734.8441048792,"d":"£308,735"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H77,'Prisiau Tai (Cymru)'!Z77)","v":{"v":325536.4633103082,"d":"£325,536"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I77,'Prisiau Tai (Cymru)'!AA77)","v":{"v":339268.8050681132,"d":"£339,269"}}]
[null,84,{"v":259950,"d":"£259,950"},{"v":267000,"d":"£267,000"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":279816,"d":"£279,816"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":296129.2728,"d":"£296,129"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":317046.93606154894,"d":"£317,047"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":334300.9065532779,"d":"£334,301"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":348402.96520456235,"d":"£348,403"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($W$3=$N$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E78,'Prisiau Tai (Cymru)'!W78)","v":{"v":279816,"d":"£279,816"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F78,'Prisiau Tai (Cymru)'!X78)","v":{"v":296129.2728,"d":"£296,129"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G78,'Prisiau Tai (Cymru)'!Y78)","v":{"v":317046.93606154894,"d":"£317,047"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H78,'Prisiau Tai (Cymru)'!Z78)","v":{"v":334300.9065532779,"d":"£334,301"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I78,'Prisiau Tai (Cymru)'!AA78)","v":{"v":348402.96520456235,"d":"£348,403"}}]
[null,85,{"v":265000,"d":"£265,000"},{"v":272995,"d":"£272,995"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":286098.76,"d":"£286,099"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":302778.317708,"d":"£302,778"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":324165.64910158265,"d":"£324,166"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":341807.0261592214,"d":"£341,807"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":356225.72092142137,"d":"£356,226"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($W$3=$N$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E79,'Prisiau Tai (Cymru)'!W79)","v":{"v":286098.76,"d":"£286,099"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F79,'Prisiau Tai (Cymru)'!X79)","v":{"v":302778.317708,"d":"£302,778"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G79,'Prisiau Tai (Cymru)'!Y79)","v":{"v":324165.64910158265,"d":"£324,166"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H79,'Prisiau Tai (Cymru)'!Z79)","v":{"v":341807.0261592214,"d":"£341,807"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I79,'Prisiau Tai (Cymru)'!AA79)","v":{"v":356225.72092142137,"d":"£356,226"}}]
[null,86,{"v":270000,"d":"£270,000"},{"v":279957.4000000011,"d":"£279,957"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":293395.35520000116,"d":"£293,395"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":310500.3044081612,"d":"£310,500"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":332433.0932500294,"d":"£332,433"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":350524.3918213447,"d":"£350,524"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":365310.81756913906,"d":"£365,311"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($W$3=$N$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E80,'Prisiau Tai (Cymru)'!W80)","v":{"v":293395.35520000116,"d":"£293,395"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F80,'Prisiau Tai (Cymru)'!X80)","v":{"v":310500.3044081612,"d":"£310,500"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G80,'Prisiau Tai (Cymru)'!Y80)","v":{"v":332433.0932500294,"d":"£332,433"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H80,'Prisiau Tai (Cymru)'!Z80)","v":{"v":350524.3918213447,"d":"£350,524"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I80,'Prisiau Tai (Cymru)'!AA80)","v":{"v":365310.81756913906,"d":"£365,311"}}]
[null,87,{"v":279500,"d":"£279,500"},{"v":285000,"d":"£285,000"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":298680,"d":"£298,680"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":316093.044,"d":"£316,093"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":338420.8868072714,"d":"£338,421"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":356838.0463209147,"d":"£356,838"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":371890.80555543175,"d":"£371,891"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($W$3=$N$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E81,'Prisiau Tai (Cymru)'!W81)","v":{"v":298680,"d":"£298,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F81,'Prisiau Tai (Cymru)'!X81)","v":{"v":316093.044,"d":"£316,093"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G81,'Prisiau Tai (Cymru)'!Y81)","v":{"v":338420.8868072714,"d":"£338,421"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H81,'Prisiau Tai (Cymru)'!Z81)","v":{"v":356838.0463209147,"d":"£356,838"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I81,'Prisiau Tai (Cymru)'!AA81)","v":{"v":371890.80555543175,"d":"£371,891"}}]
[null,88,{"v":285000,"d":"£285,000"},{"v":291500,"d":"£291,500"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":305492,"d":"£305,492"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":323302.1836,"d":"£323,302"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":346139.25790989335,"d":"£346,139"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":364976.45790367236,"d":"£364,976"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":380372.52568213455,"d":"£380,373"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($W$3=$N$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E82,'Prisiau Tai (Cymru)'!W82)","v":{"v":305492,"d":"£305,492"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F82,'Prisiau Tai (Cymru)'!X82)","v":{"v":323302.1836,"d":"£323,302"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G82,'Prisiau Tai (Cymru)'!Y82)","v":{"v":346139.25790989335,"d":"£346,139"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H82,'Prisiau Tai (Cymru)'!Z82)","v":{"v":364976.45790367236,"d":"£364,976"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I82,'Prisiau Tai (Cymru)'!AA82)","v":{"v":380372.52568213455,"d":"£380,373"}}]
[null,89,{"v":292500,"d":"£292,500"},{"v":300000,"d":"£300,000"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":314400,"d":"£314,400"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":332729.52,"d":"£332,730"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":356232.51242870674,"d":"£356,233"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":375618.9961272786,"d":"£375,619"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":391464.0058478229,"d":"£391,464"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($W$3=$N$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E83,'Prisiau Tai (Cymru)'!W83)","v":{"v":314400,"d":"£314,400"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F83,'Prisiau Tai (Cymru)'!X83)","v":{"v":332729.52,"d":"£332,730"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G83,'Prisiau Tai (Cymru)'!Y83)","v":{"v":356232.51242870674,"d":"£356,233"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H83,'Prisiau Tai (Cymru)'!Z83)","v":{"v":375618.9961272786,"d":"£375,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I83,'Prisiau Tai (Cymru)'!AA83)","v":{"v":391464.0058478229,"d":"£391,464"}}]
[null,90,{"v":300000,"d":"£300,000"},{"v":310000,"d":"£310,000"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118)","v":{"v":324880,"d":"£324,880"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"v":343820.504,"d":"£343,821"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"v":368106.92950966366,"d":"£368,107"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"v":388139.6293315213,"d":"£388,140"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"v":404512.80604275037,"d":"£404,513"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($W$3=$N$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!E84,'Prisiau Tai (Cymru)'!W84)","v":{"v":324880,"d":"£324,880"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!F84,'Prisiau Tai (Cymru)'!X84)","v":{"v":343820.504,"d":"£343,821"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!G84,'Prisiau Tai (Cymru)'!Y84)","v":{"v":368106.92950966366,"d":"£368,107"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!H84,'Prisiau Tai (Cymru)'!Z84)","v":{"v":388139.6293315213,"d":"£388,140"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Cymru)'!I84,'Prisiau Tai (Cymru)'!AA84)","v":{"v":404512.80604275037,"d":"£404,513"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Prisiau Tai (Gogledd)","index":26,"n_rows":85,"n_cols":36,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Prisiau Tai Wedi'i Ragosod (Gogledd Cymru)",{"$nulls":8},"Dosbarthiad prisiau tai defnyddwyr",{"$nulls":10},"User House Price Distribution",{"$nulls":6},"Dosbarthiad Prisiau Tai a Ddefnyddiwyd (unai LlC neu Defnyddwyr)"]
[null,"Canradd","2017/18","2018/19",{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"},{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,10,{"v":87500,"d":"£87,500"},{"v":90000,"d":"£90,000"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":94320,"d":"£94,320"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":117439.20175434687,"d":"£117,439"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (Gog)'!D18=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"<< Nodwch y data yma.\",\"\"))","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($W$3=$N$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E4,'Prisiau Tai (Gogledd)'!W4)","v":{"v":94320,"d":"£94,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F4,'Prisiau Tai (Gogledd)'!X4)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G4,'Prisiau Tai (Gogledd)'!Y4)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H4,'Prisiau Tai (Gogledd)'!Z4)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I4,'Prisiau Tai (Gogledd)'!AA4)","v":{"v":117439.20175434687,"d":"£117,439"}}]
[null,11,{"v":90000,"d":"£90,000"},{"v":90950,"d":"£90,950"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":95315.6,"d":"£95,316"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":100872.49948000001,"d":"£100,872"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":107997.82335130294,"d":"£107,998"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":113875.15899258664,"d":"£113,875"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":118678.837772865,"d":"£118,679"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($W$3=$N$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E5,'Prisiau Tai (Gogledd)'!W5)","v":{"v":95315.6,"d":"£95,316"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F5,'Prisiau Tai (Gogledd)'!X5)","v":{"v":100872.49948000001,"d":"£100,872"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G5,'Prisiau Tai (Gogledd)'!Y5)","v":{"v":107997.82335130294,"d":"£107,998"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H5,'Prisiau Tai (Gogledd)'!Z5)","v":{"v":113875.15899258664,"d":"£113,875"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I5,'Prisiau Tai (Gogledd)'!AA5)","v":{"v":118678.837772865,"d":"£118,679"}}]
[null,12,{"v":92997.6,"d":"£92,998"},{"v":94000,"d":"£94,000"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":98512,"d":"£98,512"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":104255.2496,"d":"£104,255"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":111619.52056099477,"d":"£111,620"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":117693.95211988063,"d":"£117,694"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":122658.72183231784,"d":"£122,659"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($W$3=$N$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E6,'Prisiau Tai (Gogledd)'!W6)","v":{"v":98512,"d":"£98,512"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F6,'Prisiau Tai (Gogledd)'!X6)","v":{"v":104255.2496,"d":"£104,255"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G6,'Prisiau Tai (Gogledd)'!Y6)","v":{"v":111619.52056099477,"d":"£111,620"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H6,'Prisiau Tai (Gogledd)'!Z6)","v":{"v":117693.95211988063,"d":"£117,694"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I6,'Prisiau Tai (Gogledd)'!AA6)","v":{"v":122658.72183231784,"d":"£122,659"}}]
[null,13,{"v":95000,"d":"£95,000"},{"v":95000,"d":"£95,000"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":99560,"d":"£99,560"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":105364.348,"d":"£105,364"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":112806.96226909047,"d":"£112,807"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":118946.0154403049,"d":"£118,946"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":123963.60185181058,"d":"£123,964"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($W$3=$N$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E7,'Prisiau Tai (Gogledd)'!W7)","v":{"v":99560,"d":"£99,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F7,'Prisiau Tai (Gogledd)'!X7)","v":{"v":105364.348,"d":"£105,364"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G7,'Prisiau Tai (Gogledd)'!Y7)","v":{"v":112806.96226909047,"d":"£112,807"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H7,'Prisiau Tai (Gogledd)'!Z7)","v":{"v":118946.0154403049,"d":"£118,946"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I7,'Prisiau Tai (Gogledd)'!AA7)","v":{"v":123963.60185181058,"d":"£123,964"}}]
[null,14,{"v":97000,"d":"£97,000"},{"v":98000,"d":"£98,000"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":102704,"d":"£102,704"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":108691.6432,"d":"£108,692"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":116369.28739337754,"d":"£116,369"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":122702.2054015777,"d":"£122,702"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":127878.24191028884,"d":"£127,878"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($W$3=$N$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E8,'Prisiau Tai (Gogledd)'!W8)","v":{"v":102704,"d":"£102,704"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F8,'Prisiau Tai (Gogledd)'!X8)","v":{"v":108691.6432,"d":"£108,692"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G8,'Prisiau Tai (Gogledd)'!Y8)","v":{"v":116369.28739337754,"d":"£116,369"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H8,'Prisiau Tai (Gogledd)'!Z8)","v":{"v":122702.2054015777,"d":"£122,702"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I8,'Prisiau Tai (Gogledd)'!AA8)","v":{"v":127878.24191028884,"d":"£127,878"}}]
[null,15,{"v":100000,"d":"£100,000"},{"v":100000,"d":"£100,000"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":104800,"d":"£104,800"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":130488.0019492743,"d":"£130,488"}},null,{"$f":"IF(K4=\"\",\"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch\",\"\")","v":"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch"},null,"",null,1,{"$nulls":5},15,"",{"$f":"IF($W$3=$N$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E9,'Prisiau Tai (Gogledd)'!W9)","v":{"v":104800,"d":"£104,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F9,'Prisiau Tai (Gogledd)'!X9)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G9,'Prisiau Tai (Gogledd)'!Y9)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H9,'Prisiau Tai (Gogledd)'!Z9)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I9,'Prisiau Tai (Gogledd)'!AA9)","v":{"v":130488.0019492743,"d":"£130,488"}}]
[null,16,{"v":100000,"d":"£100,000"},{"v":102000,"d":"£102,000"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":106896,"d":"£106,896"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":113128.0368,"d":"£113,128"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":121119.0542257603,"d":"£121,119"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":127710.45868327473,"d":"£127,710"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":133097.7619882598,"d":"£133,098"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($W$3=$N$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E10,'Prisiau Tai (Gogledd)'!W10)","v":{"v":106896,"d":"£106,896"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F10,'Prisiau Tai (Gogledd)'!X10)","v":{"v":113128.0368,"d":"£113,128"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G10,'Prisiau Tai (Gogledd)'!Y10)","v":{"v":121119.0542257603,"d":"£121,119"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H10,'Prisiau Tai (Gogledd)'!Z10)","v":{"v":127710.45868327473,"d":"£127,710"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I10,'Prisiau Tai (Gogledd)'!AA10)","v":{"v":133097.7619882598,"d":"£133,098"}}]
[null,17,{"v":103000,"d":"£103,000"},{"v":105000,"d":"£105,000"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":110040,"d":"£110,040"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":137012.40204673802,"d":"£137,012"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($W$3=$N$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E11,'Prisiau Tai (Gogledd)'!W11)","v":{"v":110040,"d":"£110,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F11,'Prisiau Tai (Gogledd)'!X11)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G11,'Prisiau Tai (Gogledd)'!Y11)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H11,'Prisiau Tai (Gogledd)'!Z11)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I11,'Prisiau Tai (Gogledd)'!AA11)","v":{"v":137012.40204673802,"d":"£137,012"}}]
[null,18,{"v":105000,"d":"£105,000"},{"v":105000,"d":"£105,000"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":110040,"d":"£110,040"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":137012.40204673802,"d":"£137,012"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($W$3=$N$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E12,'Prisiau Tai (Gogledd)'!W12)","v":{"v":110040,"d":"£110,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F12,'Prisiau Tai (Gogledd)'!X12)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G12,'Prisiau Tai (Gogledd)'!Y12)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H12,'Prisiau Tai (Gogledd)'!Z12)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I12,'Prisiau Tai (Gogledd)'!AA12)","v":{"v":137012.40204673802,"d":"£137,012"}}]
[null,19,{"v":107000,"d":"£107,000"},{"v":108000,"d":"£108,000"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":113184,"d":"£113,184"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":119782.6272,"d":"£119,783"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":128243.70447433443,"d":"£128,244"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":135222.83860582032,"d":"£135,223"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":140927.04210521627,"d":"£140,927"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($W$3=$N$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E13,'Prisiau Tai (Gogledd)'!W13)","v":{"v":113184,"d":"£113,184"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F13,'Prisiau Tai (Gogledd)'!X13)","v":{"v":119782.6272,"d":"£119,783"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G13,'Prisiau Tai (Gogledd)'!Y13)","v":{"v":128243.70447433443,"d":"£128,244"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H13,'Prisiau Tai (Gogledd)'!Z13)","v":{"v":135222.83860582032,"d":"£135,223"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I13,'Prisiau Tai (Gogledd)'!AA13)","v":{"v":140927.04210521627,"d":"£140,927"}}]
[null,20,{"v":109000,"d":"£109,000"},{"v":110000,"d":"£110,000"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":115280,"d":"£115,280"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":143536.80214420176,"d":"£143,537"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($W$3=$N$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E14,'Prisiau Tai (Gogledd)'!W14)","v":{"v":115280,"d":"£115,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F14,'Prisiau Tai (Gogledd)'!X14)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G14,'Prisiau Tai (Gogledd)'!Y14)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H14,'Prisiau Tai (Gogledd)'!Z14)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I14,'Prisiau Tai (Gogledd)'!AA14)","v":{"v":143536.80214420176,"d":"£143,537"}}]
[null,21,{"v":110000,"d":"£110,000"},{"v":112000,"d":"£112,000"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":117376,"d":"£117,376"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":124219.0208,"d":"£124,219"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":132993.47130671717,"d":"£132,993"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":140231.09188751734,"d":"£140,231"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":146146.5621831872,"d":"£146,147"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($W$3=$N$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E15,'Prisiau Tai (Gogledd)'!W15)","v":{"v":117376,"d":"£117,376"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F15,'Prisiau Tai (Gogledd)'!X15)","v":{"v":124219.0208,"d":"£124,219"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G15,'Prisiau Tai (Gogledd)'!Y15)","v":{"v":132993.47130671717,"d":"£132,993"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H15,'Prisiau Tai (Gogledd)'!Z15)","v":{"v":140231.09188751734,"d":"£140,231"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I15,'Prisiau Tai (Gogledd)'!AA15)","v":{"v":146146.5621831872,"d":"£146,147"}},null," "]
[null,22,{"v":112000,"d":"£112,000"},{"v":113000,"d":"£113,000"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":118424,"d":"£118,424"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":125328.1192,"d":"£125,328"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":134180.91301481286,"d":"£134,181"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":141483.1552079416,"d":"£141,483"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":147451.44220267996,"d":"£147,451"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($W$3=$N$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E16,'Prisiau Tai (Gogledd)'!W16)","v":{"v":118424,"d":"£118,424"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F16,'Prisiau Tai (Gogledd)'!X16)","v":{"v":125328.1192,"d":"£125,328"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G16,'Prisiau Tai (Gogledd)'!Y16)","v":{"v":134180.91301481286,"d":"£134,181"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H16,'Prisiau Tai (Gogledd)'!Z16)","v":{"v":141483.1552079416,"d":"£141,483"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I16,'Prisiau Tai (Gogledd)'!AA16)","v":{"v":147451.44220267996,"d":"£147,451"}}]
[null,23,{"v":114000,"d":"£114,000"},{"v":115000,"d":"£115,000"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":120520,"d":"£120,520"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":150061.20224166545,"d":"£150,061"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($W$3=$N$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E17,'Prisiau Tai (Gogledd)'!W17)","v":{"v":120520,"d":"£120,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F17,'Prisiau Tai (Gogledd)'!X17)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G17,'Prisiau Tai (Gogledd)'!Y17)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H17,'Prisiau Tai (Gogledd)'!Z17)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I17,'Prisiau Tai (Gogledd)'!AA17)","v":{"v":150061.20224166545,"d":"£150,061"}}]
[null,24,{"v":115000,"d":"£115,000"},{"v":116000,"d":"£116,000"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":121568,"d":"£121,568"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":128655.41440000001,"d":"£128,655"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":137743.23813909994,"d":"£137,743"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":145239.3451692144,"d":"£145,239"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":151366.08226115818,"d":"£151,366"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($W$3=$N$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E18,'Prisiau Tai (Gogledd)'!W18)","v":{"v":121568,"d":"£121,568"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F18,'Prisiau Tai (Gogledd)'!X18)","v":{"v":128655.41440000001,"d":"£128,655"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G18,'Prisiau Tai (Gogledd)'!Y18)","v":{"v":137743.23813909994,"d":"£137,743"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H18,'Prisiau Tai (Gogledd)'!Z18)","v":{"v":145239.3451692144,"d":"£145,239"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I18,'Prisiau Tai (Gogledd)'!AA18)","v":{"v":151366.08226115818,"d":"£151,366"}}]
[null,25,{"v":116500,"d":"£116,500"},{"v":118000,"d":"£118,000"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":123664,"d":"£123,664"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":130873.6112,"d":"£130,874"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":140118.12155529132,"d":"£140,118"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":147743.47181006294,"d":"£147,743"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":153975.8423001437,"d":"£153,976"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($W$3=$N$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E19,'Prisiau Tai (Gogledd)'!W19)","v":{"v":123664,"d":"£123,664"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F19,'Prisiau Tai (Gogledd)'!X19)","v":{"v":130873.6112,"d":"£130,874"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G19,'Prisiau Tai (Gogledd)'!Y19)","v":{"v":140118.12155529132,"d":"£140,118"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H19,'Prisiau Tai (Gogledd)'!Z19)","v":{"v":147743.47181006294,"d":"£147,743"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I19,'Prisiau Tai (Gogledd)'!AA19)","v":{"v":153975.8423001437,"d":"£153,976"}}]
[null,26,{"v":118000,"d":"£118,000"},{"v":120000,"d":"£120,000"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":125760,"d":"£125,760"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":156585.60233912914,"d":"£156,586"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($W$3=$N$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E20,'Prisiau Tai (Gogledd)'!W20)","v":{"v":125760,"d":"£125,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F20,'Prisiau Tai (Gogledd)'!X20)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G20,'Prisiau Tai (Gogledd)'!Y20)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H20,'Prisiau Tai (Gogledd)'!Z20)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I20,'Prisiau Tai (Gogledd)'!AA20)","v":{"v":156585.60233912914,"d":"£156,586"}}]
[null,27,{"v":120000,"d":"£120,000"},{"v":120000,"d":"£120,000"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":125760,"d":"£125,760"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":156585.60233912914,"d":"£156,586"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($W$3=$N$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E21,'Prisiau Tai (Gogledd)'!W21)","v":{"v":125760,"d":"£125,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F21,'Prisiau Tai (Gogledd)'!X21)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G21,'Prisiau Tai (Gogledd)'!Y21)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H21,'Prisiau Tai (Gogledd)'!Z21)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I21,'Prisiau Tai (Gogledd)'!AA21)","v":{"v":156585.60233912914,"d":"£156,586"}}]
[null,28,{"v":120000,"d":"£120,000"},{"v":122500,"d":"£122,500"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":128380,"d":"£128,380"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":135864.554,"d":"£135,865"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":145461.60924172192,"d":"£145,462"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":153377.7567519721,"d":"£153,378"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":159847.802387861,"d":"£159,848"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($W$3=$N$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E22,'Prisiau Tai (Gogledd)'!W22)","v":{"v":128380,"d":"£128,380"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F22,'Prisiau Tai (Gogledd)'!X22)","v":{"v":135864.554,"d":"£135,865"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G22,'Prisiau Tai (Gogledd)'!Y22)","v":{"v":145461.60924172192,"d":"£145,462"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H22,'Prisiau Tai (Gogledd)'!Z22)","v":{"v":153377.7567519721,"d":"£153,378"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I22,'Prisiau Tai (Gogledd)'!AA22)","v":{"v":159847.802387861,"d":"£159,848"}}]
[null,29,{"v":122000,"d":"£122,000"},{"v":125000,"d":"£125,000"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":131000,"d":"£131,000"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":163110.00243659285,"d":"£163,110"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($W$3=$N$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E23,'Prisiau Tai (Gogledd)'!W23)","v":{"v":131000,"d":"£131,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F23,'Prisiau Tai (Gogledd)'!X23)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G23,'Prisiau Tai (Gogledd)'!Y23)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H23,'Prisiau Tai (Gogledd)'!Z23)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I23,'Prisiau Tai (Gogledd)'!AA23)","v":{"v":163110.00243659285,"d":"£163,110"}}]
[null,30,{"v":123500,"d":"£123,500"},{"v":125000,"d":"£125,000"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":131000,"d":"£131,000"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":163110.00243659285,"d":"£163,110"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($W$3=$N$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E24,'Prisiau Tai (Gogledd)'!W24)","v":{"v":131000,"d":"£131,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F24,'Prisiau Tai (Gogledd)'!X24)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G24,'Prisiau Tai (Gogledd)'!Y24)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H24,'Prisiau Tai (Gogledd)'!Z24)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I24,'Prisiau Tai (Gogledd)'!AA24)","v":{"v":163110.00243659285,"d":"£163,110"}}]
[null,31,{"v":125000,"d":"£125,000"},{"v":126992.30000000006,"d":"£126,992"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":133087.93040000007,"d":"£133,088"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":140846.95674232006,"d":"£140,847"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":150795.95362700024,"d":"£150,796"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":159002.40080631408,"d":"£159,002"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":165709.71489942833,"d":"£165,710"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($W$3=$N$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E25,'Prisiau Tai (Gogledd)'!W25)","v":{"v":133087.93040000007,"d":"£133,088"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F25,'Prisiau Tai (Gogledd)'!X25)","v":{"v":140846.95674232006,"d":"£140,847"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G25,'Prisiau Tai (Gogledd)'!Y25)","v":{"v":150795.95362700024,"d":"£150,796"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H25,'Prisiau Tai (Gogledd)'!Z25)","v":{"v":159002.40080631408,"d":"£159,002"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I25,'Prisiau Tai (Gogledd)'!AA25)","v":{"v":165709.71489942833,"d":"£165,710"}}]
[null,32,{"v":125000,"d":"£125,000"},{"v":128000,"d":"£128,000"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":134144,"d":"£134,144"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":141964.5952,"d":"£141,965"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":151992.5386362482,"d":"£151,993"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":160264.10501430553,"d":"£160,264"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":167024.6424950711,"d":"£167,025"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($W$3=$N$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E26,'Prisiau Tai (Gogledd)'!W26)","v":{"v":134144,"d":"£134,144"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F26,'Prisiau Tai (Gogledd)'!X26)","v":{"v":141964.5952,"d":"£141,965"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G26,'Prisiau Tai (Gogledd)'!Y26)","v":{"v":151992.5386362482,"d":"£151,993"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H26,'Prisiau Tai (Gogledd)'!Z26)","v":{"v":160264.10501430553,"d":"£160,264"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I26,'Prisiau Tai (Gogledd)'!AA26)","v":{"v":167024.6424950711,"d":"£167,025"}}]
[null,33,{"v":127000,"d":"£127,000"},{"v":130000,"d":"£130,000"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":136240,"d":"£136,240"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":169634.4025340566,"d":"£169,634"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($W$3=$N$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E27,'Prisiau Tai (Gogledd)'!W27)","v":{"v":136240,"d":"£136,240"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F27,'Prisiau Tai (Gogledd)'!X27)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G27,'Prisiau Tai (Gogledd)'!Y27)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H27,'Prisiau Tai (Gogledd)'!Z27)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I27,'Prisiau Tai (Gogledd)'!AA27)","v":{"v":169634.4025340566,"d":"£169,634"}}]
[null,34,{"v":128500,"d":"£128,500"},{"v":130000,"d":"£130,000"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":136240,"d":"£136,240"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":169634.4025340566,"d":"£169,634"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($W$3=$N$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E28,'Prisiau Tai (Gogledd)'!W28)","v":{"v":136240,"d":"£136,240"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F28,'Prisiau Tai (Gogledd)'!X28)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G28,'Prisiau Tai (Gogledd)'!Y28)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H28,'Prisiau Tai (Gogledd)'!Z28)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I28,'Prisiau Tai (Gogledd)'!AA28)","v":{"v":169634.4025340566,"d":"£169,634"}}]
[null,35,{"v":130000,"d":"£130,000"},{"v":132995,"d":"£132,995"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":139378.76,"d":"£139,379"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":147504.541708,"d":"£147,505"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":157923.80996818616,"d":"£157,924"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":166518.16129982471,"d":"£166,518"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":173542.51819243733,"d":"£173,543"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($W$3=$N$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E29,'Prisiau Tai (Gogledd)'!W29)","v":{"v":139378.76,"d":"£139,379"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F29,'Prisiau Tai (Gogledd)'!X29)","v":{"v":147504.541708,"d":"£147,505"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G29,'Prisiau Tai (Gogledd)'!Y29)","v":{"v":157923.80996818616,"d":"£157,924"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H29,'Prisiau Tai (Gogledd)'!Z29)","v":{"v":166518.16129982471,"d":"£166,518"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I29,'Prisiau Tai (Gogledd)'!AA29)","v":{"v":173542.51819243733,"d":"£173,543"}}]
[null,36,{"v":130500,"d":"£130,500"},{"v":135000,"d":"£135,000"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":141480,"d":"£141,480"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":176158.80263152032,"d":"£176,159"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($W$3=$N$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E30,'Prisiau Tai (Gogledd)'!W30)","v":{"v":141480,"d":"£141,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F30,'Prisiau Tai (Gogledd)'!X30)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G30,'Prisiau Tai (Gogledd)'!Y30)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H30,'Prisiau Tai (Gogledd)'!Z30)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I30,'Prisiau Tai (Gogledd)'!AA30)","v":{"v":176158.80263152032,"d":"£176,159"}}]
[null,37,{"v":133000,"d":"£133,000"},{"v":135000,"d":"£135,000"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":141480,"d":"£141,480"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":176158.80263152032,"d":"£176,159"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($W$3=$N$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E31,'Prisiau Tai (Gogledd)'!W31)","v":{"v":141480,"d":"£141,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F31,'Prisiau Tai (Gogledd)'!X31)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G31,'Prisiau Tai (Gogledd)'!Y31)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H31,'Prisiau Tai (Gogledd)'!Z31)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I31,'Prisiau Tai (Gogledd)'!AA31)","v":{"v":176158.80263152032,"d":"£176,159"}}]
[null,38,{"v":135000,"d":"£135,000"},{"v":137500,"d":"£137,500"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":144100,"d":"£144,100"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":152501.03,"d":"£152,501"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":163273.23486315724,"d":"£163,273"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":172158.706558336,"d":"£172,159"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":179421.00268025213,"d":"£179,421"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($W$3=$N$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E32,'Prisiau Tai (Gogledd)'!W32)","v":{"v":144100,"d":"£144,100"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F32,'Prisiau Tai (Gogledd)'!X32)","v":{"v":152501.03,"d":"£152,501"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G32,'Prisiau Tai (Gogledd)'!Y32)","v":{"v":163273.23486315724,"d":"£163,273"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H32,'Prisiau Tai (Gogledd)'!Z32)","v":{"v":172158.706558336,"d":"£172,159"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I32,'Prisiau Tai (Gogledd)'!AA32)","v":{"v":179421.00268025213,"d":"£179,421"}}]
[null,39,{"v":135000,"d":"£135,000"},{"v":139000,"d":"£139,000"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":145672,"d":"£145,672"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":154164.6776,"d":"£154,165"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":165054.3974253008,"d":"£165,054"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":174036.80153897242,"d":"£174,037"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":181378.32270949127,"d":"£181,378"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($W$3=$N$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E33,'Prisiau Tai (Gogledd)'!W33)","v":{"v":145672,"d":"£145,672"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F33,'Prisiau Tai (Gogledd)'!X33)","v":{"v":154164.6776,"d":"£154,165"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G33,'Prisiau Tai (Gogledd)'!Y33)","v":{"v":165054.3974253008,"d":"£165,054"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H33,'Prisiau Tai (Gogledd)'!Z33)","v":{"v":174036.80153897242,"d":"£174,037"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I33,'Prisiau Tai (Gogledd)'!AA33)","v":{"v":181378.32270949127,"d":"£181,378"}}]
[null,40,{"v":137080.00000000012,"d":"£137,080"},{"v":140000,"d":"£140,000"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":146720,"d":"£146,720"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":182683.20272898403,"d":"£182,683"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($W$3=$N$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E34,'Prisiau Tai (Gogledd)'!W34)","v":{"v":146720,"d":"£146,720"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F34,'Prisiau Tai (Gogledd)'!X34)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G34,'Prisiau Tai (Gogledd)'!Y34)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H34,'Prisiau Tai (Gogledd)'!Z34)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I34,'Prisiau Tai (Gogledd)'!AA34)","v":{"v":182683.20272898403,"d":"£182,683"}}]
[null,41,{"v":139499.3,"d":"£139,499"},{"v":141965.30000000008,"d":"£141,965"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":148779.6344000001,"d":"£148,780"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":157453.48708552012,"d":"£157,453"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":168575.51832231705,"d":"£168,576"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":177749.5449030266,"d":"£177,750"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":185247.68343129323,"d":"£185,248"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($W$3=$N$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E35,'Prisiau Tai (Gogledd)'!W35)","v":{"v":148779.6344000001,"d":"£148,780"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F35,'Prisiau Tai (Gogledd)'!X35)","v":{"v":157453.48708552012,"d":"£157,453"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G35,'Prisiau Tai (Gogledd)'!Y35)","v":{"v":168575.51832231705,"d":"£168,576"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H35,'Prisiau Tai (Gogledd)'!Z35)","v":{"v":177749.5449030266,"d":"£177,750"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I35,'Prisiau Tai (Gogledd)'!AA35)","v":{"v":185247.68343129323,"d":"£185,248"}}]
[null,42,{"v":140000,"d":"£140,000"},{"v":144000,"d":"£144,000"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":150912,"d":"£150,912"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":159710.1696,"d":"£159,710"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":170991.60596577922,"d":"£170,992"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":180297.11814109373,"d":"£180,297"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":187902.722806955,"d":"£187,903"}},{"$nulls":3},"",null,1,{"$nulls":5},42,"",{"$f":"IF($W$3=$N$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E36,'Prisiau Tai (Gogledd)'!W36)","v":{"v":150912,"d":"£150,912"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F36,'Prisiau Tai (Gogledd)'!X36)","v":{"v":159710.1696,"d":"£159,710"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G36,'Prisiau Tai (Gogledd)'!Y36)","v":{"v":170991.60596577922,"d":"£170,992"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H36,'Prisiau Tai (Gogledd)'!Z36)","v":{"v":180297.11814109373,"d":"£180,297"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I36,'Prisiau Tai (Gogledd)'!AA36)","v":{"v":187902.722806955,"d":"£187,903"}}]
[null,43,{"v":142000,"d":"£142,000"},{"v":145000,"d":"£145,000"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":151960,"d":"£151,960"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":189207.60282644775,"d":"£189,208"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($W$3=$N$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E37,'Prisiau Tai (Gogledd)'!W37)","v":{"v":151960,"d":"£151,960"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F37,'Prisiau Tai (Gogledd)'!X37)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G37,'Prisiau Tai (Gogledd)'!Y37)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H37,'Prisiau Tai (Gogledd)'!Z37)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I37,'Prisiau Tai (Gogledd)'!AA37)","v":{"v":189207.60282644775,"d":"£189,208"}}]
[null,44,{"v":143950,"d":"£143,950"},{"v":147000,"d":"£147,000"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":154056,"d":"£154,056"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":163037.46480000002,"d":"£163,037"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":174553.93109006633,"d":"£174,554"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":184053.30810236654,"d":"£184,053"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":191817.36286543324,"d":"£191,817"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($W$3=$N$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E38,'Prisiau Tai (Gogledd)'!W38)","v":{"v":154056,"d":"£154,056"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F38,'Prisiau Tai (Gogledd)'!X38)","v":{"v":163037.46480000002,"d":"£163,037"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G38,'Prisiau Tai (Gogledd)'!Y38)","v":{"v":174553.93109006633,"d":"£174,554"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H38,'Prisiau Tai (Gogledd)'!Z38)","v":{"v":184053.30810236654,"d":"£184,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I38,'Prisiau Tai (Gogledd)'!AA38)","v":{"v":191817.36286543324,"d":"£191,817"}}]
[null,45,{"v":145000,"d":"£145,000"},{"v":149000,"d":"£149,000"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":156152,"d":"£156,152"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":165255.6616,"d":"£165,256"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":176928.81450625768,"d":"£176,929"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":186557.43474321504,"d":"£186,557"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":194427.1229044187,"d":"£194,427"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($W$3=$N$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E39,'Prisiau Tai (Gogledd)'!W39)","v":{"v":156152,"d":"£156,152"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F39,'Prisiau Tai (Gogledd)'!X39)","v":{"v":165255.6616,"d":"£165,256"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G39,'Prisiau Tai (Gogledd)'!Y39)","v":{"v":176928.81450625768,"d":"£176,929"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H39,'Prisiau Tai (Gogledd)'!Z39)","v":{"v":186557.43474321504,"d":"£186,557"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I39,'Prisiau Tai (Gogledd)'!AA39)","v":{"v":194427.1229044187,"d":"£194,427"}}]
[null,46,{"v":146500,"d":"£146,500"},{"v":150000,"d":"£150,000"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":157200,"d":"£157,200"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":195732.00292391144,"d":"£195,732"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($W$3=$N$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E40,'Prisiau Tai (Gogledd)'!W40)","v":{"v":157200,"d":"£157,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F40,'Prisiau Tai (Gogledd)'!X40)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G40,'Prisiau Tai (Gogledd)'!Y40)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H40,'Prisiau Tai (Gogledd)'!Z40)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I40,'Prisiau Tai (Gogledd)'!AA40)","v":{"v":195732.00292391144,"d":"£195,732"}}]
[null,47,{"v":149000,"d":"£149,000"},{"v":150950,"d":"£150,950"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":158195.6,"d":"£158,196"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":167418.40348,"d":"£167,418"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":179244.32583704428,"d":"£179,244"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":188998.95821804236,"d":"£188,999"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":196971.63894242956,"d":"£196,972"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($W$3=$N$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E41,'Prisiau Tai (Gogledd)'!W41)","v":{"v":158195.6,"d":"£158,196"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F41,'Prisiau Tai (Gogledd)'!X41)","v":{"v":167418.40348,"d":"£167,418"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G41,'Prisiau Tai (Gogledd)'!Y41)","v":{"v":179244.32583704428,"d":"£179,244"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H41,'Prisiau Tai (Gogledd)'!Z41)","v":{"v":188998.95821804236,"d":"£188,999"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I41,'Prisiau Tai (Gogledd)'!AA41)","v":{"v":196971.63894242956,"d":"£196,972"}}]
[null,48,{"v":150000,"d":"£150,000"},{"v":153500,"d":"£153,500"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":160868,"d":"£160,868"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":170246.6044,"d":"£170,247"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":182272.30219268828,"d":"£182,272"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":192191.71968512423,"d":"£192,192"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":200299.08299213607,"d":"£200,299"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($W$3=$N$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E42,'Prisiau Tai (Gogledd)'!W42)","v":{"v":160868,"d":"£160,868"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F42,'Prisiau Tai (Gogledd)'!X42)","v":{"v":170246.6044,"d":"£170,247"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G42,'Prisiau Tai (Gogledd)'!Y42)","v":{"v":182272.30219268828,"d":"£182,272"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H42,'Prisiau Tai (Gogledd)'!Z42)","v":{"v":192191.71968512423,"d":"£192,192"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I42,'Prisiau Tai (Gogledd)'!AA42)","v":{"v":200299.08299213607,"d":"£200,299"}}]
[null,49,{"v":151158,"d":"£151,158"},{"v":155000,"d":"£155,000"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":162440,"d":"£162,440"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":202256.40302137518,"d":"£202,256"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($W$3=$N$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E43,'Prisiau Tai (Gogledd)'!W43)","v":{"v":162440,"d":"£162,440"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F43,'Prisiau Tai (Gogledd)'!X43)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G43,'Prisiau Tai (Gogledd)'!Y43)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H43,'Prisiau Tai (Gogledd)'!Z43)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I43,'Prisiau Tai (Gogledd)'!AA43)","v":{"v":202256.40302137518,"d":"£202,256"}}]
[null,50,{"v":153000,"d":"£153,000"},{"v":156100.00000000096,"d":"£156,100"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":163592.800000001,"d":"£163,593"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":173130.26024000108,"d":"£173,130"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":185359.65063373823,"d":"£185,360"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":195447.08431822853,"d":"£195,447"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":203691.77104281847,"d":"£203,692"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($W$3=$N$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E44,'Prisiau Tai (Gogledd)'!W44)","v":{"v":163592.800000001,"d":"£163,593"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F44,'Prisiau Tai (Gogledd)'!X44)","v":{"v":173130.26024000108,"d":"£173,130"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G44,'Prisiau Tai (Gogledd)'!Y44)","v":{"v":185359.65063373823,"d":"£185,360"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H44,'Prisiau Tai (Gogledd)'!Z44)","v":{"v":195447.08431822853,"d":"£195,447"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I44,'Prisiau Tai (Gogledd)'!AA44)","v":{"v":203691.77104281847,"d":"£203,692"}}]
[null,51,{"v":155000,"d":"£155,000"},{"v":158500,"d":"£158,500"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":166108,"d":"£166,108"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":175792.0964,"d":"£175,792"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":188209.51073316674,"d":"£188,210"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":198452.03628724554,"d":"£198,452"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":206823.4830895998,"d":"£206,823"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($W$3=$N$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E45,'Prisiau Tai (Gogledd)'!W45)","v":{"v":166108,"d":"£166,108"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F45,'Prisiau Tai (Gogledd)'!X45)","v":{"v":175792.0964,"d":"£175,792"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G45,'Prisiau Tai (Gogledd)'!Y45)","v":{"v":188209.51073316674,"d":"£188,210"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H45,'Prisiau Tai (Gogledd)'!Z45)","v":{"v":198452.03628724554,"d":"£198,452"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I45,'Prisiau Tai (Gogledd)'!AA45)","v":{"v":206823.4830895998,"d":"£206,823"}}]
[null,52,{"v":156995,"d":"£156,995"},{"v":160000,"d":"£160,000"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":167680,"d":"£167,680"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":208780.80311883887,"d":"£208,781"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($W$3=$N$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E46,'Prisiau Tai (Gogledd)'!W46)","v":{"v":167680,"d":"£167,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F46,'Prisiau Tai (Gogledd)'!X46)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G46,'Prisiau Tai (Gogledd)'!Y46)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H46,'Prisiau Tai (Gogledd)'!Z46)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I46,'Prisiau Tai (Gogledd)'!AA46)","v":{"v":208780.80311883887,"d":"£208,781"}}]
[null,53,{"v":159000,"d":"£159,000"},{"v":161000,"d":"£161,000"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":168728,"d":"£168,728"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":178564.8424,"d":"£178,565"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":191178.11500340592,"d":"£191,178"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":201582.19458830616,"d":"£201,582"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":210085.6831383316,"d":"£210,086"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($W$3=$N$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E47,'Prisiau Tai (Gogledd)'!W47)","v":{"v":168728,"d":"£168,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F47,'Prisiau Tai (Gogledd)'!X47)","v":{"v":178564.8424,"d":"£178,565"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G47,'Prisiau Tai (Gogledd)'!Y47)","v":{"v":191178.11500340592,"d":"£191,178"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H47,'Prisiau Tai (Gogledd)'!Z47)","v":{"v":201582.19458830616,"d":"£201,582"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I47,'Prisiau Tai (Gogledd)'!AA47)","v":{"v":210085.6831383316,"d":"£210,086"}}]
[null,54,{"v":160000,"d":"£160,000"},{"v":164500,"d":"£164,500"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":172396,"d":"£172,396"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":182446.6868,"d":"£182,447"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":195334.16098174086,"d":"£195,334"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":205964.41620979112,"d":"£205,964"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":214652.76320655624,"d":"£214,653"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($W$3=$N$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E48,'Prisiau Tai (Gogledd)'!W48)","v":{"v":172396,"d":"£172,396"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F48,'Prisiau Tai (Gogledd)'!X48)","v":{"v":182446.6868,"d":"£182,447"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G48,'Prisiau Tai (Gogledd)'!Y48)","v":{"v":195334.16098174086,"d":"£195,334"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H48,'Prisiau Tai (Gogledd)'!Z48)","v":{"v":205964.41620979112,"d":"£205,964"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I48,'Prisiau Tai (Gogledd)'!AA48)","v":{"v":214652.76320655624,"d":"£214,653"}}]
[null,55,{"v":161000,"d":"£161,000"},{"v":165000,"d":"£165,000"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":172920,"d":"£172,920"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":215305.2032163026,"d":"£215,305"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($W$3=$N$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E49,'Prisiau Tai (Gogledd)'!W49)","v":{"v":172920,"d":"£172,920"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F49,'Prisiau Tai (Gogledd)'!X49)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G49,'Prisiau Tai (Gogledd)'!Y49)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H49,'Prisiau Tai (Gogledd)'!Z49)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I49,'Prisiau Tai (Gogledd)'!AA49)","v":{"v":215305.2032163026,"d":"£215,305"}}]
[null,56,{"v":164000,"d":"£164,000"},{"v":167500,"d":"£167,500"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":175540,"d":"£175,540"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":185773.982,"d":"£185,774"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":198896.4861060279,"d":"£198,896"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":209720.60617106388,"d":"£209,721"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":218567.40326503443,"d":"£218,567"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($W$3=$N$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E50,'Prisiau Tai (Gogledd)'!W50)","v":{"v":175540,"d":"£175,540"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F50,'Prisiau Tai (Gogledd)'!X50)","v":{"v":185773.982,"d":"£185,774"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G50,'Prisiau Tai (Gogledd)'!Y50)","v":{"v":198896.4861060279,"d":"£198,896"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H50,'Prisiau Tai (Gogledd)'!Z50)","v":{"v":209720.60617106388,"d":"£209,721"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I50,'Prisiau Tai (Gogledd)'!AA50)","v":{"v":218567.40326503443,"d":"£218,567"}}]
[null,57,{"v":165000,"d":"£165,000"},{"v":169999.18,"d":"£169,999"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":178159.14064,"d":"£178,159"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":188545.818539312,"d":"£188,546"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":201864.1166740665,"d":"£201,864"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":212849.73778020177,"d":"£212,850"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":221828.5333121503,"d":"£221,829"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($W$3=$N$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E51,'Prisiau Tai (Gogledd)'!W51)","v":{"v":178159.14064,"d":"£178,159"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F51,'Prisiau Tai (Gogledd)'!X51)","v":{"v":188545.818539312,"d":"£188,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G51,'Prisiau Tai (Gogledd)'!Y51)","v":{"v":201864.1166740665,"d":"£201,864"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H51,'Prisiau Tai (Gogledd)'!Z51)","v":{"v":212849.73778020177,"d":"£212,850"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I51,'Prisiau Tai (Gogledd)'!AA51)","v":{"v":221828.5333121503,"d":"£221,829"}}]
[null,58,{"v":167000,"d":"£167,000"},{"v":170000,"d":"£170,000"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":178160,"d":"£178,160"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":221829.6033137663,"d":"£221,830"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($W$3=$N$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E52,'Prisiau Tai (Gogledd)'!W52)","v":{"v":178160,"d":"£178,160"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F52,'Prisiau Tai (Gogledd)'!X52)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G52,'Prisiau Tai (Gogledd)'!Y52)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H52,'Prisiau Tai (Gogledd)'!Z52)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I52,'Prisiau Tai (Gogledd)'!AA52)","v":{"v":221829.6033137663,"d":"£221,830"}}]
[null,59,{"v":169950,"d":"£169,950"},{"v":173000,"d":"£173,000"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":181304,"d":"£181,304"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":191874.0232,"d":"£191,874"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":205427.4155005542,"d":"£205,427"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":216606.9544333973,"d":"£216,607"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":225744.2433722445,"d":"£225,744"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($W$3=$N$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E53,'Prisiau Tai (Gogledd)'!W53)","v":{"v":181304,"d":"£181,304"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F53,'Prisiau Tai (Gogledd)'!X53)","v":{"v":191874.0232,"d":"£191,874"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G53,'Prisiau Tai (Gogledd)'!Y53)","v":{"v":205427.4155005542,"d":"£205,427"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H53,'Prisiau Tai (Gogledd)'!Z53)","v":{"v":216606.9544333973,"d":"£216,607"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I53,'Prisiau Tai (Gogledd)'!AA53)","v":{"v":225744.2433722445,"d":"£225,744"}}]
[null,60,{"v":170000,"d":"£170,000"},{"v":175000,"d":"£175,000"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":183400,"d":"£183,400"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":194092.22,"d":"£194,092"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":207802.29891674558,"d":"£207,802"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":219111.08107424586,"d":"£219,111"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":228354.00341123002,"d":"£228,354"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($W$3=$N$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E54,'Prisiau Tai (Gogledd)'!W54)","v":{"v":183400,"d":"£183,400"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F54,'Prisiau Tai (Gogledd)'!X54)","v":{"v":194092.22,"d":"£194,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G54,'Prisiau Tai (Gogledd)'!Y54)","v":{"v":207802.29891674558,"d":"£207,802"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H54,'Prisiau Tai (Gogledd)'!Z54)","v":{"v":219111.08107424586,"d":"£219,111"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I54,'Prisiau Tai (Gogledd)'!AA54)","v":{"v":228354.00341123002,"d":"£228,354"}}]
[null,61,{"v":173000,"d":"£173,000"},{"v":176000,"d":"£176,000"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":184448,"d":"£184,448"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":195201.3184,"d":"£195,201"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":208989.74062484127,"d":"£208,990"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":220363.14439467012,"d":"£220,363"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":229658.88343072278,"d":"£229,659"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($W$3=$N$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E55,'Prisiau Tai (Gogledd)'!W55)","v":{"v":184448,"d":"£184,448"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F55,'Prisiau Tai (Gogledd)'!X55)","v":{"v":195201.3184,"d":"£195,201"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G55,'Prisiau Tai (Gogledd)'!Y55)","v":{"v":208989.74062484127,"d":"£208,990"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H55,'Prisiau Tai (Gogledd)'!Z55)","v":{"v":220363.14439467012,"d":"£220,363"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I55,'Prisiau Tai (Gogledd)'!AA55)","v":{"v":229658.88343072278,"d":"£229,659"}}]
[null,62,{"v":175000,"d":"£175,000"},{"v":179500,"d":"£179,500"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":188116,"d":"£188,116"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":199083.1628,"d":"£199,083"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":213145.78660317618,"d":"£213,146"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":224745.36601615502,"d":"£224,745"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":234225.96349894736,"d":"£234,226"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($W$3=$N$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E56,'Prisiau Tai (Gogledd)'!W56)","v":{"v":188116,"d":"£188,116"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F56,'Prisiau Tai (Gogledd)'!X56)","v":{"v":199083.1628,"d":"£199,083"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G56,'Prisiau Tai (Gogledd)'!Y56)","v":{"v":213145.78660317618,"d":"£213,146"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H56,'Prisiau Tai (Gogledd)'!Z56)","v":{"v":224745.36601615502,"d":"£224,745"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I56,'Prisiau Tai (Gogledd)'!AA56)","v":{"v":234225.96349894736,"d":"£234,226"}}]
[null,63,{"v":177000,"d":"£177,000"},{"v":180000,"d":"£180,000"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":188640,"d":"£188,640"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":234878.40350869374,"d":"£234,878"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($W$3=$N$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E57,'Prisiau Tai (Gogledd)'!W57)","v":{"v":188640,"d":"£188,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F57,'Prisiau Tai (Gogledd)'!X57)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G57,'Prisiau Tai (Gogledd)'!Y57)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H57,'Prisiau Tai (Gogledd)'!Z57)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I57,'Prisiau Tai (Gogledd)'!AA57)","v":{"v":234878.40350869374,"d":"£234,878"}}]
[null,64,{"v":180000,"d":"£180,000"},{"v":183180.0000000021,"d":"£183,180"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":191972.6400000022,"d":"£191,973"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":203164.64491200232,"d":"£203,165"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":217515.5720889708,"d":"£217,516"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":229352.95903531893,"d":"£229,353"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":239027.92197068338,"d":"£239,028"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($W$3=$N$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E58,'Prisiau Tai (Gogledd)'!W58)","v":{"v":191972.6400000022,"d":"£191,973"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F58,'Prisiau Tai (Gogledd)'!X58)","v":{"v":203164.64491200232,"d":"£203,165"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G58,'Prisiau Tai (Gogledd)'!Y58)","v":{"v":217515.5720889708,"d":"£217,516"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H58,'Prisiau Tai (Gogledd)'!Z58)","v":{"v":229352.95903531893,"d":"£229,353"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I58,'Prisiau Tai (Gogledd)'!AA58)","v":{"v":239027.92197068338,"d":"£239,028"}}]
[null,65,{"v":180970.50000000015,"d":"£180,971"},{"v":185000,"d":"£185,000"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":193880,"d":"£193,880"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":241402.80360615742,"d":"£241,403"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($W$3=$N$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E59,'Prisiau Tai (Gogledd)'!W59)","v":{"v":193880,"d":"£193,880"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F59,'Prisiau Tai (Gogledd)'!X59)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G59,'Prisiau Tai (Gogledd)'!Y59)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H59,'Prisiau Tai (Gogledd)'!Z59)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I59,'Prisiau Tai (Gogledd)'!AA59)","v":{"v":241402.80360615742,"d":"£241,403"}}]
[null,66,{"v":185000,"d":"£185,000"},{"v":188000,"d":"£188,000"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":197024,"d":"£197,024"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":208510.4992,"d":"£208,510"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":223239.04112198955,"d":"£223,239"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":235387.90423976126,"d":"£235,388"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":245317.44366463568,"d":"£245,317"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($W$3=$N$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E60,'Prisiau Tai (Gogledd)'!W60)","v":{"v":197024,"d":"£197,024"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F60,'Prisiau Tai (Gogledd)'!X60)","v":{"v":208510.4992,"d":"£208,510"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G60,'Prisiau Tai (Gogledd)'!Y60)","v":{"v":223239.04112198955,"d":"£223,239"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H60,'Prisiau Tai (Gogledd)'!Z60)","v":{"v":235387.90423976126,"d":"£235,388"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I60,'Prisiau Tai (Gogledd)'!AA60)","v":{"v":245317.44366463568,"d":"£245,317"}}]
[null,67,{"v":185000,"d":"£185,000"},{"v":190000,"d":"£190,000"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":199120,"d":"£199,120"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":247927.20370362117,"d":"£247,927"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($W$3=$N$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E61,'Prisiau Tai (Gogledd)'!W61)","v":{"v":199120,"d":"£199,120"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F61,'Prisiau Tai (Gogledd)'!X61)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G61,'Prisiau Tai (Gogledd)'!Y61)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H61,'Prisiau Tai (Gogledd)'!Z61)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I61,'Prisiau Tai (Gogledd)'!AA61)","v":{"v":247927.20370362117,"d":"£247,927"}}]
[null,68,{"v":189000,"d":"£189,000"},{"v":195000,"d":"£195,000"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":204360,"d":"£204,360"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":216274.188,"d":"£216,274"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":231551.13307865936,"d":"£231,551"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":244152.34748273107,"d":"£244,152"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":254451.60380108486,"d":"£254,452"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($W$3=$N$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E62,'Prisiau Tai (Gogledd)'!W62)","v":{"v":204360,"d":"£204,360"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F62,'Prisiau Tai (Gogledd)'!X62)","v":{"v":216274.188,"d":"£216,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G62,'Prisiau Tai (Gogledd)'!Y62)","v":{"v":231551.13307865936,"d":"£231,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H62,'Prisiau Tai (Gogledd)'!Z62)","v":{"v":244152.34748273107,"d":"£244,152"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I62,'Prisiau Tai (Gogledd)'!AA62)","v":{"v":254451.60380108486,"d":"£254,452"}}]
[null,69,{"v":190000,"d":"£190,000"},{"v":197000,"d":"£197,000"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":206456,"d":"£206,456"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":218492.3848,"d":"£218,492"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":233926.01649485074,"d":"£233,926"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":246656.47412357962,"d":"£246,656"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":257061.36384007038,"d":"£257,061"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($W$3=$N$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E63,'Prisiau Tai (Gogledd)'!W63)","v":{"v":206456,"d":"£206,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F63,'Prisiau Tai (Gogledd)'!X63)","v":{"v":218492.3848,"d":"£218,492"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G63,'Prisiau Tai (Gogledd)'!Y63)","v":{"v":233926.01649485074,"d":"£233,926"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H63,'Prisiau Tai (Gogledd)'!Z63)","v":{"v":246656.47412357962,"d":"£246,656"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I63,'Prisiau Tai (Gogledd)'!AA63)","v":{"v":257061.36384007038,"d":"£257,061"}}]
[null,70,{"v":195000,"d":"£195,000"},{"v":200000,"d":"£200,000"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":209600,"d":"£209,600"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":221819.68,"d":"£221,820"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":237488.34161913782,"d":"£237,488"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":250412.6640848524,"d":"£250,413"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":260976.0038985486,"d":"£260,976"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($W$3=$N$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E64,'Prisiau Tai (Gogledd)'!W64)","v":{"v":209600,"d":"£209,600"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F64,'Prisiau Tai (Gogledd)'!X64)","v":{"v":221819.68,"d":"£221,820"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G64,'Prisiau Tai (Gogledd)'!Y64)","v":{"v":237488.34161913782,"d":"£237,488"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H64,'Prisiau Tai (Gogledd)'!Z64)","v":{"v":250412.6640848524,"d":"£250,413"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I64,'Prisiau Tai (Gogledd)'!AA64)","v":{"v":260976.0038985486,"d":"£260,976"}}]
[null,71,{"v":198000,"d":"£198,000"},{"v":204000,"d":"£204,000"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":213792,"d":"£213,792"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":226256.0736,"d":"£226,256"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":242238.1084515206,"d":"£242,238"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":255420.91736654946,"d":"£255,421"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":266195.5239765196,"d":"£266,196"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($W$3=$N$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E65,'Prisiau Tai (Gogledd)'!W65)","v":{"v":213792,"d":"£213,792"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F65,'Prisiau Tai (Gogledd)'!X65)","v":{"v":226256.0736,"d":"£226,256"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G65,'Prisiau Tai (Gogledd)'!Y65)","v":{"v":242238.1084515206,"d":"£242,238"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H65,'Prisiau Tai (Gogledd)'!Z65)","v":{"v":255420.91736654946,"d":"£255,421"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I65,'Prisiau Tai (Gogledd)'!AA65)","v":{"v":266195.5239765196,"d":"£266,196"}}]
[null,72,{"v":200000,"d":"£200,000"},{"v":207000,"d":"£207,000"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":216936,"d":"£216,936"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":229583.3688,"d":"£229,583"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":245800.43357580763,"d":"£245,800"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":259177.10732782222,"d":"£259,177"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":270110.16403499775,"d":"£270,110"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($W$3=$N$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E66,'Prisiau Tai (Gogledd)'!W66)","v":{"v":216936,"d":"£216,936"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F66,'Prisiau Tai (Gogledd)'!X66)","v":{"v":229583.3688,"d":"£229,583"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G66,'Prisiau Tai (Gogledd)'!Y66)","v":{"v":245800.43357580763,"d":"£245,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H66,'Prisiau Tai (Gogledd)'!Z66)","v":{"v":259177.10732782222,"d":"£259,177"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I66,'Prisiau Tai (Gogledd)'!AA66)","v":{"v":270110.16403499775,"d":"£270,110"}}]
[null,73,{"v":205000,"d":"£205,000"},{"v":210000,"d":"£210,000"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":220080,"d":"£220,080"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":232910.664,"d":"£232,911"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":249362.7587000947,"d":"£249,363"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":262933.297289095,"d":"£262,933"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":274024.80409347604,"d":"£274,025"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($W$3=$N$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E67,'Prisiau Tai (Gogledd)'!W67)","v":{"v":220080,"d":"£220,080"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F67,'Prisiau Tai (Gogledd)'!X67)","v":{"v":232910.664,"d":"£232,911"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G67,'Prisiau Tai (Gogledd)'!Y67)","v":{"v":249362.7587000947,"d":"£249,363"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H67,'Prisiau Tai (Gogledd)'!Z67)","v":{"v":262933.297289095,"d":"£262,933"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I67,'Prisiau Tai (Gogledd)'!AA67)","v":{"v":274024.80409347604,"d":"£274,025"}}]
[null,74,{"v":208000,"d":"£208,000"},{"v":215000,"d":"£215,000"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":225320,"d":"£225,320"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":238456.15600000002,"d":"£238,456"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":255299.96724057317,"d":"£255,300"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":269193.61389121634,"d":"£269,194"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":280549.2041909398,"d":"£280,549"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($W$3=$N$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E68,'Prisiau Tai (Gogledd)'!W68)","v":{"v":225320,"d":"£225,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F68,'Prisiau Tai (Gogledd)'!X68)","v":{"v":238456.15600000002,"d":"£238,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G68,'Prisiau Tai (Gogledd)'!Y68)","v":{"v":255299.96724057317,"d":"£255,300"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H68,'Prisiau Tai (Gogledd)'!Z68)","v":{"v":269193.61389121634,"d":"£269,194"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I68,'Prisiau Tai (Gogledd)'!AA68)","v":{"v":280549.2041909398,"d":"£280,549"}}]
[null,75,{"v":211495,"d":"£211,495"},{"v":217500,"d":"£217,500"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":227940,"d":"£227,940"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":241228.902,"d":"£241,229"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":258268.57151081238,"d":"£258,269"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":272323.772192277,"d":"£272,324"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":283811.40423967165,"d":"£283,811"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($W$3=$N$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E69,'Prisiau Tai (Gogledd)'!W69)","v":{"v":227940,"d":"£227,940"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F69,'Prisiau Tai (Gogledd)'!X69)","v":{"v":241228.902,"d":"£241,229"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G69,'Prisiau Tai (Gogledd)'!Y69)","v":{"v":258268.57151081238,"d":"£258,269"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H69,'Prisiau Tai (Gogledd)'!Z69)","v":{"v":272323.772192277,"d":"£272,324"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I69,'Prisiau Tai (Gogledd)'!AA69)","v":{"v":283811.40423967165,"d":"£283,811"}}]
[null,76,{"v":215950,"d":"£215,950"},{"v":220000,"d":"£220,000"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":230560,"d":"£230,560"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":287073.6042884035,"d":"£287,074"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($W$3=$N$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E70,'Prisiau Tai (Gogledd)'!W70)","v":{"v":230560,"d":"£230,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F70,'Prisiau Tai (Gogledd)'!X70)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G70,'Prisiau Tai (Gogledd)'!Y70)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H70,'Prisiau Tai (Gogledd)'!Z70)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I70,'Prisiau Tai (Gogledd)'!AA70)","v":{"v":287073.6042884035,"d":"£287,074"}}]
[null,77,{"v":220000,"d":"£220,000"},{"v":224995,"d":"£224,995"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":235794.76,"d":"£235,795"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":249541.594508,"d":"£249,542"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":267168.44711298955,"d":"£267,168"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":281707.98677885684,"d":"£281,708"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":293591.4799857697,"d":"£293,591"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($W$3=$N$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E71,'Prisiau Tai (Gogledd)'!W71)","v":{"v":235794.76,"d":"£235,795"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F71,'Prisiau Tai (Gogledd)'!X71)","v":{"v":249541.594508,"d":"£249,542"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G71,'Prisiau Tai (Gogledd)'!Y71)","v":{"v":267168.44711298955,"d":"£267,168"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H71,'Prisiau Tai (Gogledd)'!Z71)","v":{"v":281707.98677885684,"d":"£281,708"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I71,'Prisiau Tai (Gogledd)'!AA71)","v":{"v":293591.4799857697,"d":"£293,591"}}]
[null,78,{"v":224950,"d":"£224,950"},{"v":228000,"d":"£228,000"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":238944,"d":"£238,944"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":252874.4352,"d":"£252,874"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":270736.7094458171,"d":"£270,737"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":285470.4370567317,"d":"£285,470"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":297512.6444443454,"d":"£297,513"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($W$3=$N$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E72,'Prisiau Tai (Gogledd)'!W72)","v":{"v":238944,"d":"£238,944"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F72,'Prisiau Tai (Gogledd)'!X72)","v":{"v":252874.4352,"d":"£252,874"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G72,'Prisiau Tai (Gogledd)'!Y72)","v":{"v":270736.7094458171,"d":"£270,737"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H72,'Prisiau Tai (Gogledd)'!Z72)","v":{"v":285470.4370567317,"d":"£285,470"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I72,'Prisiau Tai (Gogledd)'!AA72)","v":{"v":297512.6444443454,"d":"£297,513"}}]
[null,79,{"v":229950,"d":"£229,950"},{"v":230000,"d":"£230,000"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":241040,"d":"£241,040"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":255092.632,"d":"£255,093"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":273111.5928620085,"d":"£273,112"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":287974.56369758025,"d":"£287,975"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":300122.4044833309,"d":"£300,122"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($W$3=$N$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E73,'Prisiau Tai (Gogledd)'!W73)","v":{"v":241040,"d":"£241,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F73,'Prisiau Tai (Gogledd)'!X73)","v":{"v":255092.632,"d":"£255,093"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G73,'Prisiau Tai (Gogledd)'!Y73)","v":{"v":273111.5928620085,"d":"£273,112"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H73,'Prisiau Tai (Gogledd)'!Z73)","v":{"v":287974.56369758025,"d":"£287,975"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I73,'Prisiau Tai (Gogledd)'!AA73)","v":{"v":300122.4044833309,"d":"£300,122"}}]
[null,80,{"v":232000,"d":"£232,000"},{"v":235000,"d":"£235,000"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":246280,"d":"£246,280"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":260638.124,"d":"£260,638"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":279048.801402487,"d":"£279,049"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":294234.88029970165,"d":"£294,235"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":306646.8045807947,"d":"£306,647"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($W$3=$N$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E74,'Prisiau Tai (Gogledd)'!W74)","v":{"v":246280,"d":"£246,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F74,'Prisiau Tai (Gogledd)'!X74)","v":{"v":260638.124,"d":"£260,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G74,'Prisiau Tai (Gogledd)'!Y74)","v":{"v":279048.801402487,"d":"£279,049"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H74,'Prisiau Tai (Gogledd)'!Z74)","v":{"v":294234.88029970165,"d":"£294,235"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I74,'Prisiau Tai (Gogledd)'!AA74)","v":{"v":306646.8045807947,"d":"£306,647"}}]
[null,81,{"v":237000,"d":"£237,000"},{"v":240000,"d":"£240,000"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":251520,"d":"£251,520"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":266183.616,"d":"£266,184"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":284986.00994296535,"d":"£284,986"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":300495.19690182287,"d":"£300,495"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":313171.2046782583,"d":"£313,171"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($W$3=$N$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E75,'Prisiau Tai (Gogledd)'!W75)","v":{"v":251520,"d":"£251,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F75,'Prisiau Tai (Gogledd)'!X75)","v":{"v":266183.616,"d":"£266,184"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G75,'Prisiau Tai (Gogledd)'!Y75)","v":{"v":284986.00994296535,"d":"£284,986"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H75,'Prisiau Tai (Gogledd)'!Z75)","v":{"v":300495.19690182287,"d":"£300,495"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I75,'Prisiau Tai (Gogledd)'!AA75)","v":{"v":313171.2046782583,"d":"£313,171"}}]
[null,82,{"v":240672.79999999984,"d":"£240,673"},{"v":245000,"d":"£245,000"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":256760,"d":"£256,760"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":271729.108,"d":"£271,729"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":290923.21848344384,"d":"£290,923"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":306755.5135039442,"d":"£306,756"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":319695.604775722,"d":"£319,696"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($W$3=$N$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E76,'Prisiau Tai (Gogledd)'!W76)","v":{"v":256760,"d":"£256,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F76,'Prisiau Tai (Gogledd)'!X76)","v":{"v":271729.108,"d":"£271,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G76,'Prisiau Tai (Gogledd)'!Y76)","v":{"v":290923.21848344384,"d":"£290,923"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H76,'Prisiau Tai (Gogledd)'!Z76)","v":{"v":306755.5135039442,"d":"£306,756"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I76,'Prisiau Tai (Gogledd)'!AA76)","v":{"v":319695.604775722,"d":"£319,696"}}]
[null,83,{"v":246000,"d":"£246,000"},{"v":249950,"d":"£249,950"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":261947.6,"d":"£261,948"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":277219.14508,"d":"£277,219"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":296801.05493851745,"d":"£296,801"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":312953.22694004426,"d":"£312,953"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":326154.7608722111,"d":"£326,155"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($W$3=$N$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E77,'Prisiau Tai (Gogledd)'!W77)","v":{"v":261947.6,"d":"£261,948"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F77,'Prisiau Tai (Gogledd)'!X77)","v":{"v":277219.14508,"d":"£277,219"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G77,'Prisiau Tai (Gogledd)'!Y77)","v":{"v":296801.05493851745,"d":"£296,801"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H77,'Prisiau Tai (Gogledd)'!Z77)","v":{"v":312953.22694004426,"d":"£312,953"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I77,'Prisiau Tai (Gogledd)'!AA77)","v":{"v":326154.7608722111,"d":"£326,155"}}]
[null,84,{"v":250000,"d":"£250,000"},{"v":253112.00000000373,"d":"£253,112"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":265261.3760000039,"d":"£265,261"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":280726.1142208041,"d":"£280,726"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":300555.7456195205,"d":"£300,556"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":316912.2511592305,"d":"£316,912"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":330280.79149385204,"d":"£330,281"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($W$3=$N$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E78,'Prisiau Tai (Gogledd)'!W78)","v":{"v":265261.3760000039,"d":"£265,261"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F78,'Prisiau Tai (Gogledd)'!X78)","v":{"v":280726.1142208041,"d":"£280,726"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G78,'Prisiau Tai (Gogledd)'!Y78)","v":{"v":300555.7456195205,"d":"£300,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H78,'Prisiau Tai (Gogledd)'!Z78)","v":{"v":316912.2511592305,"d":"£316,912"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I78,'Prisiau Tai (Gogledd)'!AA78)","v":{"v":330280.79149385204,"d":"£330,281"}}]
[null,85,{"v":255500,"d":"£255,500"},{"v":260000,"d":"£260,000"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":272480,"d":"£272,480"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":288365.58400000003,"d":"£288,366"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":308734.8441048792,"d":"£308,735"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":325536.4633103082,"d":"£325,536"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":339268.8050681132,"d":"£339,269"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($W$3=$N$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E79,'Prisiau Tai (Gogledd)'!W79)","v":{"v":272480,"d":"£272,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F79,'Prisiau Tai (Gogledd)'!X79)","v":{"v":288365.58400000003,"d":"£288,366"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G79,'Prisiau Tai (Gogledd)'!Y79)","v":{"v":308734.8441048792,"d":"£308,735"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H79,'Prisiau Tai (Gogledd)'!Z79)","v":{"v":325536.4633103082,"d":"£325,536"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I79,'Prisiau Tai (Gogledd)'!AA79)","v":{"v":339268.8050681132,"d":"£339,269"}}]
[null,86,{"v":260000,"d":"£260,000"},{"v":265000,"d":"£265,000"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":277720,"d":"£277,720"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":293911.076,"d":"£293,911"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":314672.0526453576,"d":"£314,672"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":331796.77991242945,"d":"£331,797"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":345793.2051655769,"d":"£345,793"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($W$3=$N$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E80,'Prisiau Tai (Gogledd)'!W80)","v":{"v":277720,"d":"£277,720"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F80,'Prisiau Tai (Gogledd)'!X80)","v":{"v":293911.076,"d":"£293,911"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G80,'Prisiau Tai (Gogledd)'!Y80)","v":{"v":314672.0526453576,"d":"£314,672"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H80,'Prisiau Tai (Gogledd)'!Z80)","v":{"v":331796.77991242945,"d":"£331,797"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I80,'Prisiau Tai (Gogledd)'!AA80)","v":{"v":345793.2051655769,"d":"£345,793"}}]
[null,87,{"v":267500,"d":"£267,500"},{"v":272500,"d":"£272,500"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":285580,"d":"£285,580"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":302229.314,"d":"£302,229"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":323577.8654560753,"d":"£323,578"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":341187.2548156114,"d":"£341,187"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":355579.80531177245,"d":"£355,580"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($W$3=$N$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E81,'Prisiau Tai (Gogledd)'!W81)","v":{"v":285580,"d":"£285,580"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F81,'Prisiau Tai (Gogledd)'!X81)","v":{"v":302229.314,"d":"£302,229"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G81,'Prisiau Tai (Gogledd)'!Y81)","v":{"v":323577.8654560753,"d":"£323,578"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H81,'Prisiau Tai (Gogledd)'!Z81)","v":{"v":341187.2548156114,"d":"£341,187"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I81,'Prisiau Tai (Gogledd)'!AA81)","v":{"v":355579.80531177245,"d":"£355,580"}}]
[null,88,{"v":275000,"d":"£275,000"},{"v":279995,"d":"£279,995"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":293434.76,"d":"£293,435"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":310542.006508,"d":"£310,542"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":332477.74105825246,"d":"£332,478"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":350571.46940219123,"d":"£350,571"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":365359.8810578706,"d":"£365,360"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($W$3=$N$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E82,'Prisiau Tai (Gogledd)'!W82)","v":{"v":293434.76,"d":"£293,435"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F82,'Prisiau Tai (Gogledd)'!X82)","v":{"v":310542.006508,"d":"£310,542"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G82,'Prisiau Tai (Gogledd)'!Y82)","v":{"v":332477.74105825246,"d":"£332,478"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H82,'Prisiau Tai (Gogledd)'!Z82)","v":{"v":350571.46940219123,"d":"£350,571"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I82,'Prisiau Tai (Gogledd)'!AA82)","v":{"v":365359.8810578706,"d":"£365,360"}}]
[null,89,{"v":280000,"d":"£280,000"},{"v":285000,"d":"£285,000"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":298680,"d":"£298,680"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":316093.044,"d":"£316,093"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":338420.8868072714,"d":"£338,421"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":356838.0463209147,"d":"£356,838"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":371890.80555543175,"d":"£371,891"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($W$3=$N$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E83,'Prisiau Tai (Gogledd)'!W83)","v":{"v":298680,"d":"£298,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F83,'Prisiau Tai (Gogledd)'!X83)","v":{"v":316093.044,"d":"£316,093"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G83,'Prisiau Tai (Gogledd)'!Y83)","v":{"v":338420.8868072714,"d":"£338,421"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H83,'Prisiau Tai (Gogledd)'!Z83)","v":{"v":356838.0463209147,"d":"£356,838"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I83,'Prisiau Tai (Gogledd)'!AA83)","v":{"v":371890.80555543175,"d":"£371,891"}}]
[null,90,{"v":289950,"d":"£289,950"},{"v":293300.0000000029,"d":"£293,300"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!C$118)","v":{"v":307378.40000000305,"d":"£307,378"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!D$118)","v":{"v":325298.5607200032,"d":"£325,299"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!E$118)","v":{"v":348276.652984469,"d":"£348,277"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!F$118)","v":{"v":367230.1718804396,"d":"£367,230"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (Gog)'!G$118)","v":{"v":382721.30971722526,"d":"£382,721"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($W$3=$N$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!E84,'Prisiau Tai (Gogledd)'!W84)","v":{"v":307378.40000000305,"d":"£307,378"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!F84,'Prisiau Tai (Gogledd)'!X84)","v":{"v":325298.5607200032,"d":"£325,299"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!G84,'Prisiau Tai (Gogledd)'!Y84)","v":{"v":348276.652984469,"d":"£348,277"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!H84,'Prisiau Tai (Gogledd)'!Z84)","v":{"v":367230.1718804396,"d":"£367,230"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Gogledd)'!I84,'Prisiau Tai (Gogledd)'!AA84)","v":{"v":382721.30971722526,"d":"£382,721"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Prisiau Tai (Canolbarth)","index":27,"n_rows":85,"n_cols":34,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Prisiau Tai Wedi'i Ragosod (Canolbarth Cymru)",{"$nulls":8},"Dosbarthiad prisiau tai defnyddwyr",{"$nulls":10},"User House Price Distribution",{"$nulls":6},"Dosbarthiad Prisiau Tai a Ddefnyddiwyd (unai LlC neu Defnyddwyr)"]
[null,"Canradd","2017/18","2018/19",{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"},{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,10,{"v":98000,"d":"£98,000"},{"v":100000,"d":"£100,000"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":104800,"d":"£104,800"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":130488.0019492743,"d":"£130,488"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (Canol)'!D18=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"<< Nodwch y data yma.\",\"\"))","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($W$3=$N$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E4,'Prisiau Tai (Canolbarth)'!W4)","v":{"v":104800,"d":"£104,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F4,'Prisiau Tai (Canolbarth)'!X4)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G4,'Prisiau Tai (Canolbarth)'!Y4)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H4,'Prisiau Tai (Canolbarth)'!Z4)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I4,'Prisiau Tai (Canolbarth)'!AA4)","v":{"v":130488.0019492743,"d":"£130,488"}}]
[null,11,{"v":100000,"d":"£100,000"},{"v":105000,"d":"£105,000"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":110040,"d":"£110,040"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":137012.40204673802,"d":"£137,012"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($W$3=$N$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E5,'Prisiau Tai (Canolbarth)'!W5)","v":{"v":110040,"d":"£110,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F5,'Prisiau Tai (Canolbarth)'!X5)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G5,'Prisiau Tai (Canolbarth)'!Y5)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H5,'Prisiau Tai (Canolbarth)'!Z5)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I5,'Prisiau Tai (Canolbarth)'!AA5)","v":{"v":137012.40204673802,"d":"£137,012"}}]
[null,12,{"v":105000,"d":"£105,000"},{"v":107000,"d":"£107,000"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":112136,"d":"£112,136"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":118673.5288,"d":"£118,674"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":127056.26276623874,"d":"£127,056"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":133970.77528539606,"d":"£133,971"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":139622.1620857235,"d":"£139,622"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($W$3=$N$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E6,'Prisiau Tai (Canolbarth)'!W6)","v":{"v":112136,"d":"£112,136"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F6,'Prisiau Tai (Canolbarth)'!X6)","v":{"v":118673.5288,"d":"£118,674"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G6,'Prisiau Tai (Canolbarth)'!Y6)","v":{"v":127056.26276623874,"d":"£127,056"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H6,'Prisiau Tai (Canolbarth)'!Z6)","v":{"v":133970.77528539606,"d":"£133,971"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I6,'Prisiau Tai (Canolbarth)'!AA6)","v":{"v":139622.1620857235,"d":"£139,622"}}]
[null,13,{"v":107000,"d":"£107,000"},{"v":110000,"d":"£110,000"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":115280,"d":"£115,280"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":143536.80214420176,"d":"£143,537"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($W$3=$N$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E7,'Prisiau Tai (Canolbarth)'!W7)","v":{"v":115280,"d":"£115,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F7,'Prisiau Tai (Canolbarth)'!X7)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G7,'Prisiau Tai (Canolbarth)'!Y7)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H7,'Prisiau Tai (Canolbarth)'!Z7)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I7,'Prisiau Tai (Canolbarth)'!AA7)","v":{"v":143536.80214420176,"d":"£143,537"}}]
[null,14,{"v":110000,"d":"£110,000"},{"v":112000,"d":"£112,000"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":117376,"d":"£117,376"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":124219.0208,"d":"£124,219"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":132993.47130671717,"d":"£132,993"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":140231.09188751734,"d":"£140,231"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":146146.5621831872,"d":"£146,147"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($W$3=$N$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E8,'Prisiau Tai (Canolbarth)'!W8)","v":{"v":117376,"d":"£117,376"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F8,'Prisiau Tai (Canolbarth)'!X8)","v":{"v":124219.0208,"d":"£124,219"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G8,'Prisiau Tai (Canolbarth)'!Y8)","v":{"v":132993.47130671717,"d":"£132,993"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H8,'Prisiau Tai (Canolbarth)'!Z8)","v":{"v":140231.09188751734,"d":"£140,231"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I8,'Prisiau Tai (Canolbarth)'!AA8)","v":{"v":146146.5621831872,"d":"£146,147"}}]
[null,15,{"v":112074.99999999999,"d":"£112,075"},{"v":115000,"d":"£115,000"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":120520,"d":"£120,520"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":150061.20224166545,"d":"£150,061"}},null,{"$f":"IF(K4=\"\",\"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch\",\"\")","v":"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch"},null,"",null,1,{"$nulls":5},15,"",{"$f":"IF($W$3=$N$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E9,'Prisiau Tai (Canolbarth)'!W9)","v":{"v":120520,"d":"£120,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F9,'Prisiau Tai (Canolbarth)'!X9)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G9,'Prisiau Tai (Canolbarth)'!Y9)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H9,'Prisiau Tai (Canolbarth)'!Z9)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I9,'Prisiau Tai (Canolbarth)'!AA9)","v":{"v":150061.20224166545,"d":"£150,061"}}]
[null,16,{"v":115000,"d":"£115,000"},{"v":117000,"d":"£117,000"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":122616,"d":"£122,616"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":129764.5128,"d":"£129,765"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":138930.67984719563,"d":"£138,931"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":146491.40848963865,"d":"£146,491"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":152670.9622806509,"d":"£152,671"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($W$3=$N$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E10,'Prisiau Tai (Canolbarth)'!W10)","v":{"v":122616,"d":"£122,616"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F10,'Prisiau Tai (Canolbarth)'!X10)","v":{"v":129764.5128,"d":"£129,765"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G10,'Prisiau Tai (Canolbarth)'!Y10)","v":{"v":138930.67984719563,"d":"£138,931"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H10,'Prisiau Tai (Canolbarth)'!Z10)","v":{"v":146491.40848963865,"d":"£146,491"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I10,'Prisiau Tai (Canolbarth)'!AA10)","v":{"v":152670.9622806509,"d":"£152,671"}}]
[null,17,{"v":116500,"d":"£116,500"},{"v":120000,"d":"£120,000"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":125760,"d":"£125,760"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":156585.60233912914,"d":"£156,586"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($W$3=$N$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E11,'Prisiau Tai (Canolbarth)'!W11)","v":{"v":125760,"d":"£125,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F11,'Prisiau Tai (Canolbarth)'!X11)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G11,'Prisiau Tai (Canolbarth)'!Y11)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H11,'Prisiau Tai (Canolbarth)'!Z11)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I11,'Prisiau Tai (Canolbarth)'!AA11)","v":{"v":156585.60233912914,"d":"£156,586"}}]
[null,18,{"v":119000,"d":"£119,000"},{"v":121060,"d":"£121,060"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":126870.88,"d":"£126,871"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":134267.452304,"d":"£134,267"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":143751.69318206413,"d":"£143,752"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":151574.7855705612,"d":"£151,575"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":157968.7751597915,"d":"£157,969"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($W$3=$N$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E12,'Prisiau Tai (Canolbarth)'!W12)","v":{"v":126870.88,"d":"£126,871"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F12,'Prisiau Tai (Canolbarth)'!X12)","v":{"v":134267.452304,"d":"£134,267"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G12,'Prisiau Tai (Canolbarth)'!Y12)","v":{"v":143751.69318206413,"d":"£143,752"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H12,'Prisiau Tai (Canolbarth)'!Z12)","v":{"v":151574.7855705612,"d":"£151,575"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I12,'Prisiau Tai (Canolbarth)'!AA12)","v":{"v":157968.7751597915,"d":"£157,969"}}]
[null,19,{"v":120000,"d":"£120,000"},{"v":124000,"d":"£124,000"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":129952,"d":"£129,952"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":137528.2016,"d":"£137,528"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":147242.77180386544,"d":"£147,243"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":155255.85173260848,"d":"£155,256"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":161805.12241710012,"d":"£161,805"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($W$3=$N$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E13,'Prisiau Tai (Canolbarth)'!W13)","v":{"v":129952,"d":"£129,952"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F13,'Prisiau Tai (Canolbarth)'!X13)","v":{"v":137528.2016,"d":"£137,528"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G13,'Prisiau Tai (Canolbarth)'!Y13)","v":{"v":147242.77180386544,"d":"£147,243"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H13,'Prisiau Tai (Canolbarth)'!Z13)","v":{"v":155255.85173260848,"d":"£155,256"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I13,'Prisiau Tai (Canolbarth)'!AA13)","v":{"v":161805.12241710012,"d":"£161,805"}}]
[null,20,{"v":123000,"d":"£123,000"},{"v":125000,"d":"£125,000"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":131000,"d":"£131,000"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":163110.00243659285,"d":"£163,110"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($W$3=$N$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E14,'Prisiau Tai (Canolbarth)'!W14)","v":{"v":131000,"d":"£131,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F14,'Prisiau Tai (Canolbarth)'!X14)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G14,'Prisiau Tai (Canolbarth)'!Y14)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H14,'Prisiau Tai (Canolbarth)'!Z14)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I14,'Prisiau Tai (Canolbarth)'!AA14)","v":{"v":163110.00243659285,"d":"£163,110"}}]
[null,21,{"v":125000,"d":"£125,000"},{"v":126000,"d":"£126,000"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":132048,"d":"£132,048"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":139746.3984,"d":"£139,746"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":149617.65522005683,"d":"£149,618"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":157759.978373457,"d":"£157,760"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":164414.88245608562,"d":"£164,415"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($W$3=$N$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E15,'Prisiau Tai (Canolbarth)'!W15)","v":{"v":132048,"d":"£132,048"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F15,'Prisiau Tai (Canolbarth)'!X15)","v":{"v":139746.3984,"d":"£139,746"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G15,'Prisiau Tai (Canolbarth)'!Y15)","v":{"v":149617.65522005683,"d":"£149,618"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H15,'Prisiau Tai (Canolbarth)'!Z15)","v":{"v":157759.978373457,"d":"£157,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I15,'Prisiau Tai (Canolbarth)'!AA15)","v":{"v":164414.88245608562,"d":"£164,415"}}]
[null,22,{"v":126009.99999999999,"d":"£126,010"},{"v":128000,"d":"£128,000"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":134144,"d":"£134,144"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":141964.5952,"d":"£141,965"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":151992.5386362482,"d":"£151,993"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":160264.10501430553,"d":"£160,264"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":167024.6424950711,"d":"£167,025"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($W$3=$N$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E16,'Prisiau Tai (Canolbarth)'!W16)","v":{"v":134144,"d":"£134,144"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F16,'Prisiau Tai (Canolbarth)'!X16)","v":{"v":141964.5952,"d":"£141,965"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G16,'Prisiau Tai (Canolbarth)'!Y16)","v":{"v":151992.5386362482,"d":"£151,993"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H16,'Prisiau Tai (Canolbarth)'!Z16)","v":{"v":160264.10501430553,"d":"£160,264"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I16,'Prisiau Tai (Canolbarth)'!AA16)","v":{"v":167024.6424950711,"d":"£167,025"}}]
[null,23,{"v":128000,"d":"£128,000"},{"v":130000,"d":"£130,000"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":136240,"d":"£136,240"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":169634.4025340566,"d":"£169,634"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($W$3=$N$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E17,'Prisiau Tai (Canolbarth)'!W17)","v":{"v":136240,"d":"£136,240"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F17,'Prisiau Tai (Canolbarth)'!X17)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G17,'Prisiau Tai (Canolbarth)'!Y17)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H17,'Prisiau Tai (Canolbarth)'!Z17)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I17,'Prisiau Tai (Canolbarth)'!AA17)","v":{"v":169634.4025340566,"d":"£169,634"}}]
[null,24,{"v":130000,"d":"£130,000"},{"v":132000,"d":"£132,000"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":138336,"d":"£138,336"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":146400.9888,"d":"£146,401"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":156742.30546863095,"d":"£156,742"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":165272.35829600258,"d":"£165,272"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":172244.16257304206,"d":"£172,244"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($W$3=$N$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E18,'Prisiau Tai (Canolbarth)'!W18)","v":{"v":138336,"d":"£138,336"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F18,'Prisiau Tai (Canolbarth)'!X18)","v":{"v":146400.9888,"d":"£146,401"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G18,'Prisiau Tai (Canolbarth)'!Y18)","v":{"v":156742.30546863095,"d":"£156,742"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H18,'Prisiau Tai (Canolbarth)'!Z18)","v":{"v":165272.35829600258,"d":"£165,272"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I18,'Prisiau Tai (Canolbarth)'!AA18)","v":{"v":172244.16257304206,"d":"£172,244"}}]
[null,25,{"v":132000,"d":"£132,000"},{"v":135000,"d":"£135,000"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":141480,"d":"£141,480"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":176158.80263152032,"d":"£176,159"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($W$3=$N$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E19,'Prisiau Tai (Canolbarth)'!W19)","v":{"v":141480,"d":"£141,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F19,'Prisiau Tai (Canolbarth)'!X19)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G19,'Prisiau Tai (Canolbarth)'!Y19)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H19,'Prisiau Tai (Canolbarth)'!Z19)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I19,'Prisiau Tai (Canolbarth)'!AA19)","v":{"v":176158.80263152032,"d":"£176,159"}}]
[null,26,{"v":135000,"d":"£135,000"},{"v":135000,"d":"£135,000"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":141480,"d":"£141,480"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":176158.80263152032,"d":"£176,159"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($W$3=$N$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E20,'Prisiau Tai (Canolbarth)'!W20)","v":{"v":141480,"d":"£141,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F20,'Prisiau Tai (Canolbarth)'!X20)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G20,'Prisiau Tai (Canolbarth)'!Y20)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H20,'Prisiau Tai (Canolbarth)'!Z20)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I20,'Prisiau Tai (Canolbarth)'!AA20)","v":{"v":176158.80263152032,"d":"£176,159"}}]
[null,27,{"v":136021.00000000003,"d":"£136,021"},{"v":137500,"d":"£137,500"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":144100,"d":"£144,100"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":152501.03,"d":"£152,501"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":163273.23486315724,"d":"£163,273"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":172158.706558336,"d":"£172,159"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":179421.00268025213,"d":"£179,421"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($W$3=$N$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E21,'Prisiau Tai (Canolbarth)'!W21)","v":{"v":144100,"d":"£144,100"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F21,'Prisiau Tai (Canolbarth)'!X21)","v":{"v":152501.03,"d":"£152,501"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G21,'Prisiau Tai (Canolbarth)'!Y21)","v":{"v":163273.23486315724,"d":"£163,273"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H21,'Prisiau Tai (Canolbarth)'!Z21)","v":{"v":172158.706558336,"d":"£172,159"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I21,'Prisiau Tai (Canolbarth)'!AA21)","v":{"v":179421.00268025213,"d":"£179,421"}}]
[null,28,{"v":138500,"d":"£138,500"},{"v":140000,"d":"£140,000"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":146720,"d":"£146,720"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":182683.20272898403,"d":"£182,683"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($W$3=$N$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E22,'Prisiau Tai (Canolbarth)'!W22)","v":{"v":146720,"d":"£146,720"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F22,'Prisiau Tai (Canolbarth)'!X22)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G22,'Prisiau Tai (Canolbarth)'!Y22)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H22,'Prisiau Tai (Canolbarth)'!Z22)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I22,'Prisiau Tai (Canolbarth)'!AA22)","v":{"v":182683.20272898403,"d":"£182,683"}}]
[null,29,{"v":140000,"d":"£140,000"},{"v":142610.00000000012,"d":"£142,610"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":149455.28000000012,"d":"£149,455"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":158168.52282400013,"d":"£158,169"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":169341.06199152637,"d":"£169,341"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":178556.75012570416,"d":"£178,557"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":186088.93957986025,"d":"£186,089"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($W$3=$N$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E23,'Prisiau Tai (Canolbarth)'!W23)","v":{"v":149455.28000000012,"d":"£149,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F23,'Prisiau Tai (Canolbarth)'!X23)","v":{"v":158168.52282400013,"d":"£158,169"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G23,'Prisiau Tai (Canolbarth)'!Y23)","v":{"v":169341.06199152637,"d":"£169,341"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H23,'Prisiau Tai (Canolbarth)'!Z23)","v":{"v":178556.75012570416,"d":"£178,557"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I23,'Prisiau Tai (Canolbarth)'!AA23)","v":{"v":186088.93957986025,"d":"£186,089"}}]
[null,30,{"v":140000,"d":"£140,000"},{"v":145000,"d":"£145,000"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":151960,"d":"£151,960"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":189207.60282644775,"d":"£189,208"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($W$3=$N$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E24,'Prisiau Tai (Canolbarth)'!W24)","v":{"v":151960,"d":"£151,960"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F24,'Prisiau Tai (Canolbarth)'!X24)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G24,'Prisiau Tai (Canolbarth)'!Y24)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H24,'Prisiau Tai (Canolbarth)'!Z24)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I24,'Prisiau Tai (Canolbarth)'!AA24)","v":{"v":189207.60282644775,"d":"£189,208"}}]
[null,31,{"v":144000,"d":"£144,000"},{"v":147000,"d":"£147,000"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":154056,"d":"£154,056"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":163037.46480000002,"d":"£163,037"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":174553.93109006633,"d":"£174,554"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":184053.30810236654,"d":"£184,053"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":191817.36286543324,"d":"£191,817"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($W$3=$N$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E25,'Prisiau Tai (Canolbarth)'!W25)","v":{"v":154056,"d":"£154,056"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F25,'Prisiau Tai (Canolbarth)'!X25)","v":{"v":163037.46480000002,"d":"£163,037"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G25,'Prisiau Tai (Canolbarth)'!Y25)","v":{"v":174553.93109006633,"d":"£174,554"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H25,'Prisiau Tai (Canolbarth)'!Z25)","v":{"v":184053.30810236654,"d":"£184,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I25,'Prisiau Tai (Canolbarth)'!AA25)","v":{"v":191817.36286543324,"d":"£191,817"}}]
[null,32,{"v":145000,"d":"£145,000"},{"v":149476.00000000003,"d":"£149,476"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":156650.84800000003,"d":"£156,651"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":165783.59243840002,"d":"£165,784"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":177494.03675931125,"d":"£177,494"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":187153.41688373702,"d":"£187,153"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":195048.24579369728,"d":"£195,048"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($W$3=$N$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E26,'Prisiau Tai (Canolbarth)'!W26)","v":{"v":156650.84800000003,"d":"£156,651"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F26,'Prisiau Tai (Canolbarth)'!X26)","v":{"v":165783.59243840002,"d":"£165,784"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G26,'Prisiau Tai (Canolbarth)'!Y26)","v":{"v":177494.03675931125,"d":"£177,494"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H26,'Prisiau Tai (Canolbarth)'!Z26)","v":{"v":187153.41688373702,"d":"£187,153"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I26,'Prisiau Tai (Canolbarth)'!AA26)","v":{"v":195048.24579369728,"d":"£195,048"}}]
[null,33,{"v":147000,"d":"£147,000"},{"v":150000,"d":"£150,000"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":157200,"d":"£157,200"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":195732.00292391144,"d":"£195,732"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($W$3=$N$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E27,'Prisiau Tai (Canolbarth)'!W27)","v":{"v":157200,"d":"£157,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F27,'Prisiau Tai (Canolbarth)'!X27)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G27,'Prisiau Tai (Canolbarth)'!Y27)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H27,'Prisiau Tai (Canolbarth)'!Z27)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I27,'Prisiau Tai (Canolbarth)'!AA27)","v":{"v":195732.00292391144,"d":"£195,732"}}]
[null,34,{"v":148500,"d":"£148,500"},{"v":152000,"d":"£152,000"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":159296,"d":"£159,296"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":168582.9568,"d":"£168,583"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":180491.13963054476,"d":"£180,491"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":190313.62470448785,"d":"£190,314"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":198341.76296289696,"d":"£198,342"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($W$3=$N$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E28,'Prisiau Tai (Canolbarth)'!W28)","v":{"v":159296,"d":"£159,296"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F28,'Prisiau Tai (Canolbarth)'!X28)","v":{"v":168582.9568,"d":"£168,583"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G28,'Prisiau Tai (Canolbarth)'!Y28)","v":{"v":180491.13963054476,"d":"£180,491"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H28,'Prisiau Tai (Canolbarth)'!Z28)","v":{"v":190313.62470448785,"d":"£190,314"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I28,'Prisiau Tai (Canolbarth)'!AA28)","v":{"v":198341.76296289696,"d":"£198,342"}}]
[null,35,{"v":150000,"d":"£150,000"},{"v":155000,"d":"£155,000"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":162440,"d":"£162,440"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":202256.40302137518,"d":"£202,256"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($W$3=$N$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E29,'Prisiau Tai (Canolbarth)'!W29)","v":{"v":162440,"d":"£162,440"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F29,'Prisiau Tai (Canolbarth)'!X29)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G29,'Prisiau Tai (Canolbarth)'!Y29)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H29,'Prisiau Tai (Canolbarth)'!Z29)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I29,'Prisiau Tai (Canolbarth)'!AA29)","v":{"v":202256.40302137518,"d":"£202,256"}}]
[null,36,{"v":150000,"d":"£150,000"},{"v":155000,"d":"£155,000"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":162440,"d":"£162,440"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":202256.40302137518,"d":"£202,256"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($W$3=$N$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E30,'Prisiau Tai (Canolbarth)'!W30)","v":{"v":162440,"d":"£162,440"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F30,'Prisiau Tai (Canolbarth)'!X30)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G30,'Prisiau Tai (Canolbarth)'!Y30)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H30,'Prisiau Tai (Canolbarth)'!Z30)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I30,'Prisiau Tai (Canolbarth)'!AA30)","v":{"v":202256.40302137518,"d":"£202,256"}}]
[null,37,{"v":153000,"d":"£153,000"},{"v":158000,"d":"£158,000"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":165584,"d":"£165,584"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":175237.5472,"d":"£175,238"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":187615.78987911888,"d":"£187,616"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":197826.0046270334,"d":"£197,826"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":206171.0430798534,"d":"£206,171"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($W$3=$N$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E31,'Prisiau Tai (Canolbarth)'!W31)","v":{"v":165584,"d":"£165,584"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F31,'Prisiau Tai (Canolbarth)'!X31)","v":{"v":175237.5472,"d":"£175,238"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G31,'Prisiau Tai (Canolbarth)'!Y31)","v":{"v":187615.78987911888,"d":"£187,616"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H31,'Prisiau Tai (Canolbarth)'!Z31)","v":{"v":197826.0046270334,"d":"£197,826"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I31,'Prisiau Tai (Canolbarth)'!AA31)","v":{"v":206171.0430798534,"d":"£206,171"}}]
[null,38,{"v":155000,"d":"£155,000"},{"v":160000,"d":"£160,000"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":167680,"d":"£167,680"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":208780.80311883887,"d":"£208,781"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($W$3=$N$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E32,'Prisiau Tai (Canolbarth)'!W32)","v":{"v":167680,"d":"£167,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F32,'Prisiau Tai (Canolbarth)'!X32)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G32,'Prisiau Tai (Canolbarth)'!Y32)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H32,'Prisiau Tai (Canolbarth)'!Z32)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I32,'Prisiau Tai (Canolbarth)'!AA32)","v":{"v":208780.80311883887,"d":"£208,781"}}]
[null,39,{"v":157500,"d":"£157,500"},{"v":160000,"d":"£160,000"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":167680,"d":"£167,680"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":208780.80311883887,"d":"£208,781"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($W$3=$N$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E33,'Prisiau Tai (Canolbarth)'!W33)","v":{"v":167680,"d":"£167,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F33,'Prisiau Tai (Canolbarth)'!X33)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G33,'Prisiau Tai (Canolbarth)'!Y33)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H33,'Prisiau Tai (Canolbarth)'!Z33)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I33,'Prisiau Tai (Canolbarth)'!AA33)","v":{"v":208780.80311883887,"d":"£208,781"}}]
[null,40,{"v":159200.00000000006,"d":"£159,200"},{"v":162000,"d":"£162,000"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":169776,"d":"£169,776"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":179673.9408,"d":"£179,674"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":192365.55671150165,"d":"£192,366"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":202834.25790873045,"d":"£202,834"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":211390.56315782436,"d":"£211,391"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($W$3=$N$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E34,'Prisiau Tai (Canolbarth)'!W34)","v":{"v":169776,"d":"£169,776"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F34,'Prisiau Tai (Canolbarth)'!X34)","v":{"v":179673.9408,"d":"£179,674"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G34,'Prisiau Tai (Canolbarth)'!Y34)","v":{"v":192365.55671150165,"d":"£192,366"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H34,'Prisiau Tai (Canolbarth)'!Z34)","v":{"v":202834.25790873045,"d":"£202,834"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I34,'Prisiau Tai (Canolbarth)'!AA34)","v":{"v":211390.56315782436,"d":"£211,391"}}]
[null,41,{"v":160000,"d":"£160,000"},{"v":165000,"d":"£165,000"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":172920,"d":"£172,920"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":215305.2032163026,"d":"£215,305"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($W$3=$N$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E35,'Prisiau Tai (Canolbarth)'!W35)","v":{"v":172920,"d":"£172,920"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F35,'Prisiau Tai (Canolbarth)'!X35)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G35,'Prisiau Tai (Canolbarth)'!Y35)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H35,'Prisiau Tai (Canolbarth)'!Z35)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I35,'Prisiau Tai (Canolbarth)'!AA35)","v":{"v":215305.2032163026,"d":"£215,305"}}]
[null,42,{"v":162500,"d":"£162,500"},{"v":165000,"d":"£165,000"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":172920,"d":"£172,920"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":215305.2032163026,"d":"£215,305"}},{"$nulls":3},"",null,1,{"$nulls":5},42,"",{"$f":"IF($W$3=$N$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E36,'Prisiau Tai (Canolbarth)'!W36)","v":{"v":172920,"d":"£172,920"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F36,'Prisiau Tai (Canolbarth)'!X36)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G36,'Prisiau Tai (Canolbarth)'!Y36)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H36,'Prisiau Tai (Canolbarth)'!Z36)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I36,'Prisiau Tai (Canolbarth)'!AA36)","v":{"v":215305.2032163026,"d":"£215,305"}}]
[null,43,{"v":165000,"d":"£165,000"},{"v":167500,"d":"£167,500"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":175540,"d":"£175,540"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":185773.982,"d":"£185,774"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":198896.4861060279,"d":"£198,896"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":209720.60617106388,"d":"£209,721"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":218567.40326503443,"d":"£218,567"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($W$3=$N$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E37,'Prisiau Tai (Canolbarth)'!W37)","v":{"v":175540,"d":"£175,540"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F37,'Prisiau Tai (Canolbarth)'!X37)","v":{"v":185773.982,"d":"£185,774"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G37,'Prisiau Tai (Canolbarth)'!Y37)","v":{"v":198896.4861060279,"d":"£198,896"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H37,'Prisiau Tai (Canolbarth)'!Z37)","v":{"v":209720.60617106388,"d":"£209,721"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I37,'Prisiau Tai (Canolbarth)'!AA37)","v":{"v":218567.40326503443,"d":"£218,567"}}]
[null,44,{"v":165000,"d":"£165,000"},{"v":170000,"d":"£170,000"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":178160,"d":"£178,160"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":221829.6033137663,"d":"£221,830"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($W$3=$N$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E38,'Prisiau Tai (Canolbarth)'!W38)","v":{"v":178160,"d":"£178,160"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F38,'Prisiau Tai (Canolbarth)'!X38)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G38,'Prisiau Tai (Canolbarth)'!Y38)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H38,'Prisiau Tai (Canolbarth)'!Z38)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I38,'Prisiau Tai (Canolbarth)'!AA38)","v":{"v":221829.6033137663,"d":"£221,830"}}]
[null,45,{"v":167225.00000000003,"d":"£167,225"},{"v":173000,"d":"£173,000"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":181304,"d":"£181,304"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":191874.0232,"d":"£191,874"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":205427.4155005542,"d":"£205,427"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":216606.9544333973,"d":"£216,607"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":225744.2433722445,"d":"£225,744"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($W$3=$N$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E39,'Prisiau Tai (Canolbarth)'!W39)","v":{"v":181304,"d":"£181,304"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F39,'Prisiau Tai (Canolbarth)'!X39)","v":{"v":191874.0232,"d":"£191,874"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G39,'Prisiau Tai (Canolbarth)'!Y39)","v":{"v":205427.4155005542,"d":"£205,427"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H39,'Prisiau Tai (Canolbarth)'!Z39)","v":{"v":216606.9544333973,"d":"£216,607"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I39,'Prisiau Tai (Canolbarth)'!AA39)","v":{"v":225744.2433722445,"d":"£225,744"}}]
[null,46,{"v":170000,"d":"£170,000"},{"v":175000,"d":"£175,000"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":183400,"d":"£183,400"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":194092.22,"d":"£194,092"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":207802.29891674558,"d":"£207,802"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":219111.08107424586,"d":"£219,111"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":228354.00341123002,"d":"£228,354"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($W$3=$N$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E40,'Prisiau Tai (Canolbarth)'!W40)","v":{"v":183400,"d":"£183,400"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F40,'Prisiau Tai (Canolbarth)'!X40)","v":{"v":194092.22,"d":"£194,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G40,'Prisiau Tai (Canolbarth)'!Y40)","v":{"v":207802.29891674558,"d":"£207,802"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H40,'Prisiau Tai (Canolbarth)'!Z40)","v":{"v":219111.08107424586,"d":"£219,111"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I40,'Prisiau Tai (Canolbarth)'!AA40)","v":{"v":228354.00341123002,"d":"£228,354"}}]
[null,47,{"v":171135,"d":"£171,135"},{"v":177500,"d":"£177,500"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":186020,"d":"£186,020"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":196864.96600000001,"d":"£196,865"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":210770.90318698483,"d":"£210,771"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":222241.23937530653,"d":"£222,241"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":231616.2034599619,"d":"£231,616"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($W$3=$N$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E41,'Prisiau Tai (Canolbarth)'!W41)","v":{"v":186020,"d":"£186,020"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F41,'Prisiau Tai (Canolbarth)'!X41)","v":{"v":196864.96600000001,"d":"£196,865"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G41,'Prisiau Tai (Canolbarth)'!Y41)","v":{"v":210770.90318698483,"d":"£210,771"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H41,'Prisiau Tai (Canolbarth)'!Z41)","v":{"v":222241.23937530653,"d":"£222,241"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I41,'Prisiau Tai (Canolbarth)'!AA41)","v":{"v":231616.2034599619,"d":"£231,616"}}]
[null,48,{"v":174000,"d":"£174,000"},{"v":180000,"d":"£180,000"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":188640,"d":"£188,640"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":234878.40350869374,"d":"£234,878"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($W$3=$N$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E42,'Prisiau Tai (Canolbarth)'!W42)","v":{"v":188640,"d":"£188,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F42,'Prisiau Tai (Canolbarth)'!X42)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G42,'Prisiau Tai (Canolbarth)'!Y42)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H42,'Prisiau Tai (Canolbarth)'!Z42)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I42,'Prisiau Tai (Canolbarth)'!AA42)","v":{"v":234878.40350869374,"d":"£234,878"}}]
[null,49,{"v":175000,"d":"£175,000"},{"v":180000,"d":"£180,000"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":188640,"d":"£188,640"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":234878.40350869374,"d":"£234,878"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($W$3=$N$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E43,'Prisiau Tai (Canolbarth)'!W43)","v":{"v":188640,"d":"£188,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F43,'Prisiau Tai (Canolbarth)'!X43)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G43,'Prisiau Tai (Canolbarth)'!Y43)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H43,'Prisiau Tai (Canolbarth)'!Z43)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I43,'Prisiau Tai (Canolbarth)'!AA43)","v":{"v":234878.40350869374,"d":"£234,878"}}]
[null,50,{"v":177000,"d":"£177,000"},{"v":183000,"d":"£183,000"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":191784,"d":"£191,784"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":202965.0072,"d":"£202,965"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":217301.8325815111,"d":"£217,302"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":229127.58763763992,"d":"£229,128"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":238793.04356717193,"d":"£238,793"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($W$3=$N$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E44,'Prisiau Tai (Canolbarth)'!W44)","v":{"v":191784,"d":"£191,784"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F44,'Prisiau Tai (Canolbarth)'!X44)","v":{"v":202965.0072,"d":"£202,965"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G44,'Prisiau Tai (Canolbarth)'!Y44)","v":{"v":217301.8325815111,"d":"£217,302"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H44,'Prisiau Tai (Canolbarth)'!Z44)","v":{"v":229127.58763763992,"d":"£229,128"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I44,'Prisiau Tai (Canolbarth)'!AA44)","v":{"v":238793.04356717193,"d":"£238,793"}}]
[null,51,{"v":180000,"d":"£180,000"},{"v":185000,"d":"£185,000"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":193880,"d":"£193,880"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":241402.80360615742,"d":"£241,403"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($W$3=$N$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E45,'Prisiau Tai (Canolbarth)'!W45)","v":{"v":193880,"d":"£193,880"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F45,'Prisiau Tai (Canolbarth)'!X45)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G45,'Prisiau Tai (Canolbarth)'!Y45)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H45,'Prisiau Tai (Canolbarth)'!Z45)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I45,'Prisiau Tai (Canolbarth)'!AA45)","v":{"v":241402.80360615742,"d":"£241,403"}}]
[null,52,{"v":180000,"d":"£180,000"},{"v":186678.2000000004,"d":"£186,678"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":195638.7536000004,"d":"£195,639"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":207044.49293488043,"d":"£207,044"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":221669.48067222914,"d":"£221,669"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":233732.92694282497,"d":"£233,733"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":243592.6532548707,"d":"£243,593"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($W$3=$N$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E46,'Prisiau Tai (Canolbarth)'!W46)","v":{"v":195638.7536000004,"d":"£195,639"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F46,'Prisiau Tai (Canolbarth)'!X46)","v":{"v":207044.49293488043,"d":"£207,044"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G46,'Prisiau Tai (Canolbarth)'!Y46)","v":{"v":221669.48067222914,"d":"£221,669"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H46,'Prisiau Tai (Canolbarth)'!Z46)","v":{"v":233732.92694282497,"d":"£233,733"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I46,'Prisiau Tai (Canolbarth)'!AA46)","v":{"v":243592.6532548707,"d":"£243,593"}}]
[null,53,{"v":184986.5,"d":"£184,987"},{"v":190000,"d":"£190,000"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":199120,"d":"£199,120"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":247927.20370362117,"d":"£247,927"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($W$3=$N$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E47,'Prisiau Tai (Canolbarth)'!W47)","v":{"v":199120,"d":"£199,120"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F47,'Prisiau Tai (Canolbarth)'!X47)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G47,'Prisiau Tai (Canolbarth)'!Y47)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H47,'Prisiau Tai (Canolbarth)'!Z47)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I47,'Prisiau Tai (Canolbarth)'!AA47)","v":{"v":247927.20370362117,"d":"£247,927"}}]
[null,54,{"v":185000,"d":"£185,000"},{"v":190000,"d":"£190,000"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":199120,"d":"£199,120"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":247927.20370362117,"d":"£247,927"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($W$3=$N$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E48,'Prisiau Tai (Canolbarth)'!W48)","v":{"v":199120,"d":"£199,120"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F48,'Prisiau Tai (Canolbarth)'!X48)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G48,'Prisiau Tai (Canolbarth)'!Y48)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H48,'Prisiau Tai (Canolbarth)'!Z48)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I48,'Prisiau Tai (Canolbarth)'!AA48)","v":{"v":247927.20370362117,"d":"£247,927"}}]
[null,55,{"v":187500,"d":"£187,500"},{"v":194855.00000000073,"d":"£194,855"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":204208.04000000076,"d":"£204,208"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":216113.36873200082,"d":"£216,113"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":231378.95403098638,"d":"£231,379"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":243970.7983012705,"d":"£243,971"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":254262.3961982594,"d":"£254,262"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($W$3=$N$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E49,'Prisiau Tai (Canolbarth)'!W49)","v":{"v":204208.04000000076,"d":"£204,208"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F49,'Prisiau Tai (Canolbarth)'!X49)","v":{"v":216113.36873200082,"d":"£216,113"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G49,'Prisiau Tai (Canolbarth)'!Y49)","v":{"v":231378.95403098638,"d":"£231,379"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H49,'Prisiau Tai (Canolbarth)'!Z49)","v":{"v":243970.7983012705,"d":"£243,971"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I49,'Prisiau Tai (Canolbarth)'!AA49)","v":{"v":254262.3961982594,"d":"£254,262"}}]
[null,56,{"v":190000,"d":"£190,000"},{"v":195000,"d":"£195,000"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":204360,"d":"£204,360"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":216274.188,"d":"£216,274"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":231551.13307865936,"d":"£231,551"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":244152.34748273107,"d":"£244,152"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":254451.60380108486,"d":"£254,452"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($W$3=$N$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E50,'Prisiau Tai (Canolbarth)'!W50)","v":{"v":204360,"d":"£204,360"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F50,'Prisiau Tai (Canolbarth)'!X50)","v":{"v":216274.188,"d":"£216,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G50,'Prisiau Tai (Canolbarth)'!Y50)","v":{"v":231551.13307865936,"d":"£231,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H50,'Prisiau Tai (Canolbarth)'!Z50)","v":{"v":244152.34748273107,"d":"£244,152"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I50,'Prisiau Tai (Canolbarth)'!AA50)","v":{"v":254451.60380108486,"d":"£254,452"}}]
[null,57,{"v":190000,"d":"£190,000"},{"v":199950,"d":"£199,950"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":209547.6,"d":"£209,548"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":221764.22508,"d":"£221,764"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":237428.96953373303,"d":"£237,429"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":250350.06091883118,"d":"£250,350"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":260910.75989757394,"d":"£260,911"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($W$3=$N$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E51,'Prisiau Tai (Canolbarth)'!W51)","v":{"v":209547.6,"d":"£209,548"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F51,'Prisiau Tai (Canolbarth)'!X51)","v":{"v":221764.22508,"d":"£221,764"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G51,'Prisiau Tai (Canolbarth)'!Y51)","v":{"v":237428.96953373303,"d":"£237,429"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H51,'Prisiau Tai (Canolbarth)'!Z51)","v":{"v":250350.06091883118,"d":"£250,350"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I51,'Prisiau Tai (Canolbarth)'!AA51)","v":{"v":260910.75989757394,"d":"£260,911"}}]
[null,58,{"v":193000,"d":"£193,000"},{"v":202544.0000000001,"d":"£202,544"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":212266.1120000001,"d":"£212,266"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":224641.22632960012,"d":"£224,641"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":240509.19332453338,"d":"£240,509"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":253597.91317201187,"d":"£253,598"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":264295.6186681383,"d":"£264,296"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($W$3=$N$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E52,'Prisiau Tai (Canolbarth)'!W52)","v":{"v":212266.1120000001,"d":"£212,266"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F52,'Prisiau Tai (Canolbarth)'!X52)","v":{"v":224641.22632960012,"d":"£224,641"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G52,'Prisiau Tai (Canolbarth)'!Y52)","v":{"v":240509.19332453338,"d":"£240,509"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H52,'Prisiau Tai (Canolbarth)'!Z52)","v":{"v":253597.91317201187,"d":"£253,598"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I52,'Prisiau Tai (Canolbarth)'!AA52)","v":{"v":264295.6186681383,"d":"£264,296"}}]
[null,59,{"v":195000,"d":"£195,000"},{"v":206000,"d":"£206,000"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":215888,"d":"£215,888"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":228474.2704,"d":"£228,474"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":244612.99186771197,"d":"£244,613"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":257925.04400739798,"d":"£257,925"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":268805.28401550505,"d":"£268,805"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($W$3=$N$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E53,'Prisiau Tai (Canolbarth)'!W53)","v":{"v":215888,"d":"£215,888"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F53,'Prisiau Tai (Canolbarth)'!X53)","v":{"v":228474.2704,"d":"£228,474"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G53,'Prisiau Tai (Canolbarth)'!Y53)","v":{"v":244612.99186771197,"d":"£244,613"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H53,'Prisiau Tai (Canolbarth)'!Z53)","v":{"v":257925.04400739798,"d":"£257,925"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I53,'Prisiau Tai (Canolbarth)'!AA53)","v":{"v":268805.28401550505,"d":"£268,805"}}]
[null,60,{"v":198799.99999999994,"d":"£198,800"},{"v":210000,"d":"£210,000"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":220080,"d":"£220,080"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":232910.664,"d":"£232,911"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":249362.7587000947,"d":"£249,363"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":262933.297289095,"d":"£262,933"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":274024.80409347604,"d":"£274,025"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($W$3=$N$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E54,'Prisiau Tai (Canolbarth)'!W54)","v":{"v":220080,"d":"£220,080"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F54,'Prisiau Tai (Canolbarth)'!X54)","v":{"v":232910.664,"d":"£232,911"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G54,'Prisiau Tai (Canolbarth)'!Y54)","v":{"v":249362.7587000947,"d":"£249,363"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H54,'Prisiau Tai (Canolbarth)'!Z54)","v":{"v":262933.297289095,"d":"£262,933"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I54,'Prisiau Tai (Canolbarth)'!AA54)","v":{"v":274024.80409347604,"d":"£274,025"}}]
[null,61,{"v":200000,"d":"£200,000"},{"v":212990.00000000047,"d":"£212,990"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":223213.52000000048,"d":"£223,214"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":236226.86821600053,"d":"£236,227"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":252913.2094073014,"d":"£252,913"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":266676.96661716414,"d":"£266,677"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":277926.3953517599,"d":"£277,926"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($W$3=$N$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E55,'Prisiau Tai (Canolbarth)'!W55)","v":{"v":223213.52000000048,"d":"£223,214"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F55,'Prisiau Tai (Canolbarth)'!X55)","v":{"v":236226.86821600053,"d":"£236,227"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G55,'Prisiau Tai (Canolbarth)'!Y55)","v":{"v":252913.2094073014,"d":"£252,913"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H55,'Prisiau Tai (Canolbarth)'!Z55)","v":{"v":266676.96661716414,"d":"£266,677"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I55,'Prisiau Tai (Canolbarth)'!AA55)","v":{"v":277926.3953517599,"d":"£277,926"}}]
[null,62,{"v":203000,"d":"£203,000"},{"v":215000,"d":"£215,000"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":225320,"d":"£225,320"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":238456.15600000002,"d":"£238,456"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":255299.96724057317,"d":"£255,300"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":269193.61389121634,"d":"£269,194"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":280549.2041909398,"d":"£280,549"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($W$3=$N$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E56,'Prisiau Tai (Canolbarth)'!W56)","v":{"v":225320,"d":"£225,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F56,'Prisiau Tai (Canolbarth)'!X56)","v":{"v":238456.15600000002,"d":"£238,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G56,'Prisiau Tai (Canolbarth)'!Y56)","v":{"v":255299.96724057317,"d":"£255,300"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H56,'Prisiau Tai (Canolbarth)'!Z56)","v":{"v":269193.61389121634,"d":"£269,194"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I56,'Prisiau Tai (Canolbarth)'!AA56)","v":{"v":280549.2041909398,"d":"£280,549"}}]
[null,63,{"v":207000,"d":"£207,000"},{"v":220000,"d":"£220,000"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":230560,"d":"£230,560"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":287073.6042884035,"d":"£287,074"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($W$3=$N$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E57,'Prisiau Tai (Canolbarth)'!W57)","v":{"v":230560,"d":"£230,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F57,'Prisiau Tai (Canolbarth)'!X57)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G57,'Prisiau Tai (Canolbarth)'!Y57)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H57,'Prisiau Tai (Canolbarth)'!Z57)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I57,'Prisiau Tai (Canolbarth)'!AA57)","v":{"v":287073.6042884035,"d":"£287,074"}}]
[null,64,{"v":210000,"d":"£210,000"},{"v":220000,"d":"£220,000"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":230560,"d":"£230,560"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":287073.6042884035,"d":"£287,074"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($W$3=$N$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E58,'Prisiau Tai (Canolbarth)'!W58)","v":{"v":230560,"d":"£230,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F58,'Prisiau Tai (Canolbarth)'!X58)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G58,'Prisiau Tai (Canolbarth)'!Y58)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H58,'Prisiau Tai (Canolbarth)'!Z58)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I58,'Prisiau Tai (Canolbarth)'!AA58)","v":{"v":287073.6042884035,"d":"£287,074"}}]
[null,65,{"v":212500,"d":"£212,500"},{"v":224175.00000000023,"d":"£224,175"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":234935.40000000026,"d":"£234,935"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":248632.13382000028,"d":"£248,632"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":266194.7449123514,"d":"£266,195"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":280681.2948561093,"d":"£280,681"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":292521.47836978605,"d":"£292,521"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($W$3=$N$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E59,'Prisiau Tai (Canolbarth)'!W59)","v":{"v":234935.40000000026,"d":"£234,935"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F59,'Prisiau Tai (Canolbarth)'!X59)","v":{"v":248632.13382000028,"d":"£248,632"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G59,'Prisiau Tai (Canolbarth)'!Y59)","v":{"v":266194.7449123514,"d":"£266,195"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H59,'Prisiau Tai (Canolbarth)'!Z59)","v":{"v":280681.2948561093,"d":"£280,681"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I59,'Prisiau Tai (Canolbarth)'!AA59)","v":{"v":292521.47836978605,"d":"£292,521"}}]
[null,66,{"v":215000,"d":"£215,000"},{"v":225000,"d":"£225,000"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":235800,"d":"£235,800"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":249547.14,"d":"£249,547"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":267174.38432153006,"d":"£267,174"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":281714.24709545897,"d":"£281,714"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":293598.0043858672,"d":"£293,598"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($W$3=$N$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E60,'Prisiau Tai (Canolbarth)'!W60)","v":{"v":235800,"d":"£235,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F60,'Prisiau Tai (Canolbarth)'!X60)","v":{"v":249547.14,"d":"£249,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G60,'Prisiau Tai (Canolbarth)'!Y60)","v":{"v":267174.38432153006,"d":"£267,174"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H60,'Prisiau Tai (Canolbarth)'!Z60)","v":{"v":281714.24709545897,"d":"£281,714"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I60,'Prisiau Tai (Canolbarth)'!AA60)","v":{"v":293598.0043858672,"d":"£293,598"}}]
[null,67,{"v":218000,"d":"£218,000"},{"v":229953.00000000006,"d":"£229,953"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":240990.74400000006,"d":"£240,991"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":255040.50437520008,"d":"£255,041"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":273055.78310172807,"d":"£273,056"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":287915.7167215204,"d":"£287,916"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":300061.0751224148,"d":"£300,061"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($W$3=$N$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E61,'Prisiau Tai (Canolbarth)'!W61)","v":{"v":240990.74400000006,"d":"£240,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F61,'Prisiau Tai (Canolbarth)'!X61)","v":{"v":255040.50437520008,"d":"£255,041"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G61,'Prisiau Tai (Canolbarth)'!Y61)","v":{"v":273055.78310172807,"d":"£273,056"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H61,'Prisiau Tai (Canolbarth)'!Z61)","v":{"v":287915.7167215204,"d":"£287,916"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I61,'Prisiau Tai (Canolbarth)'!AA61)","v":{"v":300061.0751224148,"d":"£300,061"}}]
[null,68,{"v":220000,"d":"£220,000"},{"v":230000,"d":"£230,000"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":241040,"d":"£241,040"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":255092.632,"d":"£255,093"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":273111.5928620085,"d":"£273,112"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":287974.56369758025,"d":"£287,975"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":300122.4044833309,"d":"£300,122"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($W$3=$N$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E62,'Prisiau Tai (Canolbarth)'!W62)","v":{"v":241040,"d":"£241,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F62,'Prisiau Tai (Canolbarth)'!X62)","v":{"v":255092.632,"d":"£255,093"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G62,'Prisiau Tai (Canolbarth)'!Y62)","v":{"v":273111.5928620085,"d":"£273,112"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H62,'Prisiau Tai (Canolbarth)'!Z62)","v":{"v":287974.56369758025,"d":"£287,975"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I62,'Prisiau Tai (Canolbarth)'!AA62)","v":{"v":300122.4044833309,"d":"£300,122"}}]
[null,69,{"v":222500,"d":"£222,500"},{"v":235000,"d":"£235,000"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":246280,"d":"£246,280"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":260638.124,"d":"£260,638"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":279048.801402487,"d":"£279,049"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":294234.88029970165,"d":"£294,235"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":306646.8045807947,"d":"£306,647"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($W$3=$N$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E63,'Prisiau Tai (Canolbarth)'!W63)","v":{"v":246280,"d":"£246,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F63,'Prisiau Tai (Canolbarth)'!X63)","v":{"v":260638.124,"d":"£260,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G63,'Prisiau Tai (Canolbarth)'!Y63)","v":{"v":279048.801402487,"d":"£279,049"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H63,'Prisiau Tai (Canolbarth)'!Z63)","v":{"v":294234.88029970165,"d":"£294,235"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I63,'Prisiau Tai (Canolbarth)'!AA63)","v":{"v":306646.8045807947,"d":"£306,647"}}]
[null,70,{"v":225000,"d":"£225,000"},{"v":237300.00000000064,"d":"£237,300"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":248690.4000000007,"d":"£248,690"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":263189.05032000074,"d":"£263,189"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":281779.91733110783,"d":"£281,780"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":297114.62593667826,"d":"£297,115"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":309648.02862562885,"d":"£309,648"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($W$3=$N$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E64,'Prisiau Tai (Canolbarth)'!W64)","v":{"v":248690.4000000007,"d":"£248,690"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F64,'Prisiau Tai (Canolbarth)'!X64)","v":{"v":263189.05032000074,"d":"£263,189"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G64,'Prisiau Tai (Canolbarth)'!Y64)","v":{"v":281779.91733110783,"d":"£281,780"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H64,'Prisiau Tai (Canolbarth)'!Z64)","v":{"v":297114.62593667826,"d":"£297,115"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I64,'Prisiau Tai (Canolbarth)'!AA64)","v":{"v":309648.02862562885,"d":"£309,648"}}]
[null,71,{"v":229950,"d":"£229,950"},{"v":240000,"d":"£240,000"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":251520,"d":"£251,520"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":266183.616,"d":"£266,184"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":284986.00994296535,"d":"£284,986"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":300495.19690182287,"d":"£300,495"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":313171.2046782583,"d":"£313,171"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($W$3=$N$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E65,'Prisiau Tai (Canolbarth)'!W65)","v":{"v":251520,"d":"£251,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F65,'Prisiau Tai (Canolbarth)'!X65)","v":{"v":266183.616,"d":"£266,184"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G65,'Prisiau Tai (Canolbarth)'!Y65)","v":{"v":284986.00994296535,"d":"£284,986"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H65,'Prisiau Tai (Canolbarth)'!Z65)","v":{"v":300495.19690182287,"d":"£300,495"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I65,'Prisiau Tai (Canolbarth)'!AA65)","v":{"v":313171.2046782583,"d":"£313,171"}}]
[null,72,{"v":231000,"d":"£231,000"},{"v":245000,"d":"£245,000"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":256760,"d":"£256,760"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":271729.108,"d":"£271,729"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":290923.21848344384,"d":"£290,923"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":306755.5135039442,"d":"£306,756"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":319695.604775722,"d":"£319,696"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($W$3=$N$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E66,'Prisiau Tai (Canolbarth)'!W66)","v":{"v":256760,"d":"£256,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F66,'Prisiau Tai (Canolbarth)'!X66)","v":{"v":271729.108,"d":"£271,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G66,'Prisiau Tai (Canolbarth)'!Y66)","v":{"v":290923.21848344384,"d":"£290,923"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H66,'Prisiau Tai (Canolbarth)'!Z66)","v":{"v":306755.5135039442,"d":"£306,756"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I66,'Prisiau Tai (Canolbarth)'!AA66)","v":{"v":319695.604775722,"d":"£319,696"}}]
[null,73,{"v":235000,"d":"£235,000"},{"v":247500,"d":"£247,500"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":259380,"d":"£259,380"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":274501.854,"d":"£274,502"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":293891.822753683,"d":"£293,892"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":309885.6718050048,"d":"£309,886"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":322957.80482445384,"d":"£322,958"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($W$3=$N$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E67,'Prisiau Tai (Canolbarth)'!W67)","v":{"v":259380,"d":"£259,380"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F67,'Prisiau Tai (Canolbarth)'!X67)","v":{"v":274501.854,"d":"£274,502"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G67,'Prisiau Tai (Canolbarth)'!Y67)","v":{"v":293891.822753683,"d":"£293,892"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H67,'Prisiau Tai (Canolbarth)'!Z67)","v":{"v":309885.6718050048,"d":"£309,886"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I67,'Prisiau Tai (Canolbarth)'!AA67)","v":{"v":322957.80482445384,"d":"£322,958"}}]
[null,74,{"v":237670.00000000006,"d":"£237,670"},{"v":250000,"d":"£250,000"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":262000,"d":"£262,000"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":277274.6,"d":"£277,275"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":296860.42702392227,"d":"£296,860"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":313015.8301060655,"d":"£313,016"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":326220.0048731857,"d":"£326,220"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($W$3=$N$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E68,'Prisiau Tai (Canolbarth)'!W68)","v":{"v":262000,"d":"£262,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F68,'Prisiau Tai (Canolbarth)'!X68)","v":{"v":277274.6,"d":"£277,275"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G68,'Prisiau Tai (Canolbarth)'!Y68)","v":{"v":296860.42702392227,"d":"£296,860"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H68,'Prisiau Tai (Canolbarth)'!Z68)","v":{"v":313015.8301060655,"d":"£313,016"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I68,'Prisiau Tai (Canolbarth)'!AA68)","v":{"v":326220.0048731857,"d":"£326,220"}}]
[null,75,{"v":240000,"d":"£240,000"},{"v":255000,"d":"£255,000"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":267240,"d":"£267,240"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":282820.092,"d":"£282,820"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":302797.6355644007,"d":"£302,798"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":319276.1467081868,"d":"£319,276"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":332744.4049706494,"d":"£332,744"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($W$3=$N$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E69,'Prisiau Tai (Canolbarth)'!W69)","v":{"v":267240,"d":"£267,240"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F69,'Prisiau Tai (Canolbarth)'!X69)","v":{"v":282820.092,"d":"£282,820"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G69,'Prisiau Tai (Canolbarth)'!Y69)","v":{"v":302797.6355644007,"d":"£302,798"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H69,'Prisiau Tai (Canolbarth)'!Z69)","v":{"v":319276.1467081868,"d":"£319,276"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I69,'Prisiau Tai (Canolbarth)'!AA69)","v":{"v":332744.4049706494,"d":"£332,744"}}]
[null,76,{"v":245000,"d":"£245,000"},{"v":259980.60000000006,"d":"£259,981"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":272459.6688000001,"d":"£272,460"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":288344.0674910401,"d":"£288,344"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":308711.8077357422,"d":"£308,712"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":325512.17328189197,"d":"£325,512"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":339243.4903957351,"d":"£339,243"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($W$3=$N$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E70,'Prisiau Tai (Canolbarth)'!W70)","v":{"v":272459.6688000001,"d":"£272,460"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F70,'Prisiau Tai (Canolbarth)'!X70)","v":{"v":288344.0674910401,"d":"£288,344"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G70,'Prisiau Tai (Canolbarth)'!Y70)","v":{"v":308711.8077357422,"d":"£308,712"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H70,'Prisiau Tai (Canolbarth)'!Z70)","v":{"v":325512.17328189197,"d":"£325,512"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I70,'Prisiau Tai (Canolbarth)'!AA70)","v":{"v":339243.4903957351,"d":"£339,243"}}]
[null,77,{"v":249285.0000000001,"d":"£249,285"},{"v":263860.0000000015,"d":"£263,860"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":276525.2800000016,"d":"£276,525"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":292646.7038240017,"d":"£292,647"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":313318.3690981304,"d":"£313,318"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":330369.42772714776,"d":"£330,369"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":344305.64194335724,"d":"£344,306"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($W$3=$N$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E71,'Prisiau Tai (Canolbarth)'!W71)","v":{"v":276525.2800000016,"d":"£276,525"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F71,'Prisiau Tai (Canolbarth)'!X71)","v":{"v":292646.7038240017,"d":"£292,647"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G71,'Prisiau Tai (Canolbarth)'!Y71)","v":{"v":313318.3690981304,"d":"£313,318"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H71,'Prisiau Tai (Canolbarth)'!Z71)","v":{"v":330369.42772714776,"d":"£330,369"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I71,'Prisiau Tai (Canolbarth)'!AA71)","v":{"v":344305.64194335724,"d":"£344,306"}}]
[null,78,{"v":250000,"d":"£250,000"},{"v":266260.00000000035,"d":"£266,260"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":279040.4800000004,"d":"£279,040"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":295308.53998400044,"d":"£295,309"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":316168.22919755866,"d":"£316,168"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":333374.3796961645,"d":"£333,374"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":347437.3539901383,"d":"£347,437"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($W$3=$N$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E72,'Prisiau Tai (Canolbarth)'!W72)","v":{"v":279040.4800000004,"d":"£279,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F72,'Prisiau Tai (Canolbarth)'!X72)","v":{"v":295308.53998400044,"d":"£295,309"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G72,'Prisiau Tai (Canolbarth)'!Y72)","v":{"v":316168.22919755866,"d":"£316,168"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H72,'Prisiau Tai (Canolbarth)'!Z72)","v":{"v":333374.3796961645,"d":"£333,374"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I72,'Prisiau Tai (Canolbarth)'!AA72)","v":{"v":347437.3539901383,"d":"£347,437"}}]
[null,79,{"v":257000,"d":"£257,000"},{"v":270000,"d":"£270,000"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":282960,"d":"£282,960"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":299456.568,"d":"£299,457"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":320609.2611858361,"d":"£320,609"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":338057.0965145508,"d":"£338,057"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":352317.60526304063,"d":"£352,318"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($W$3=$N$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E73,'Prisiau Tai (Canolbarth)'!W73)","v":{"v":282960,"d":"£282,960"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F73,'Prisiau Tai (Canolbarth)'!X73)","v":{"v":299456.568,"d":"£299,457"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G73,'Prisiau Tai (Canolbarth)'!Y73)","v":{"v":320609.2611858361,"d":"£320,609"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H73,'Prisiau Tai (Canolbarth)'!Z73)","v":{"v":338057.0965145508,"d":"£338,057"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I73,'Prisiau Tai (Canolbarth)'!AA73)","v":{"v":352317.60526304063,"d":"£352,318"}}]
[null,80,{"v":264460.00000000047,"d":"£264,460"},{"v":275000,"d":"£275,000"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":288200,"d":"£288,200"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":305002.06,"d":"£305,002"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":326546.4697263145,"d":"£326,546"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":344317.413116672,"d":"£344,317"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":358842.00536050426,"d":"£358,842"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($W$3=$N$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E74,'Prisiau Tai (Canolbarth)'!W74)","v":{"v":288200,"d":"£288,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F74,'Prisiau Tai (Canolbarth)'!X74)","v":{"v":305002.06,"d":"£305,002"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G74,'Prisiau Tai (Canolbarth)'!Y74)","v":{"v":326546.4697263145,"d":"£326,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H74,'Prisiau Tai (Canolbarth)'!Z74)","v":{"v":344317.413116672,"d":"£344,317"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I74,'Prisiau Tai (Canolbarth)'!AA74)","v":{"v":358842.00536050426,"d":"£358,842"}}]
[null,81,{"v":269000,"d":"£269,000"},{"v":279000,"d":"£279,000"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":292392,"d":"£292,392"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":309438.4536,"d":"£309,438"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":331296.23655869724,"d":"£331,296"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":349325.66639836907,"d":"£349,326"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":364061.52543847525,"d":"£364,062"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($W$3=$N$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E75,'Prisiau Tai (Canolbarth)'!W75)","v":{"v":292392,"d":"£292,392"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F75,'Prisiau Tai (Canolbarth)'!X75)","v":{"v":309438.4536,"d":"£309,438"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G75,'Prisiau Tai (Canolbarth)'!Y75)","v":{"v":331296.23655869724,"d":"£331,296"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H75,'Prisiau Tai (Canolbarth)'!Z75)","v":{"v":349325.66639836907,"d":"£349,326"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I75,'Prisiau Tai (Canolbarth)'!AA75)","v":{"v":364061.52543847525,"d":"£364,062"}}]
[null,82,{"v":272806.89999999997,"d":"£272,807"},{"v":280000,"d":"£280,000"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":293440,"d":"£293,440"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":310547.552,"d":"£310,548"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":332483.67826679297,"d":"£332,484"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":350577.7297187934,"d":"£350,578"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":365366.40545796807,"d":"£365,366"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($W$3=$N$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E76,'Prisiau Tai (Canolbarth)'!W76)","v":{"v":293440,"d":"£293,440"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F76,'Prisiau Tai (Canolbarth)'!X76)","v":{"v":310547.552,"d":"£310,548"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G76,'Prisiau Tai (Canolbarth)'!Y76)","v":{"v":332483.67826679297,"d":"£332,484"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H76,'Prisiau Tai (Canolbarth)'!Z76)","v":{"v":350577.7297187934,"d":"£350,578"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I76,'Prisiau Tai (Canolbarth)'!AA76)","v":{"v":365366.40545796807,"d":"£365,366"}}]
[null,83,{"v":280000,"d":"£280,000"},{"v":287000,"d":"£287,000"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":300776,"d":"£300,776"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":318311.2408,"d":"£318,311"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":340795.7702234628,"d":"£340,796"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":359342.1729617632,"d":"£359,342"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":374500.5655944173,"d":"£374,501"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($W$3=$N$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E77,'Prisiau Tai (Canolbarth)'!W77)","v":{"v":300776,"d":"£300,776"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F77,'Prisiau Tai (Canolbarth)'!X77)","v":{"v":318311.2408,"d":"£318,311"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G77,'Prisiau Tai (Canolbarth)'!Y77)","v":{"v":340795.7702234628,"d":"£340,796"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H77,'Prisiau Tai (Canolbarth)'!Z77)","v":{"v":359342.1729617632,"d":"£359,342"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I77,'Prisiau Tai (Canolbarth)'!AA77)","v":{"v":374500.5655944173,"d":"£374,501"}}]
[null,84,{"v":283000,"d":"£283,000"},{"v":291000,"d":"£291,000"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":304968,"d":"£304,968"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":322747.6344,"d":"£322,748"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":345545.5370558455,"d":"£345,546"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":364350.4262434602,"d":"£364,350"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":379720.0856723882,"d":"£379,720"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($W$3=$N$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E78,'Prisiau Tai (Canolbarth)'!W78)","v":{"v":304968,"d":"£304,968"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F78,'Prisiau Tai (Canolbarth)'!X78)","v":{"v":322747.6344,"d":"£322,748"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G78,'Prisiau Tai (Canolbarth)'!Y78)","v":{"v":345545.5370558455,"d":"£345,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H78,'Prisiau Tai (Canolbarth)'!Z78)","v":{"v":364350.4262434602,"d":"£364,350"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I78,'Prisiau Tai (Canolbarth)'!AA78)","v":{"v":379720.0856723882,"d":"£379,720"}}]
[null,85,{"v":287924.99999999994,"d":"£287,925"},{"v":297650.00000000076,"d":"£297,650"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":311937.2000000008,"d":"£311,937"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":330123.1387600009,"d":"£330,123"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":353442.0244146828,"d":"£353,442"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":372676.6473242826,"d":"£372,677"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":388397.537802016,"d":"£388,398"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($W$3=$N$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E79,'Prisiau Tai (Canolbarth)'!W79)","v":{"v":311937.2000000008,"d":"£311,937"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F79,'Prisiau Tai (Canolbarth)'!X79)","v":{"v":330123.1387600009,"d":"£330,123"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G79,'Prisiau Tai (Canolbarth)'!Y79)","v":{"v":353442.0244146828,"d":"£353,442"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H79,'Prisiau Tai (Canolbarth)'!Z79)","v":{"v":372676.6473242826,"d":"£372,677"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I79,'Prisiau Tai (Canolbarth)'!AA79)","v":{"v":388397.537802016,"d":"£388,398"}}]
[null,86,{"v":295000,"d":"£295,000"},{"v":305000,"d":"£305,000"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":319640,"d":"£319,640"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":338275.012,"d":"£338,275"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":362169.7209691852,"d":"£362,170"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":381879.31272939994,"d":"£381,879"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":397988.4059452866,"d":"£397,988"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($W$3=$N$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E80,'Prisiau Tai (Canolbarth)'!W80)","v":{"v":319640,"d":"£319,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F80,'Prisiau Tai (Canolbarth)'!X80)","v":{"v":338275.012,"d":"£338,275"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G80,'Prisiau Tai (Canolbarth)'!Y80)","v":{"v":362169.7209691852,"d":"£362,170"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H80,'Prisiau Tai (Canolbarth)'!Z80)","v":{"v":381879.31272939994,"d":"£381,879"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I80,'Prisiau Tai (Canolbarth)'!AA80)","v":{"v":397988.4059452866,"d":"£397,988"}}]
[null,87,{"v":300000,"d":"£300,000"},{"v":310000,"d":"£310,000"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":324880,"d":"£324,880"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":343820.504,"d":"£343,821"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":368106.92950966366,"d":"£368,107"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":388139.6293315213,"d":"£388,140"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":404512.80604275037,"d":"£404,513"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($W$3=$N$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E81,'Prisiau Tai (Canolbarth)'!W81)","v":{"v":324880,"d":"£324,880"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F81,'Prisiau Tai (Canolbarth)'!X81)","v":{"v":343820.504,"d":"£343,821"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G81,'Prisiau Tai (Canolbarth)'!Y81)","v":{"v":368106.92950966366,"d":"£368,107"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H81,'Prisiau Tai (Canolbarth)'!Z81)","v":{"v":388139.6293315213,"d":"£388,140"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I81,'Prisiau Tai (Canolbarth)'!AA81)","v":{"v":404512.80604275037,"d":"£404,513"}}]
[null,88,{"v":306500,"d":"£306,500"},{"v":318000,"d":"£318,000"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":333264,"d":"£333,264"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":352693.2912,"d":"£352,693"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":377606.4631744291,"d":"£377,606"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":398156.13589491526,"d":"£398,156"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":414951.8461986922,"d":"£414,952"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($W$3=$N$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E82,'Prisiau Tai (Canolbarth)'!W82)","v":{"v":333264,"d":"£333,264"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F82,'Prisiau Tai (Canolbarth)'!X82)","v":{"v":352693.2912,"d":"£352,693"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G82,'Prisiau Tai (Canolbarth)'!Y82)","v":{"v":377606.4631744291,"d":"£377,606"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H82,'Prisiau Tai (Canolbarth)'!Z82)","v":{"v":398156.13589491526,"d":"£398,156"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I82,'Prisiau Tai (Canolbarth)'!AA82)","v":{"v":414951.8461986922,"d":"£414,952"}}]
[null,89,{"v":315000,"d":"£315,000"},{"v":325000,"d":"£325,000"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":340600,"d":"£340,600"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":360456.98,"d":"£360,457"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":385918.55513109895,"d":"£385,919"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":406920.5791378851,"d":"£406,921"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":424086.0063351414,"d":"£424,086"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($W$3=$N$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E83,'Prisiau Tai (Canolbarth)'!W83)","v":{"v":340600,"d":"£340,600"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F83,'Prisiau Tai (Canolbarth)'!X83)","v":{"v":360456.98,"d":"£360,457"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G83,'Prisiau Tai (Canolbarth)'!Y83)","v":{"v":385918.55513109895,"d":"£385,919"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H83,'Prisiau Tai (Canolbarth)'!Z83)","v":{"v":406920.5791378851,"d":"£406,921"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I83,'Prisiau Tai (Canolbarth)'!AA83)","v":{"v":424086.0063351414,"d":"£424,086"}}]
[null,90,{"v":325000,"d":"£325,000"},{"v":330000,"d":"£330,000"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!C$118)","v":{"v":345840,"d":"£345,840"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!D$118)","v":{"v":366002.472,"d":"£366,002"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!E$118)","v":{"v":391855.7636715774,"d":"£391,856"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!F$118)","v":{"v":413180.89574000647,"d":"£413,181"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (Canol)'!G$118)","v":{"v":430610.4064326052,"d":"£430,610"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($W$3=$N$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!E84,'Prisiau Tai (Canolbarth)'!W84)","v":{"v":345840,"d":"£345,840"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!F84,'Prisiau Tai (Canolbarth)'!X84)","v":{"v":366002.472,"d":"£366,002"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!G84,'Prisiau Tai (Canolbarth)'!Y84)","v":{"v":391855.7636715774,"d":"£391,856"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!H84,'Prisiau Tai (Canolbarth)'!Z84)","v":{"v":413180.89574000647,"d":"£413,181"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (Canolbarth)'!I84,'Prisiau Tai (Canolbarth)'!AA84)","v":{"v":430610.4064326052,"d":"£430,610"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Prisiau Tai (De-orllewin)","index":28,"n_rows":85,"n_cols":34,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Prisiau Tai Wedi'i Ragosod (De-orllewin Cymru)",{"$nulls":8},"Dosbarthiad prisiau tai defnyddwyr",{"$nulls":10},"User House Price Distribution",{"$nulls":6},"Dosbarthiad Prisiau Tai a Ddefnyddiwyd (unai LlC neu Defnyddwyr)"]
[null,"Canradd","2017/18","2018/19",{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"},{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,10,{"v":72950,"d":"£72,950"},{"v":75000,"d":"£75,000"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":78600,"d":"£78,600"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":83182.38,"d":"£83,182"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":89058.12810717669,"d":"£89,058"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":93904.74903181965,"d":"£93,905"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":97866.00146195572,"d":"£97,866"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (De-o)'!D18=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"<< Nodwch y data yma.\",\"\"))","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($W$3=$N$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E4,'Prisiau Tai (De-orllewin)'!W4)","v":{"v":78600,"d":"£78,600"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F4,'Prisiau Tai (De-orllewin)'!X4)","v":{"v":83182.38,"d":"£83,182"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G4,'Prisiau Tai (De-orllewin)'!Y4)","v":{"v":89058.12810717669,"d":"£89,058"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H4,'Prisiau Tai (De-orllewin)'!Z4)","v":{"v":93904.74903181965,"d":"£93,905"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I4,'Prisiau Tai (De-orllewin)'!AA4)","v":{"v":97866.00146195572,"d":"£97,866"}}]
[null,11,{"v":75000,"d":"£75,000"},{"v":76000,"d":"£76,000"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":79648,"d":"£79,648"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":84291.4784,"d":"£84,291"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":90245.56981527238,"d":"£90,246"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":95156.81235224393,"d":"£95,157"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":99170.88148144848,"d":"£99,171"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($W$3=$N$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E5,'Prisiau Tai (De-orllewin)'!W5)","v":{"v":79648,"d":"£79,648"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F5,'Prisiau Tai (De-orllewin)'!X5)","v":{"v":84291.4784,"d":"£84,291"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G5,'Prisiau Tai (De-orllewin)'!Y5)","v":{"v":90245.56981527238,"d":"£90,246"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H5,'Prisiau Tai (De-orllewin)'!Z5)","v":{"v":95156.81235224393,"d":"£95,157"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I5,'Prisiau Tai (De-orllewin)'!AA5)","v":{"v":99170.88148144848,"d":"£99,171"}}]
[null,12,{"v":76000,"d":"£76,000"},{"v":79000,"d":"£79,000"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":82792,"d":"£82,792"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":87618.7736,"d":"£87,619"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":93807.89493955944,"d":"£93,808"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":98913.0023135167,"d":"£98,913"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":103085.5215399267,"d":"£103,086"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($W$3=$N$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E6,'Prisiau Tai (De-orllewin)'!W6)","v":{"v":82792,"d":"£82,792"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F6,'Prisiau Tai (De-orllewin)'!X6)","v":{"v":87618.7736,"d":"£87,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G6,'Prisiau Tai (De-orllewin)'!Y6)","v":{"v":93807.89493955944,"d":"£93,808"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H6,'Prisiau Tai (De-orllewin)'!Z6)","v":{"v":98913.0023135167,"d":"£98,913"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I6,'Prisiau Tai (De-orllewin)'!AA6)","v":{"v":103085.5215399267,"d":"£103,086"}}]
[null,13,{"v":78000,"d":"£78,000"},{"v":80000,"d":"£80,000"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":83840,"d":"£83,840"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":88727.872,"d":"£88,728"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":94995.33664765513,"d":"£94,995"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":100165.06563394096,"d":"£100,165"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":104390.40155941944,"d":"£104,390"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($W$3=$N$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E7,'Prisiau Tai (De-orllewin)'!W7)","v":{"v":83840,"d":"£83,840"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F7,'Prisiau Tai (De-orllewin)'!X7)","v":{"v":88727.872,"d":"£88,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G7,'Prisiau Tai (De-orllewin)'!Y7)","v":{"v":94995.33664765513,"d":"£94,995"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H7,'Prisiau Tai (De-orllewin)'!Z7)","v":{"v":100165.06563394096,"d":"£100,165"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I7,'Prisiau Tai (De-orllewin)'!AA7)","v":{"v":104390.40155941944,"d":"£104,390"}}]
[null,14,{"v":80000,"d":"£80,000"},{"v":82000,"d":"£82,000"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":85936,"d":"£85,936"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":90946.06880000001,"d":"£90,946"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":97370.22006384651,"d":"£97,370"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":102669.1922747895,"d":"£102,669"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":107000.16159840494,"d":"£107,000"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($W$3=$N$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E8,'Prisiau Tai (De-orllewin)'!W8)","v":{"v":85936,"d":"£85,936"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F8,'Prisiau Tai (De-orllewin)'!X8)","v":{"v":90946.06880000001,"d":"£90,946"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G8,'Prisiau Tai (De-orllewin)'!Y8)","v":{"v":97370.22006384651,"d":"£97,370"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H8,'Prisiau Tai (De-orllewin)'!Z8)","v":{"v":102669.1922747895,"d":"£102,669"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I8,'Prisiau Tai (De-orllewin)'!AA8)","v":{"v":107000.16159840494,"d":"£107,000"}}]
[null,15,{"v":80000,"d":"£80,000"},{"v":84000,"d":"£84,000"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":88032,"d":"£88,032"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":93164.2656,"d":"£93,164"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":99745.10348003788,"d":"£99,745"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":105173.31891563801,"d":"£105,173"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":109609.9216373904,"d":"£109,610"}},null,{"$f":"IF(K4=\"\",\"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch\",\"\")","v":"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch"},null,"",null,1,{"$nulls":5},15,"",{"$f":"IF($W$3=$N$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E9,'Prisiau Tai (De-orllewin)'!W9)","v":{"v":88032,"d":"£88,032"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F9,'Prisiau Tai (De-orllewin)'!X9)","v":{"v":93164.2656,"d":"£93,164"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G9,'Prisiau Tai (De-orllewin)'!Y9)","v":{"v":99745.10348003788,"d":"£99,745"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H9,'Prisiau Tai (De-orllewin)'!Z9)","v":{"v":105173.31891563801,"d":"£105,173"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I9,'Prisiau Tai (De-orllewin)'!AA9)","v":{"v":109609.9216373904,"d":"£109,610"}}]
[null,16,{"v":82500,"d":"£82,500"},{"v":85000,"d":"£85,000"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":89080,"d":"£89,080"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":94273.364,"d":"£94,273"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":100932.54518813358,"d":"£100,933"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":106425.38223606227,"d":"£106,425"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":110914.80165688315,"d":"£110,915"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($W$3=$N$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E10,'Prisiau Tai (De-orllewin)'!W10)","v":{"v":89080,"d":"£89,080"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F10,'Prisiau Tai (De-orllewin)'!X10)","v":{"v":94273.364,"d":"£94,273"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G10,'Prisiau Tai (De-orllewin)'!Y10)","v":{"v":100932.54518813358,"d":"£100,933"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H10,'Prisiau Tai (De-orllewin)'!Z10)","v":{"v":106425.38223606227,"d":"£106,425"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I10,'Prisiau Tai (De-orllewin)'!AA10)","v":{"v":110914.80165688315,"d":"£110,915"}}]
[null,17,{"v":84500,"d":"£84,500"},{"v":86000,"d":"£86,000"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":90128,"d":"£90,128"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":95382.4624,"d":"£95,382"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":102119.98689622927,"d":"£102,120"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":107677.44555648653,"d":"£107,677"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":112219.6816763759,"d":"£112,220"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($W$3=$N$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E11,'Prisiau Tai (De-orllewin)'!W11)","v":{"v":90128,"d":"£90,128"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F11,'Prisiau Tai (De-orllewin)'!X11)","v":{"v":95382.4624,"d":"£95,382"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G11,'Prisiau Tai (De-orllewin)'!Y11)","v":{"v":102119.98689622927,"d":"£102,120"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H11,'Prisiau Tai (De-orllewin)'!Z11)","v":{"v":107677.44555648653,"d":"£107,677"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I11,'Prisiau Tai (De-orllewin)'!AA11)","v":{"v":112219.6816763759,"d":"£112,220"}}]
[null,18,{"v":85000,"d":"£85,000"},{"v":88000,"d":"£88,000"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":92224,"d":"£92,224"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":97600.6592,"d":"£97,601"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":104494.87031242064,"d":"£104,495"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":110181.57219733506,"d":"£110,182"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":114829.44171536139,"d":"£114,829"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($W$3=$N$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E12,'Prisiau Tai (De-orllewin)'!W12)","v":{"v":92224,"d":"£92,224"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F12,'Prisiau Tai (De-orllewin)'!X12)","v":{"v":97600.6592,"d":"£97,601"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G12,'Prisiau Tai (De-orllewin)'!Y12)","v":{"v":104494.87031242064,"d":"£104,495"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H12,'Prisiau Tai (De-orllewin)'!Z12)","v":{"v":110181.57219733506,"d":"£110,182"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I12,'Prisiau Tai (De-orllewin)'!AA12)","v":{"v":114829.44171536139,"d":"£114,829"}}]
[null,19,{"v":87000,"d":"£87,000"},{"v":90000,"d":"£90,000"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":94320,"d":"£94,320"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":117439.20175434687,"d":"£117,439"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($W$3=$N$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E13,'Prisiau Tai (De-orllewin)'!W13)","v":{"v":94320,"d":"£94,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F13,'Prisiau Tai (De-orllewin)'!X13)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G13,'Prisiau Tai (De-orllewin)'!Y13)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H13,'Prisiau Tai (De-orllewin)'!Z13)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I13,'Prisiau Tai (De-orllewin)'!AA13)","v":{"v":117439.20175434687,"d":"£117,439"}}]
[null,20,{"v":89199.60000000005,"d":"£89,200"},{"v":90000,"d":"£90,000"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":94320,"d":"£94,320"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":117439.20175434687,"d":"£117,439"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($W$3=$N$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E14,'Prisiau Tai (De-orllewin)'!W14)","v":{"v":94320,"d":"£94,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F14,'Prisiau Tai (De-orllewin)'!X14)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G14,'Prisiau Tai (De-orllewin)'!Y14)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H14,'Prisiau Tai (De-orllewin)'!Z14)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I14,'Prisiau Tai (De-orllewin)'!AA14)","v":{"v":117439.20175434687,"d":"£117,439"}}]
[null,21,{"v":90000,"d":"£90,000"},{"v":92500,"d":"£92,500"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":96940,"d":"£96,940"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":102591.602,"d":"£102,592"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":109838.35799885124,"d":"£109,838"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":115815.85713924422,"d":"£115,816"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":120701.40180307871,"d":"£120,701"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($W$3=$N$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E15,'Prisiau Tai (De-orllewin)'!W15)","v":{"v":96940,"d":"£96,940"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F15,'Prisiau Tai (De-orllewin)'!X15)","v":{"v":102591.602,"d":"£102,592"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G15,'Prisiau Tai (De-orllewin)'!Y15)","v":{"v":109838.35799885124,"d":"£109,838"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H15,'Prisiau Tai (De-orllewin)'!Z15)","v":{"v":115815.85713924422,"d":"£115,816"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I15,'Prisiau Tai (De-orllewin)'!AA15)","v":{"v":120701.40180307871,"d":"£120,701"}}]
[null,22,{"v":92000,"d":"£92,000"},{"v":95000,"d":"£95,000"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":99560,"d":"£99,560"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":105364.348,"d":"£105,364"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":112806.96226909047,"d":"£112,807"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":118946.0154403049,"d":"£118,946"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":123963.60185181058,"d":"£123,964"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($W$3=$N$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E16,'Prisiau Tai (De-orllewin)'!W16)","v":{"v":99560,"d":"£99,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F16,'Prisiau Tai (De-orllewin)'!X16)","v":{"v":105364.348,"d":"£105,364"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G16,'Prisiau Tai (De-orllewin)'!Y16)","v":{"v":112806.96226909047,"d":"£112,807"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H16,'Prisiau Tai (De-orllewin)'!Z16)","v":{"v":118946.0154403049,"d":"£118,946"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I16,'Prisiau Tai (De-orllewin)'!AA16)","v":{"v":123963.60185181058,"d":"£123,964"}}]
[null,23,{"v":94000,"d":"£94,000"},{"v":96000,"d":"£96,000"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":100608,"d":"£100,608"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":106473.4464,"d":"£106,473"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":113994.40397718616,"d":"£113,994"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":120198.07876072916,"d":"£120,198"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":125268.48187130333,"d":"£125,268"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($W$3=$N$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E17,'Prisiau Tai (De-orllewin)'!W17)","v":{"v":100608,"d":"£100,608"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F17,'Prisiau Tai (De-orllewin)'!X17)","v":{"v":106473.4464,"d":"£106,473"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G17,'Prisiau Tai (De-orllewin)'!Y17)","v":{"v":113994.40397718616,"d":"£113,994"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H17,'Prisiau Tai (De-orllewin)'!Z17)","v":{"v":120198.07876072916,"d":"£120,198"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I17,'Prisiau Tai (De-orllewin)'!AA17)","v":{"v":125268.48187130333,"d":"£125,268"}}]
[null,24,{"v":95000,"d":"£95,000"},{"v":98000,"d":"£98,000"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":102704,"d":"£102,704"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":108691.6432,"d":"£108,692"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":116369.28739337754,"d":"£116,369"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":122702.2054015777,"d":"£122,702"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":127878.24191028884,"d":"£127,878"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($W$3=$N$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E18,'Prisiau Tai (De-orllewin)'!W18)","v":{"v":102704,"d":"£102,704"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F18,'Prisiau Tai (De-orllewin)'!X18)","v":{"v":108691.6432,"d":"£108,692"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G18,'Prisiau Tai (De-orllewin)'!Y18)","v":{"v":116369.28739337754,"d":"£116,369"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H18,'Prisiau Tai (De-orllewin)'!Z18)","v":{"v":122702.2054015777,"d":"£122,702"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I18,'Prisiau Tai (De-orllewin)'!AA18)","v":{"v":127878.24191028884,"d":"£127,878"}}]
[null,25,{"v":96500,"d":"£96,500"},{"v":100000,"d":"£100,000"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":104800,"d":"£104,800"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":130488.0019492743,"d":"£130,488"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($W$3=$N$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E19,'Prisiau Tai (De-orllewin)'!W19)","v":{"v":104800,"d":"£104,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F19,'Prisiau Tai (De-orllewin)'!X19)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G19,'Prisiau Tai (De-orllewin)'!Y19)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H19,'Prisiau Tai (De-orllewin)'!Z19)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I19,'Prisiau Tai (De-orllewin)'!AA19)","v":{"v":130488.0019492743,"d":"£130,488"}}]
[null,26,{"v":98000,"d":"£98,000"},{"v":101000,"d":"£101,000"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":105848,"d":"£105,848"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":112018.9384,"d":"£112,019"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":119931.6125176646,"d":"£119,932"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":126458.39536285047,"d":"£126,458"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":131792.88196876703,"d":"£131,793"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($W$3=$N$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E20,'Prisiau Tai (De-orllewin)'!W20)","v":{"v":105848,"d":"£105,848"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F20,'Prisiau Tai (De-orllewin)'!X20)","v":{"v":112018.9384,"d":"£112,019"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G20,'Prisiau Tai (De-orllewin)'!Y20)","v":{"v":119931.6125176646,"d":"£119,932"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H20,'Prisiau Tai (De-orllewin)'!Z20)","v":{"v":126458.39536285047,"d":"£126,458"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I20,'Prisiau Tai (De-orllewin)'!AA20)","v":{"v":131792.88196876703,"d":"£131,793"}}]
[null,27,{"v":100000,"d":"£100,000"},{"v":103500,"d":"£103,500"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":108468,"d":"£108,468"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":114791.6844,"d":"£114,792"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":122900.21678790382,"d":"£122,900"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":129588.55366391111,"d":"£129,589"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":135055.08201749888,"d":"£135,055"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($W$3=$N$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E21,'Prisiau Tai (De-orllewin)'!W21)","v":{"v":108468,"d":"£108,468"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F21,'Prisiau Tai (De-orllewin)'!X21)","v":{"v":114791.6844,"d":"£114,792"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G21,'Prisiau Tai (De-orllewin)'!Y21)","v":{"v":122900.21678790382,"d":"£122,900"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H21,'Prisiau Tai (De-orllewin)'!Z21)","v":{"v":129588.55366391111,"d":"£129,589"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I21,'Prisiau Tai (De-orllewin)'!AA21)","v":{"v":135055.08201749888,"d":"£135,055"}}]
[null,28,{"v":100000,"d":"£100,000"},{"v":105000,"d":"£105,000"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":110040,"d":"£110,040"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":137012.40204673802,"d":"£137,012"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($W$3=$N$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E22,'Prisiau Tai (De-orllewin)'!W22)","v":{"v":110040,"d":"£110,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F22,'Prisiau Tai (De-orllewin)'!X22)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G22,'Prisiau Tai (De-orllewin)'!Y22)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H22,'Prisiau Tai (De-orllewin)'!Z22)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I22,'Prisiau Tai (De-orllewin)'!AA22)","v":{"v":137012.40204673802,"d":"£137,012"}}]
[null,29,{"v":103000,"d":"£103,000"},{"v":106000,"d":"£106,000"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":111088,"d":"£111,088"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":117564.4304,"d":"£117,564"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":125868.82105814305,"d":"£125,869"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":132718.71196497176,"d":"£132,719"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":138317.28206623075,"d":"£138,317"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($W$3=$N$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E23,'Prisiau Tai (De-orllewin)'!W23)","v":{"v":111088,"d":"£111,088"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F23,'Prisiau Tai (De-orllewin)'!X23)","v":{"v":117564.4304,"d":"£117,564"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G23,'Prisiau Tai (De-orllewin)'!Y23)","v":{"v":125868.82105814305,"d":"£125,869"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H23,'Prisiau Tai (De-orllewin)'!Z23)","v":{"v":132718.71196497176,"d":"£132,719"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I23,'Prisiau Tai (De-orllewin)'!AA23)","v":{"v":138317.28206623075,"d":"£138,317"}}]
[null,30,{"v":105000,"d":"£105,000"},{"v":108150.00000000055,"d":"£108,150"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":113341.20000000058,"d":"£113,341"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":119948.99196000061,"d":"£119,949"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":128421.82073054943,"d":"£128,422"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":135410.64810388463,"d":"£135,411"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":141122.77410814087,"d":"£141,123"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($W$3=$N$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E24,'Prisiau Tai (De-orllewin)'!W24)","v":{"v":113341.20000000058,"d":"£113,341"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F24,'Prisiau Tai (De-orllewin)'!X24)","v":{"v":119948.99196000061,"d":"£119,949"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G24,'Prisiau Tai (De-orllewin)'!Y24)","v":{"v":128421.82073054943,"d":"£128,422"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H24,'Prisiau Tai (De-orllewin)'!Z24)","v":{"v":135410.64810388463,"d":"£135,411"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I24,'Prisiau Tai (De-orllewin)'!AA24)","v":{"v":141122.77410814087,"d":"£141,123"}}]
[null,31,{"v":106000,"d":"£106,000"},{"v":110000,"d":"£110,000"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":115280,"d":"£115,280"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":143536.80214420176,"d":"£143,537"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($W$3=$N$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E25,'Prisiau Tai (De-orllewin)'!W25)","v":{"v":115280,"d":"£115,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F25,'Prisiau Tai (De-orllewin)'!X25)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G25,'Prisiau Tai (De-orllewin)'!Y25)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H25,'Prisiau Tai (De-orllewin)'!Z25)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I25,'Prisiau Tai (De-orllewin)'!AA25)","v":{"v":143536.80214420176,"d":"£143,537"}}]
[null,32,{"v":108000,"d":"£108,000"},{"v":111000,"d":"£111,000"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":116328,"d":"£116,328"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":123109.9224,"d":"£123,110"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":131806.02959862148,"d":"£131,806"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":138979.02856709308,"d":"£138,979"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":144841.68216369447,"d":"£144,842"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($W$3=$N$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E26,'Prisiau Tai (De-orllewin)'!W26)","v":{"v":116328,"d":"£116,328"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F26,'Prisiau Tai (De-orllewin)'!X26)","v":{"v":123109.9224,"d":"£123,110"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G26,'Prisiau Tai (De-orllewin)'!Y26)","v":{"v":131806.02959862148,"d":"£131,806"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H26,'Prisiau Tai (De-orllewin)'!Z26)","v":{"v":138979.02856709308,"d":"£138,979"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I26,'Prisiau Tai (De-orllewin)'!AA26)","v":{"v":144841.68216369447,"d":"£144,842"}}]
[null,33,{"v":110000,"d":"£110,000"},{"v":113000,"d":"£113,000"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":118424,"d":"£118,424"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":125328.1192,"d":"£125,328"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":134180.91301481286,"d":"£134,181"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":141483.1552079416,"d":"£141,483"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":147451.44220267996,"d":"£147,451"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($W$3=$N$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E27,'Prisiau Tai (De-orllewin)'!W27)","v":{"v":118424,"d":"£118,424"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F27,'Prisiau Tai (De-orllewin)'!X27)","v":{"v":125328.1192,"d":"£125,328"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G27,'Prisiau Tai (De-orllewin)'!Y27)","v":{"v":134180.91301481286,"d":"£134,181"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H27,'Prisiau Tai (De-orllewin)'!Z27)","v":{"v":141483.1552079416,"d":"£141,483"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I27,'Prisiau Tai (De-orllewin)'!AA27)","v":{"v":147451.44220267996,"d":"£147,451"}}]
[null,34,{"v":110997.90000000001,"d":"£110,998"},{"v":115000,"d":"£115,000"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":120520,"d":"£120,520"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":150061.20224166545,"d":"£150,061"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($W$3=$N$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E28,'Prisiau Tai (De-orllewin)'!W28)","v":{"v":120520,"d":"£120,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F28,'Prisiau Tai (De-orllewin)'!X28)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G28,'Prisiau Tai (De-orllewin)'!Y28)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H28,'Prisiau Tai (De-orllewin)'!Z28)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I28,'Prisiau Tai (De-orllewin)'!AA28)","v":{"v":150061.20224166545,"d":"£150,061"}}]
[null,35,{"v":113000,"d":"£113,000"},{"v":115000,"d":"£115,000"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":120520,"d":"£120,520"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":150061.20224166545,"d":"£150,061"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($W$3=$N$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E29,'Prisiau Tai (De-orllewin)'!W29)","v":{"v":120520,"d":"£120,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F29,'Prisiau Tai (De-orllewin)'!X29)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G29,'Prisiau Tai (De-orllewin)'!Y29)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H29,'Prisiau Tai (De-orllewin)'!Z29)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I29,'Prisiau Tai (De-orllewin)'!AA29)","v":{"v":150061.20224166545,"d":"£150,061"}}]
[null,36,{"v":115000,"d":"£115,000"},{"v":117500,"d":"£117,500"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":123140,"d":"£123,140"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":130319.062,"d":"£130,319"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":139524.4007012435,"d":"£139,524"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":147117.44014985082,"d":"£147,117"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":153323.40229039735,"d":"£153,323"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($W$3=$N$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E30,'Prisiau Tai (De-orllewin)'!W30)","v":{"v":123140,"d":"£123,140"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F30,'Prisiau Tai (De-orllewin)'!X30)","v":{"v":130319.062,"d":"£130,319"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G30,'Prisiau Tai (De-orllewin)'!Y30)","v":{"v":139524.4007012435,"d":"£139,524"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H30,'Prisiau Tai (De-orllewin)'!Z30)","v":{"v":147117.44014985082,"d":"£147,117"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I30,'Prisiau Tai (De-orllewin)'!AA30)","v":{"v":153323.40229039735,"d":"£153,323"}}]
[null,37,{"v":115500,"d":"£115,500"},{"v":119000,"d":"£119,000"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":124712,"d":"£124,712"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":131982.7096,"d":"£131,983"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":141305.563263387,"d":"£141,306"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":148995.5351304872,"d":"£148,996"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":155280.72231963644,"d":"£155,281"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($W$3=$N$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E31,'Prisiau Tai (De-orllewin)'!W31)","v":{"v":124712,"d":"£124,712"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F31,'Prisiau Tai (De-orllewin)'!X31)","v":{"v":131982.7096,"d":"£131,983"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G31,'Prisiau Tai (De-orllewin)'!Y31)","v":{"v":141305.563263387,"d":"£141,306"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H31,'Prisiau Tai (De-orllewin)'!Z31)","v":{"v":148995.5351304872,"d":"£148,996"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I31,'Prisiau Tai (De-orllewin)'!AA31)","v":{"v":155280.72231963644,"d":"£155,281"}}]
[null,38,{"v":117500,"d":"£117,500"},{"v":120000,"d":"£120,000"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":125760,"d":"£125,760"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":156585.60233912914,"d":"£156,586"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($W$3=$N$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E32,'Prisiau Tai (De-orllewin)'!W32)","v":{"v":125760,"d":"£125,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F32,'Prisiau Tai (De-orllewin)'!X32)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G32,'Prisiau Tai (De-orllewin)'!Y32)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H32,'Prisiau Tai (De-orllewin)'!Z32)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I32,'Prisiau Tai (De-orllewin)'!AA32)","v":{"v":156585.60233912914,"d":"£156,586"}}]
[null,39,{"v":119000,"d":"£119,000"},{"v":120500,"d":"£120,500"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":126284,"d":"£126,284"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":133646.3572,"d":"£133,646"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":143086.72582553054,"d":"£143,087"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":150873.63011112358,"d":"£150,874"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":157238.04234887555,"d":"£157,238"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($W$3=$N$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E33,'Prisiau Tai (De-orllewin)'!W33)","v":{"v":126284,"d":"£126,284"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F33,'Prisiau Tai (De-orllewin)'!X33)","v":{"v":133646.3572,"d":"£133,646"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G33,'Prisiau Tai (De-orllewin)'!Y33)","v":{"v":143086.72582553054,"d":"£143,087"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H33,'Prisiau Tai (De-orllewin)'!Z33)","v":{"v":150873.63011112358,"d":"£150,874"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I33,'Prisiau Tai (De-orllewin)'!AA33)","v":{"v":157238.04234887555,"d":"£157,238"}}]
[null,40,{"v":120000,"d":"£120,000"},{"v":123000,"d":"£123,000"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":128904,"d":"£128,904"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":136419.1032,"d":"£136,419"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":146055.33009576978,"d":"£146,055"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":154003.78841218425,"d":"£154,004"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":160500.24239760742,"d":"£160,500"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($W$3=$N$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E34,'Prisiau Tai (De-orllewin)'!W34)","v":{"v":128904,"d":"£128,904"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F34,'Prisiau Tai (De-orllewin)'!X34)","v":{"v":136419.1032,"d":"£136,419"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G34,'Prisiau Tai (De-orllewin)'!Y34)","v":{"v":146055.33009576978,"d":"£146,055"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H34,'Prisiau Tai (De-orllewin)'!Z34)","v":{"v":154003.78841218425,"d":"£154,004"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I34,'Prisiau Tai (De-orllewin)'!AA34)","v":{"v":160500.24239760742,"d":"£160,500"}}]
[null,41,{"v":120000,"d":"£120,000"},{"v":125000,"d":"£125,000"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":131000,"d":"£131,000"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":163110.00243659285,"d":"£163,110"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($W$3=$N$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E35,'Prisiau Tai (De-orllewin)'!W35)","v":{"v":131000,"d":"£131,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F35,'Prisiau Tai (De-orllewin)'!X35)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G35,'Prisiau Tai (De-orllewin)'!Y35)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H35,'Prisiau Tai (De-orllewin)'!Z35)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I35,'Prisiau Tai (De-orllewin)'!AA35)","v":{"v":163110.00243659285,"d":"£163,110"}}]
[null,42,{"v":122500,"d":"£122,500"},{"v":125000,"d":"£125,000"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":131000,"d":"£131,000"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":163110.00243659285,"d":"£163,110"}},{"$nulls":3},"",null,1,{"$nulls":5},42,"",{"$f":"IF($W$3=$N$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E36,'Prisiau Tai (De-orllewin)'!W36)","v":{"v":131000,"d":"£131,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F36,'Prisiau Tai (De-orllewin)'!X36)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G36,'Prisiau Tai (De-orllewin)'!Y36)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H36,'Prisiau Tai (De-orllewin)'!Z36)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I36,'Prisiau Tai (De-orllewin)'!AA36)","v":{"v":163110.00243659285,"d":"£163,110"}}]
[null,43,{"v":124500,"d":"£124,500"},{"v":127500,"d":"£127,500"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":133620,"d":"£133,620"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":141410.046,"d":"£141,410"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":151398.81778220035,"d":"£151,399"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":159638.0733540934,"d":"£159,638"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":166372.2024853247,"d":"£166,372"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($W$3=$N$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E37,'Prisiau Tai (De-orllewin)'!W37)","v":{"v":133620,"d":"£133,620"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F37,'Prisiau Tai (De-orllewin)'!X37)","v":{"v":141410.046,"d":"£141,410"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G37,'Prisiau Tai (De-orllewin)'!Y37)","v":{"v":151398.81778220035,"d":"£151,399"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H37,'Prisiau Tai (De-orllewin)'!Z37)","v":{"v":159638.0733540934,"d":"£159,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I37,'Prisiau Tai (De-orllewin)'!AA37)","v":{"v":166372.2024853247,"d":"£166,372"}}]
[null,44,{"v":125000,"d":"£125,000"},{"v":129950,"d":"£129,950"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":136187.6,"d":"£136,188"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":144127.33708,"d":"£144,127"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":154308.0499670348,"d":"£154,308"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":162705.62848913285,"d":"£162,706"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":169569.15853308197,"d":"£169,569"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($W$3=$N$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E38,'Prisiau Tai (De-orllewin)'!W38)","v":{"v":136187.6,"d":"£136,188"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F38,'Prisiau Tai (De-orllewin)'!X38)","v":{"v":144127.33708,"d":"£144,127"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G38,'Prisiau Tai (De-orllewin)'!Y38)","v":{"v":154308.0499670348,"d":"£154,308"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H38,'Prisiau Tai (De-orllewin)'!Z38)","v":{"v":162705.62848913285,"d":"£162,706"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I38,'Prisiau Tai (De-orllewin)'!AA38)","v":{"v":169569.15853308197,"d":"£169,569"}}]
[null,45,{"v":126000,"d":"£126,000"},{"v":130000,"d":"£130,000"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":136240,"d":"£136,240"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":169634.4025340566,"d":"£169,634"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($W$3=$N$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E39,'Prisiau Tai (De-orllewin)'!W39)","v":{"v":136240,"d":"£136,240"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F39,'Prisiau Tai (De-orllewin)'!X39)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G39,'Prisiau Tai (De-orllewin)'!Y39)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H39,'Prisiau Tai (De-orllewin)'!Z39)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I39,'Prisiau Tai (De-orllewin)'!AA39)","v":{"v":169634.4025340566,"d":"£169,634"}}]
[null,46,{"v":128000,"d":"£128,000"},{"v":132000,"d":"£132,000"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":138336,"d":"£138,336"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":146400.9888,"d":"£146,401"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":156742.30546863095,"d":"£156,742"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":165272.35829600258,"d":"£165,272"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":172244.16257304206,"d":"£172,244"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($W$3=$N$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E40,'Prisiau Tai (De-orllewin)'!W40)","v":{"v":138336,"d":"£138,336"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F40,'Prisiau Tai (De-orllewin)'!X40)","v":{"v":146400.9888,"d":"£146,401"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G40,'Prisiau Tai (De-orllewin)'!Y40)","v":{"v":156742.30546863095,"d":"£156,742"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H40,'Prisiau Tai (De-orllewin)'!Z40)","v":{"v":165272.35829600258,"d":"£165,272"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I40,'Prisiau Tai (De-orllewin)'!AA40)","v":{"v":172244.16257304206,"d":"£172,244"}}]
[null,47,{"v":130000,"d":"£130,000"},{"v":134000,"d":"£134,000"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":140432,"d":"£140,432"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":148619.1856,"d":"£148,619"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":159117.18888482233,"d":"£159,117"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":167776.4849368511,"d":"£167,776"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":174853.92261202756,"d":"£174,854"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($W$3=$N$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E41,'Prisiau Tai (De-orllewin)'!W41)","v":{"v":140432,"d":"£140,432"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F41,'Prisiau Tai (De-orllewin)'!X41)","v":{"v":148619.1856,"d":"£148,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G41,'Prisiau Tai (De-orllewin)'!Y41)","v":{"v":159117.18888482233,"d":"£159,117"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H41,'Prisiau Tai (De-orllewin)'!Z41)","v":{"v":167776.4849368511,"d":"£167,776"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I41,'Prisiau Tai (De-orllewin)'!AA41)","v":{"v":174853.92261202756,"d":"£174,854"}}]
[null,48,{"v":130000,"d":"£130,000"},{"v":135000,"d":"£135,000"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":141480,"d":"£141,480"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":176158.80263152032,"d":"£176,159"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($W$3=$N$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E42,'Prisiau Tai (De-orllewin)'!W42)","v":{"v":141480,"d":"£141,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F42,'Prisiau Tai (De-orllewin)'!X42)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G42,'Prisiau Tai (De-orllewin)'!Y42)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H42,'Prisiau Tai (De-orllewin)'!Z42)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I42,'Prisiau Tai (De-orllewin)'!AA42)","v":{"v":176158.80263152032,"d":"£176,159"}}]
[null,49,{"v":133000,"d":"£133,000"},{"v":137000,"d":"£137,000"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":143576,"d":"£143,576"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":151946.4808,"d":"£151,946"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":162679.5140091094,"d":"£162,680"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":171532.6748981239,"d":"£171,533"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":178768.56267050578,"d":"£178,769"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($W$3=$N$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E43,'Prisiau Tai (De-orllewin)'!W43)","v":{"v":143576,"d":"£143,576"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F43,'Prisiau Tai (De-orllewin)'!X43)","v":{"v":151946.4808,"d":"£151,946"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G43,'Prisiau Tai (De-orllewin)'!Y43)","v":{"v":162679.5140091094,"d":"£162,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H43,'Prisiau Tai (De-orllewin)'!Z43)","v":{"v":171532.6748981239,"d":"£171,533"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I43,'Prisiau Tai (De-orllewin)'!AA43)","v":{"v":178768.56267050578,"d":"£178,769"}}]
[null,50,{"v":135000,"d":"£135,000"},{"v":139000,"d":"£139,000"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":145672,"d":"£145,672"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":154164.6776,"d":"£154,165"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":165054.3974253008,"d":"£165,054"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":174036.80153897242,"d":"£174,037"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":181378.32270949127,"d":"£181,378"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($W$3=$N$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E44,'Prisiau Tai (De-orllewin)'!W44)","v":{"v":145672,"d":"£145,672"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F44,'Prisiau Tai (De-orllewin)'!X44)","v":{"v":154164.6776,"d":"£154,165"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G44,'Prisiau Tai (De-orllewin)'!Y44)","v":{"v":165054.3974253008,"d":"£165,054"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H44,'Prisiau Tai (De-orllewin)'!Z44)","v":{"v":174036.80153897242,"d":"£174,037"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I44,'Prisiau Tai (De-orllewin)'!AA44)","v":{"v":181378.32270949127,"d":"£181,378"}}]
[null,51,{"v":135962.19999999998,"d":"£135,962"},{"v":140000,"d":"£140,000"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":146720,"d":"£146,720"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":182683.20272898403,"d":"£182,683"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($W$3=$N$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E45,'Prisiau Tai (De-orllewin)'!W45)","v":{"v":146720,"d":"£146,720"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F45,'Prisiau Tai (De-orllewin)'!X45)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G45,'Prisiau Tai (De-orllewin)'!Y45)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H45,'Prisiau Tai (De-orllewin)'!Z45)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I45,'Prisiau Tai (De-orllewin)'!AA45)","v":{"v":182683.20272898403,"d":"£182,683"}}]
[null,52,{"v":138000,"d":"£138,000"},{"v":142000,"d":"£142,000"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":148816,"d":"£148,816"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":157491.9728,"d":"£157,492"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":168616.72254958784,"d":"£168,617"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":177792.9915002452,"d":"£177,793"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":185292.9627679695,"d":"£185,293"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($W$3=$N$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E46,'Prisiau Tai (De-orllewin)'!W46)","v":{"v":148816,"d":"£148,816"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F46,'Prisiau Tai (De-orllewin)'!X46)","v":{"v":157491.9728,"d":"£157,492"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G46,'Prisiau Tai (De-orllewin)'!Y46)","v":{"v":168616.72254958784,"d":"£168,617"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H46,'Prisiau Tai (De-orllewin)'!Z46)","v":{"v":177792.9915002452,"d":"£177,793"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I46,'Prisiau Tai (De-orllewin)'!AA46)","v":{"v":185292.9627679695,"d":"£185,293"}}]
[null,53,{"v":140000,"d":"£140,000"},{"v":145000,"d":"£145,000"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":151960,"d":"£151,960"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":189207.60282644775,"d":"£189,208"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($W$3=$N$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E47,'Prisiau Tai (De-orllewin)'!W47)","v":{"v":151960,"d":"£151,960"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F47,'Prisiau Tai (De-orllewin)'!X47)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G47,'Prisiau Tai (De-orllewin)'!Y47)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H47,'Prisiau Tai (De-orllewin)'!Z47)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I47,'Prisiau Tai (De-orllewin)'!AA47)","v":{"v":189207.60282644775,"d":"£189,208"}}]
[null,54,{"v":141000,"d":"£141,000"},{"v":146000,"d":"£146,000"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":153008,"d":"£153,008"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":161928.3664,"d":"£161,928"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":173366.4893819706,"d":"£173,366"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":182801.24478194225,"d":"£182,801"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":190512.48284594048,"d":"£190,512"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($W$3=$N$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E48,'Prisiau Tai (De-orllewin)'!W48)","v":{"v":153008,"d":"£153,008"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F48,'Prisiau Tai (De-orllewin)'!X48)","v":{"v":161928.3664,"d":"£161,928"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G48,'Prisiau Tai (De-orllewin)'!Y48)","v":{"v":173366.4893819706,"d":"£173,366"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H48,'Prisiau Tai (De-orllewin)'!Z48)","v":{"v":182801.24478194225,"d":"£182,801"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I48,'Prisiau Tai (De-orllewin)'!AA48)","v":{"v":190512.48284594048,"d":"£190,512"}}]
[null,55,{"v":144000,"d":"£144,000"},{"v":149000,"d":"£149,000"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":156152,"d":"£156,152"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":165255.6616,"d":"£165,256"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":176928.81450625768,"d":"£176,929"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":186557.43474321504,"d":"£186,557"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":194427.1229044187,"d":"£194,427"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($W$3=$N$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E49,'Prisiau Tai (De-orllewin)'!W49)","v":{"v":156152,"d":"£156,152"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F49,'Prisiau Tai (De-orllewin)'!X49)","v":{"v":165255.6616,"d":"£165,256"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G49,'Prisiau Tai (De-orllewin)'!Y49)","v":{"v":176928.81450625768,"d":"£176,929"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H49,'Prisiau Tai (De-orllewin)'!Z49)","v":{"v":186557.43474321504,"d":"£186,557"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I49,'Prisiau Tai (De-orllewin)'!AA49)","v":{"v":194427.1229044187,"d":"£194,427"}}]
[null,56,{"v":145000,"d":"£145,000"},{"v":150000,"d":"£150,000"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":157200,"d":"£157,200"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":195732.00292391144,"d":"£195,732"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($W$3=$N$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E50,'Prisiau Tai (De-orllewin)'!W50)","v":{"v":157200,"d":"£157,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F50,'Prisiau Tai (De-orllewin)'!X50)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G50,'Prisiau Tai (De-orllewin)'!Y50)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H50,'Prisiau Tai (De-orllewin)'!Z50)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I50,'Prisiau Tai (De-orllewin)'!AA50)","v":{"v":195732.00292391144,"d":"£195,732"}}]
[null,57,{"v":147000,"d":"£147,000"},{"v":150000,"d":"£150,000"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":157200,"d":"£157,200"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":195732.00292391144,"d":"£195,732"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($W$3=$N$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E51,'Prisiau Tai (De-orllewin)'!W51)","v":{"v":157200,"d":"£157,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F51,'Prisiau Tai (De-orllewin)'!X51)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G51,'Prisiau Tai (De-orllewin)'!Y51)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H51,'Prisiau Tai (De-orllewin)'!Z51)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I51,'Prisiau Tai (De-orllewin)'!AA51)","v":{"v":195732.00292391144,"d":"£195,732"}}]
[null,58,{"v":149950,"d":"£149,950"},{"v":154000,"d":"£154,000"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":161392,"d":"£161,392"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":170801.1536,"d":"£170,801"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":182866.0230467361,"d":"£182,866"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":192817.75134533635,"d":"£192,818"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":200951.52300188242,"d":"£200,952"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($W$3=$N$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E52,'Prisiau Tai (De-orllewin)'!W52)","v":{"v":161392,"d":"£161,392"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F52,'Prisiau Tai (De-orllewin)'!X52)","v":{"v":170801.1536,"d":"£170,801"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G52,'Prisiau Tai (De-orllewin)'!Y52)","v":{"v":182866.0230467361,"d":"£182,866"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H52,'Prisiau Tai (De-orllewin)'!Z52)","v":{"v":192817.75134533635,"d":"£192,818"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I52,'Prisiau Tai (De-orllewin)'!AA52)","v":{"v":200951.52300188242,"d":"£200,952"}}]
[null,59,{"v":150000,"d":"£150,000"},{"v":155000,"d":"£155,000"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":162440,"d":"£162,440"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":202256.40302137518,"d":"£202,256"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($W$3=$N$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E53,'Prisiau Tai (De-orllewin)'!W53)","v":{"v":162440,"d":"£162,440"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F53,'Prisiau Tai (De-orllewin)'!X53)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G53,'Prisiau Tai (De-orllewin)'!Y53)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H53,'Prisiau Tai (De-orllewin)'!Z53)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I53,'Prisiau Tai (De-orllewin)'!AA53)","v":{"v":202256.40302137518,"d":"£202,256"}}]
[null,60,{"v":152500,"d":"£152,500"},{"v":158000,"d":"£158,000"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":165584,"d":"£165,584"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":175237.5472,"d":"£175,238"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":187615.78987911888,"d":"£187,616"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":197826.0046270334,"d":"£197,826"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":206171.0430798534,"d":"£206,171"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($W$3=$N$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E54,'Prisiau Tai (De-orllewin)'!W54)","v":{"v":165584,"d":"£165,584"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F54,'Prisiau Tai (De-orllewin)'!X54)","v":{"v":175237.5472,"d":"£175,238"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G54,'Prisiau Tai (De-orllewin)'!Y54)","v":{"v":187615.78987911888,"d":"£187,616"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H54,'Prisiau Tai (De-orllewin)'!Z54)","v":{"v":197826.0046270334,"d":"£197,826"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I54,'Prisiau Tai (De-orllewin)'!AA54)","v":{"v":206171.0430798534,"d":"£206,171"}}]
[null,61,{"v":155000,"d":"£155,000"},{"v":160000,"d":"£160,000"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":167680,"d":"£167,680"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":208780.80311883887,"d":"£208,781"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($W$3=$N$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E55,'Prisiau Tai (De-orllewin)'!W55)","v":{"v":167680,"d":"£167,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F55,'Prisiau Tai (De-orllewin)'!X55)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G55,'Prisiau Tai (De-orllewin)'!Y55)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H55,'Prisiau Tai (De-orllewin)'!Z55)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I55,'Prisiau Tai (De-orllewin)'!AA55)","v":{"v":208780.80311883887,"d":"£208,781"}}]
[null,62,{"v":157000,"d":"£157,000"},{"v":162500,"d":"£162,500"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":170300,"d":"£170,300"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":180228.49,"d":"£180,228"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":192959.27756554948,"d":"£192,959"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":203460.28956894256,"d":"£203,460"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":212043.0031675707,"d":"£212,043"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($W$3=$N$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E56,'Prisiau Tai (De-orllewin)'!W56)","v":{"v":170300,"d":"£170,300"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F56,'Prisiau Tai (De-orllewin)'!X56)","v":{"v":180228.49,"d":"£180,228"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G56,'Prisiau Tai (De-orllewin)'!Y56)","v":{"v":192959.27756554948,"d":"£192,959"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H56,'Prisiau Tai (De-orllewin)'!Z56)","v":{"v":203460.28956894256,"d":"£203,460"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I56,'Prisiau Tai (De-orllewin)'!AA56)","v":{"v":212043.0031675707,"d":"£212,043"}}]
[null,63,{"v":159995,"d":"£159,995"},{"v":165000,"d":"£165,000"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":172920,"d":"£172,920"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":215305.2032163026,"d":"£215,305"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($W$3=$N$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E57,'Prisiau Tai (De-orllewin)'!W57)","v":{"v":172920,"d":"£172,920"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F57,'Prisiau Tai (De-orllewin)'!X57)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G57,'Prisiau Tai (De-orllewin)'!Y57)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H57,'Prisiau Tai (De-orllewin)'!Z57)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I57,'Prisiau Tai (De-orllewin)'!AA57)","v":{"v":215305.2032163026,"d":"£215,305"}}]
[null,64,{"v":160000,"d":"£160,000"},{"v":167000,"d":"£167,000"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":175016,"d":"£175,016"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":185219.4328,"d":"£185,219"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":198302.76525198008,"d":"£198,303"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":209094.57451085176,"d":"£209,095"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":217914.96325528808,"d":"£217,915"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($W$3=$N$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E58,'Prisiau Tai (De-orllewin)'!W58)","v":{"v":175016,"d":"£175,016"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F58,'Prisiau Tai (De-orllewin)'!X58)","v":{"v":185219.4328,"d":"£185,219"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G58,'Prisiau Tai (De-orllewin)'!Y58)","v":{"v":198302.76525198008,"d":"£198,303"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H58,'Prisiau Tai (De-orllewin)'!Z58)","v":{"v":209094.57451085176,"d":"£209,095"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I58,'Prisiau Tai (De-orllewin)'!AA58)","v":{"v":217914.96325528808,"d":"£217,915"}}]
[null,65,{"v":163000,"d":"£163,000"},{"v":169995,"d":"£169,995"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":178154.76,"d":"£178,155"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":188541.18250800003,"d":"£188,541"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":201859.1531677267,"d":"£201,859"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":212844.50415552247,"d":"£212,845"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":221823.0789136689,"d":"£221,823"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($W$3=$N$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E59,'Prisiau Tai (De-orllewin)'!W59)","v":{"v":178154.76,"d":"£178,155"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F59,'Prisiau Tai (De-orllewin)'!X59)","v":{"v":188541.18250800003,"d":"£188,541"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G59,'Prisiau Tai (De-orllewin)'!Y59)","v":{"v":201859.1531677267,"d":"£201,859"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H59,'Prisiau Tai (De-orllewin)'!Z59)","v":{"v":212844.50415552247,"d":"£212,845"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I59,'Prisiau Tai (De-orllewin)'!AA59)","v":{"v":221823.0789136689,"d":"£221,823"}}]
[null,66,{"v":165000,"d":"£165,000"},{"v":170000,"d":"£170,000"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":178160,"d":"£178,160"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":221829.6033137663,"d":"£221,830"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($W$3=$N$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E60,'Prisiau Tai (De-orllewin)'!W60)","v":{"v":178160,"d":"£178,160"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F60,'Prisiau Tai (De-orllewin)'!X60)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G60,'Prisiau Tai (De-orllewin)'!Y60)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H60,'Prisiau Tai (De-orllewin)'!Z60)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I60,'Prisiau Tai (De-orllewin)'!AA60)","v":{"v":221829.6033137663,"d":"£221,830"}}]
[null,67,{"v":168000,"d":"£168,000"},{"v":174067.50000000102,"d":"£174,068"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":182422.74000000107,"d":"£182,423"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":193057.98574200112,"d":"£193,058"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":206695.00952394758,"d":"£206,695"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":217943.5320279515,"d":"£217,944"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":227137.20279305437,"d":"£227,137"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($W$3=$N$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E61,'Prisiau Tai (De-orllewin)'!W61)","v":{"v":182422.74000000107,"d":"£182,423"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F61,'Prisiau Tai (De-orllewin)'!X61)","v":{"v":193057.98574200112,"d":"£193,058"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G61,'Prisiau Tai (De-orllewin)'!Y61)","v":{"v":206695.00952394758,"d":"£206,695"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H61,'Prisiau Tai (De-orllewin)'!Z61)","v":{"v":217943.5320279515,"d":"£217,944"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I61,'Prisiau Tai (De-orllewin)'!AA61)","v":{"v":227137.20279305437,"d":"£227,137"}}]
[null,68,{"v":170000,"d":"£170,000"},{"v":176000,"d":"£176,000"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":184448,"d":"£184,448"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":195201.3184,"d":"£195,201"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":208989.74062484127,"d":"£208,990"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":220363.14439467012,"d":"£220,363"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":229658.88343072278,"d":"£229,659"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($W$3=$N$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E62,'Prisiau Tai (De-orllewin)'!W62)","v":{"v":184448,"d":"£184,448"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F62,'Prisiau Tai (De-orllewin)'!X62)","v":{"v":195201.3184,"d":"£195,201"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G62,'Prisiau Tai (De-orllewin)'!Y62)","v":{"v":208989.74062484127,"d":"£208,990"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H62,'Prisiau Tai (De-orllewin)'!Z62)","v":{"v":220363.14439467012,"d":"£220,363"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I62,'Prisiau Tai (De-orllewin)'!AA62)","v":{"v":229658.88343072278,"d":"£229,659"}}]
[null,69,{"v":173007.49999999994,"d":"£173,008"},{"v":179995,"d":"£179,995"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":188634.76,"d":"£188,635"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":199632.16650800002,"d":"£199,632"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":213733.5702486836,"d":"£213,734"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":225365.13735976507,"d":"£225,365"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":234871.8791085963,"d":"£234,872"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($W$3=$N$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E63,'Prisiau Tai (De-orllewin)'!W63)","v":{"v":188634.76,"d":"£188,635"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F63,'Prisiau Tai (De-orllewin)'!X63)","v":{"v":199632.16650800002,"d":"£199,632"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G63,'Prisiau Tai (De-orllewin)'!Y63)","v":{"v":213733.5702486836,"d":"£213,734"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H63,'Prisiau Tai (De-orllewin)'!Z63)","v":{"v":225365.13735976507,"d":"£225,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I63,'Prisiau Tai (De-orllewin)'!AA63)","v":{"v":234871.8791085963,"d":"£234,872"}}]
[null,70,{"v":175000,"d":"£175,000"},{"v":180000,"d":"£180,000"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":188640,"d":"£188,640"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":234878.40350869374,"d":"£234,878"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($W$3=$N$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E64,'Prisiau Tai (De-orllewin)'!W64)","v":{"v":188640,"d":"£188,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F64,'Prisiau Tai (De-orllewin)'!X64)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G64,'Prisiau Tai (De-orllewin)'!Y64)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H64,'Prisiau Tai (De-orllewin)'!Z64)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I64,'Prisiau Tai (De-orllewin)'!AA64)","v":{"v":234878.40350869374,"d":"£234,878"}}]
[null,71,{"v":178995,"d":"£178,995"},{"v":185000,"d":"£185,000"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":193880,"d":"£193,880"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":241402.80360615742,"d":"£241,403"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($W$3=$N$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E65,'Prisiau Tai (De-orllewin)'!W65)","v":{"v":193880,"d":"£193,880"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F65,'Prisiau Tai (De-orllewin)'!X65)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G65,'Prisiau Tai (De-orllewin)'!Y65)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H65,'Prisiau Tai (De-orllewin)'!Z65)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I65,'Prisiau Tai (De-orllewin)'!AA65)","v":{"v":241402.80360615742,"d":"£241,403"}}]
[null,72,{"v":180000,"d":"£180,000"},{"v":187500,"d":"£187,500"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":196500,"d":"£196,500"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":207955.95,"d":"£207,956"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":222645.32026794172,"d":"£222,645"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":234761.87257954915,"d":"£234,762"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":244665.00365488933,"d":"£244,665"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($W$3=$N$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E66,'Prisiau Tai (De-orllewin)'!W66)","v":{"v":196500,"d":"£196,500"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F66,'Prisiau Tai (De-orllewin)'!X66)","v":{"v":207955.95,"d":"£207,956"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G66,'Prisiau Tai (De-orllewin)'!Y66)","v":{"v":222645.32026794172,"d":"£222,645"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H66,'Prisiau Tai (De-orllewin)'!Z66)","v":{"v":234761.87257954915,"d":"£234,762"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I66,'Prisiau Tai (De-orllewin)'!AA66)","v":{"v":244665.00365488933,"d":"£244,665"}}]
[null,73,{"v":185000,"d":"£185,000"},{"v":190000,"d":"£190,000"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":199120,"d":"£199,120"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":247927.20370362117,"d":"£247,927"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($W$3=$N$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E67,'Prisiau Tai (De-orllewin)'!W67)","v":{"v":199120,"d":"£199,120"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F67,'Prisiau Tai (De-orllewin)'!X67)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G67,'Prisiau Tai (De-orllewin)'!Y67)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H67,'Prisiau Tai (De-orllewin)'!Z67)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I67,'Prisiau Tai (De-orllewin)'!AA67)","v":{"v":247927.20370362117,"d":"£247,927"}}]
[null,74,{"v":188000,"d":"£188,000"},{"v":194479.60000000172,"d":"£194,480"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":203814.6208000018,"d":"£203,815"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":215697.01319264193,"d":"£215,697"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":230933.18841376845,"d":"£230,933"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":243500.7737307845,"d":"£243,501"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":253772.54423894314,"d":"£253,773"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($W$3=$N$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E68,'Prisiau Tai (De-orllewin)'!W68)","v":{"v":203814.6208000018,"d":"£203,815"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F68,'Prisiau Tai (De-orllewin)'!X68)","v":{"v":215697.01319264193,"d":"£215,697"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G68,'Prisiau Tai (De-orllewin)'!Y68)","v":{"v":230933.18841376845,"d":"£230,933"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H68,'Prisiau Tai (De-orllewin)'!Z68)","v":{"v":243500.7737307845,"d":"£243,501"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I68,'Prisiau Tai (De-orllewin)'!AA68)","v":{"v":253772.54423894314,"d":"£253,773"}}]
[null,75,{"v":190000,"d":"£190,000"},{"v":198000,"d":"£198,000"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":207504,"d":"£207,504"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":219601.48320000002,"d":"£219,601"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":235113.45820294647,"d":"£235,113"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":247908.53744400392,"d":"£247,909"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":258366.24385956314,"d":"£258,366"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($W$3=$N$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E69,'Prisiau Tai (De-orllewin)'!W69)","v":{"v":207504,"d":"£207,504"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F69,'Prisiau Tai (De-orllewin)'!X69)","v":{"v":219601.48320000002,"d":"£219,601"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G69,'Prisiau Tai (De-orllewin)'!Y69)","v":{"v":235113.45820294647,"d":"£235,113"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H69,'Prisiau Tai (De-orllewin)'!Z69)","v":{"v":247908.53744400392,"d":"£247,909"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I69,'Prisiau Tai (De-orllewin)'!AA69)","v":{"v":258366.24385956314,"d":"£258,366"}}]
[null,76,{"v":195000,"d":"£195,000"},{"v":201312.12000000212,"d":"£201,312"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":210975.10176000223,"d":"£210,975"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":223274.95019261035,"d":"£223,275"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":239046.40763316685,"d":"£239,046"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":252055.52140885012,"d":"£252,056"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":262688.1630697282,"d":"£262,688"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($W$3=$N$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E70,'Prisiau Tai (De-orllewin)'!W70)","v":{"v":210975.10176000223,"d":"£210,975"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F70,'Prisiau Tai (De-orllewin)'!X70)","v":{"v":223274.95019261035,"d":"£223,275"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G70,'Prisiau Tai (De-orllewin)'!Y70)","v":{"v":239046.40763316685,"d":"£239,046"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H70,'Prisiau Tai (De-orllewin)'!Z70)","v":{"v":252055.52140885012,"d":"£252,056"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I70,'Prisiau Tai (De-orllewin)'!AA70)","v":{"v":262688.1630697282,"d":"£262,688"}}]
[null,77,{"v":199950,"d":"£199,950"},{"v":207000,"d":"£207,000"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":216936,"d":"£216,936"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":229583.3688,"d":"£229,583"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":245800.43357580763,"d":"£245,800"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":259177.10732782222,"d":"£259,177"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":270110.16403499775,"d":"£270,110"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($W$3=$N$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E71,'Prisiau Tai (De-orllewin)'!W71)","v":{"v":216936,"d":"£216,936"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F71,'Prisiau Tai (De-orllewin)'!X71)","v":{"v":229583.3688,"d":"£229,583"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G71,'Prisiau Tai (De-orllewin)'!Y71)","v":{"v":245800.43357580763,"d":"£245,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H71,'Prisiau Tai (De-orllewin)'!Z71)","v":{"v":259177.10732782222,"d":"£259,177"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I71,'Prisiau Tai (De-orllewin)'!AA71)","v":{"v":270110.16403499775,"d":"£270,110"}}]
[null,78,{"v":203930.0000000003,"d":"£203,930"},{"v":210000,"d":"£210,000"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":220080,"d":"£220,080"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":232910.664,"d":"£232,911"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":249362.7587000947,"d":"£249,363"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":262933.297289095,"d":"£262,933"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":274024.80409347604,"d":"£274,025"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($W$3=$N$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E72,'Prisiau Tai (De-orllewin)'!W72)","v":{"v":220080,"d":"£220,080"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F72,'Prisiau Tai (De-orllewin)'!X72)","v":{"v":232910.664,"d":"£232,911"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G72,'Prisiau Tai (De-orllewin)'!Y72)","v":{"v":249362.7587000947,"d":"£249,363"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H72,'Prisiau Tai (De-orllewin)'!Z72)","v":{"v":262933.297289095,"d":"£262,933"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I72,'Prisiau Tai (De-orllewin)'!AA72)","v":{"v":274024.80409347604,"d":"£274,025"}}]
[null,79,{"v":210000,"d":"£210,000"},{"v":215000,"d":"£215,000"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":225320,"d":"£225,320"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":238456.15600000002,"d":"£238,456"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":255299.96724057317,"d":"£255,300"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":269193.61389121634,"d":"£269,194"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":280549.2041909398,"d":"£280,549"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($W$3=$N$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E73,'Prisiau Tai (De-orllewin)'!W73)","v":{"v":225320,"d":"£225,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F73,'Prisiau Tai (De-orllewin)'!X73)","v":{"v":238456.15600000002,"d":"£238,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G73,'Prisiau Tai (De-orllewin)'!Y73)","v":{"v":255299.96724057317,"d":"£255,300"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H73,'Prisiau Tai (De-orllewin)'!Z73)","v":{"v":269193.61389121634,"d":"£269,194"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I73,'Prisiau Tai (De-orllewin)'!AA73)","v":{"v":280549.2041909398,"d":"£280,549"}}]
[null,80,{"v":213300.00000000017,"d":"£213,300"},{"v":220000,"d":"£220,000"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":230560,"d":"£230,560"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":287073.6042884035,"d":"£287,074"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($W$3=$N$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E74,'Prisiau Tai (De-orllewin)'!W74)","v":{"v":230560,"d":"£230,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F74,'Prisiau Tai (De-orllewin)'!X74)","v":{"v":244001.64800000002,"d":"£244,002"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G74,'Prisiau Tai (De-orllewin)'!Y74)","v":{"v":261237.17578105163,"d":"£261,237"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H74,'Prisiau Tai (De-orllewin)'!Z74)","v":{"v":275453.9304933377,"d":"£275,454"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I74,'Prisiau Tai (De-orllewin)'!AA74)","v":{"v":287073.6042884035,"d":"£287,074"}}]
[null,81,{"v":218500,"d":"£218,500"},{"v":225000,"d":"£225,000"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":235800,"d":"£235,800"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":249547.14,"d":"£249,547"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":267174.38432153006,"d":"£267,174"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":281714.24709545897,"d":"£281,714"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":293598.0043858672,"d":"£293,598"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($W$3=$N$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E75,'Prisiau Tai (De-orllewin)'!W75)","v":{"v":235800,"d":"£235,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F75,'Prisiau Tai (De-orllewin)'!X75)","v":{"v":249547.14,"d":"£249,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G75,'Prisiau Tai (De-orllewin)'!Y75)","v":{"v":267174.38432153006,"d":"£267,174"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H75,'Prisiau Tai (De-orllewin)'!Z75)","v":{"v":281714.24709545897,"d":"£281,714"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I75,'Prisiau Tai (De-orllewin)'!AA75)","v":{"v":293598.0043858672,"d":"£293,598"}}]
[null,82,{"v":222500,"d":"£222,500"},{"v":230000,"d":"£230,000"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":241040,"d":"£241,040"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":255092.632,"d":"£255,093"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":273111.5928620085,"d":"£273,112"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":287974.56369758025,"d":"£287,975"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":300122.4044833309,"d":"£300,122"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($W$3=$N$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E76,'Prisiau Tai (De-orllewin)'!W76)","v":{"v":241040,"d":"£241,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F76,'Prisiau Tai (De-orllewin)'!X76)","v":{"v":255092.632,"d":"£255,093"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G76,'Prisiau Tai (De-orllewin)'!Y76)","v":{"v":273111.5928620085,"d":"£273,112"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H76,'Prisiau Tai (De-orllewin)'!Z76)","v":{"v":287974.56369758025,"d":"£287,975"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I76,'Prisiau Tai (De-orllewin)'!AA76)","v":{"v":300122.4044833309,"d":"£300,122"}}]
[null,83,{"v":226000,"d":"£226,000"},{"v":235000,"d":"£235,000"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":246280,"d":"£246,280"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":260638.124,"d":"£260,638"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":279048.801402487,"d":"£279,049"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":294234.88029970165,"d":"£294,235"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":306646.8045807947,"d":"£306,647"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($W$3=$N$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E77,'Prisiau Tai (De-orllewin)'!W77)","v":{"v":246280,"d":"£246,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F77,'Prisiau Tai (De-orllewin)'!X77)","v":{"v":260638.124,"d":"£260,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G77,'Prisiau Tai (De-orllewin)'!Y77)","v":{"v":279048.801402487,"d":"£279,049"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H77,'Prisiau Tai (De-orllewin)'!Z77)","v":{"v":294234.88029970165,"d":"£294,235"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I77,'Prisiau Tai (De-orllewin)'!AA77)","v":{"v":306646.8045807947,"d":"£306,647"}}]
[null,84,{"v":230000,"d":"£230,000"},{"v":240000,"d":"£240,000"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":251520,"d":"£251,520"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":266183.616,"d":"£266,184"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":284986.00994296535,"d":"£284,986"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":300495.19690182287,"d":"£300,495"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":313171.2046782583,"d":"£313,171"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($W$3=$N$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E78,'Prisiau Tai (De-orllewin)'!W78)","v":{"v":251520,"d":"£251,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F78,'Prisiau Tai (De-orllewin)'!X78)","v":{"v":266183.616,"d":"£266,184"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G78,'Prisiau Tai (De-orllewin)'!Y78)","v":{"v":284986.00994296535,"d":"£284,986"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H78,'Prisiau Tai (De-orllewin)'!Z78)","v":{"v":300495.19690182287,"d":"£300,495"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I78,'Prisiau Tai (De-orllewin)'!AA78)","v":{"v":313171.2046782583,"d":"£313,171"}}]
[null,85,{"v":235000,"d":"£235,000"},{"v":247500,"d":"£247,500"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":259380,"d":"£259,380"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":274501.854,"d":"£274,502"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":293891.822753683,"d":"£293,892"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":309885.6718050048,"d":"£309,886"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":322957.80482445384,"d":"£322,958"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($W$3=$N$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E79,'Prisiau Tai (De-orllewin)'!W79)","v":{"v":259380,"d":"£259,380"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F79,'Prisiau Tai (De-orllewin)'!X79)","v":{"v":274501.854,"d":"£274,502"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G79,'Prisiau Tai (De-orllewin)'!Y79)","v":{"v":293891.822753683,"d":"£293,892"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H79,'Prisiau Tai (De-orllewin)'!Z79)","v":{"v":309885.6718050048,"d":"£309,886"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I79,'Prisiau Tai (De-orllewin)'!AA79)","v":{"v":322957.80482445384,"d":"£322,958"}}]
[null,86,{"v":240000,"d":"£240,000"},{"v":250000,"d":"£250,000"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":262000,"d":"£262,000"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":277274.6,"d":"£277,275"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":296860.42702392227,"d":"£296,860"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":313015.8301060655,"d":"£313,016"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":326220.0048731857,"d":"£326,220"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($W$3=$N$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E80,'Prisiau Tai (De-orllewin)'!W80)","v":{"v":262000,"d":"£262,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F80,'Prisiau Tai (De-orllewin)'!X80)","v":{"v":277274.6,"d":"£277,275"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G80,'Prisiau Tai (De-orllewin)'!Y80)","v":{"v":296860.42702392227,"d":"£296,860"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H80,'Prisiau Tai (De-orllewin)'!Z80)","v":{"v":313015.8301060655,"d":"£313,016"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I80,'Prisiau Tai (De-orllewin)'!AA80)","v":{"v":326220.0048731857,"d":"£326,220"}}]
[null,87,{"v":245000,"d":"£245,000"},{"v":259971.15000000029,"d":"£259,971"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":272449.7652000003,"d":"£272,450"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":288333.58651116036,"d":"£288,334"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":308700.586411601,"d":"£308,701"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":325500.3412835143,"d":"£325,500"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":339231.15927955124,"d":"£339,231"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($W$3=$N$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E81,'Prisiau Tai (De-orllewin)'!W81)","v":{"v":272449.7652000003,"d":"£272,450"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F81,'Prisiau Tai (De-orllewin)'!X81)","v":{"v":288333.58651116036,"d":"£288,334"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G81,'Prisiau Tai (De-orllewin)'!Y81)","v":{"v":308700.586411601,"d":"£308,701"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H81,'Prisiau Tai (De-orllewin)'!Z81)","v":{"v":325500.3412835143,"d":"£325,500"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I81,'Prisiau Tai (De-orllewin)'!AA81)","v":{"v":339231.15927955124,"d":"£339,231"}}]
[null,88,{"v":250000,"d":"£250,000"},{"v":265000,"d":"£265,000"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":277720,"d":"£277,720"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":293911.076,"d":"£293,911"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":314672.0526453576,"d":"£314,672"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":331796.77991242945,"d":"£331,797"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":345793.2051655769,"d":"£345,793"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($W$3=$N$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E82,'Prisiau Tai (De-orllewin)'!W82)","v":{"v":277720,"d":"£277,720"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F82,'Prisiau Tai (De-orllewin)'!X82)","v":{"v":293911.076,"d":"£293,911"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G82,'Prisiau Tai (De-orllewin)'!Y82)","v":{"v":314672.0526453576,"d":"£314,672"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H82,'Prisiau Tai (De-orllewin)'!Z82)","v":{"v":331796.77991242945,"d":"£331,797"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I82,'Prisiau Tai (De-orllewin)'!AA82)","v":{"v":345793.2051655769,"d":"£345,793"}}]
[null,89,{"v":260000,"d":"£260,000"},{"v":272500,"d":"£272,500"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":285580,"d":"£285,580"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":302229.314,"d":"£302,229"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":323577.8654560753,"d":"£323,578"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":341187.2548156114,"d":"£341,187"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":355579.80531177245,"d":"£355,580"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($W$3=$N$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E83,'Prisiau Tai (De-orllewin)'!W83)","v":{"v":285580,"d":"£285,580"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F83,'Prisiau Tai (De-orllewin)'!X83)","v":{"v":302229.314,"d":"£302,229"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G83,'Prisiau Tai (De-orllewin)'!Y83)","v":{"v":323577.8654560753,"d":"£323,578"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H83,'Prisiau Tai (De-orllewin)'!Z83)","v":{"v":341187.2548156114,"d":"£341,187"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I83,'Prisiau Tai (De-orllewin)'!AA83)","v":{"v":355579.80531177245,"d":"£355,580"}}]
[null,90,{"v":269000,"d":"£269,000"},{"v":280000,"d":"£280,000"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!C$118)","v":{"v":293440,"d":"£293,440"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!D$118)","v":{"v":310547.552,"d":"£310,548"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!E$118)","v":{"v":332483.67826679297,"d":"£332,484"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!F$118)","v":{"v":350577.7297187934,"d":"£350,578"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (De-o)'!G$118)","v":{"v":365366.40545796807,"d":"£365,366"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($W$3=$N$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!E84,'Prisiau Tai (De-orllewin)'!W84)","v":{"v":293440,"d":"£293,440"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!F84,'Prisiau Tai (De-orllewin)'!X84)","v":{"v":310547.552,"d":"£310,548"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!G84,'Prisiau Tai (De-orllewin)'!Y84)","v":{"v":332483.67826679297,"d":"£332,484"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!H84,'Prisiau Tai (De-orllewin)'!Z84)","v":{"v":350577.7297187934,"d":"£350,578"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-orllewin)'!I84,'Prisiau Tai (De-orllewin)'!AA84)","v":{"v":365366.40545796807,"d":"£365,366"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Prisiau Tai (De-ddwyrain)","index":29,"n_rows":85,"n_cols":34,"rows_kept":85,"merged":[[1,1,1,8],[1,10,1,13],[8,10,9,10]]}
[]
[null,"Dosbarthiad Prisiau Tai Wedi'i Ragosod (De-ddwyrain Cymru)",{"$nulls":8},"Dosbarthiad prisiau tai defnyddwyr",{"$nulls":10},"User House Price Distribution",{"$nulls":6},"Dosbarthiad Prisiau Tai a Ddefnyddiwyd (unai LlC neu Defnyddwyr)"]
[null,"Canradd","2017/18","2018/19",{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"},{"$nulls":3},"Canradd",{"$f":"L4","v":0},"Blank?",{"$nulls":6},2017,2018,2019,2020,2021,2022,null,null,{"$f":"Year1","v":"2019/20"},{"$f":"Year2","v":"2020/21"},{"$f":"Year3","v":"2021/22"},{"$f":"Year4","v":"2022/23"},{"$f":"Year5","v":"2023/24"}]
[null,10,{"v":72000,"d":"£72,000"},{"v":75000,"d":"£75,000"},{"$f":"D4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":78600,"d":"£78,600"}},{"$f":"E4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":83182.38,"d":"£83,182"}},{"$f":"F4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":89058.12810717669,"d":"£89,058"}},{"$f":"G4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":93904.74903181965,"d":"£93,905"}},{"$f":"H4*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":97866.00146195572,"d":"£97,866"}},null,{"$f":"IF('Rhaniad y Ddeiliadaeth (De-ddn)'!D18=\"Arall\",\"Dewiswch data ar gyfer pa flwyddyn:\",\"\")","v":""},null,{"$f":"IF(ISBLANK($L$4),\"\",B4)","v":""},null,{"$f":"IF(ISBLANK(N4),1,0)","v":1},{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"<< Nodwch y data yma.\",\"\"))","v":""},{"$nulls":4},{"$f":"B4","v":10},{"$f":"IF($N$3=$V$3,N4,\"\")","v":""},{"$f":"IF($W$3=$N$3,N4,V4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z4*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,10,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E4,'Prisiau Tai (De-ddwyrain)'!W4)","v":{"v":78600,"d":"£78,600"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F4,'Prisiau Tai (De-ddwyrain)'!X4)","v":{"v":83182.38,"d":"£83,182"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G4,'Prisiau Tai (De-ddwyrain)'!Y4)","v":{"v":89058.12810717669,"d":"£89,058"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H4,'Prisiau Tai (De-ddwyrain)'!Z4)","v":{"v":93904.74903181965,"d":"£93,905"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I4,'Prisiau Tai (De-ddwyrain)'!AA4)","v":{"v":97866.00146195572,"d":"£97,866"}}]
[null,11,{"v":75000,"d":"£75,000"},{"v":78000,"d":"£78,000"},{"$f":"D5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":81744,"d":"£81,744"}},{"$f":"E5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":86509.6752,"d":"£86,510"}},{"$f":"F5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":92620.45323146375,"d":"£92,620"}},{"$f":"G5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":97660.93899309244,"d":"£97,661"}},{"$f":"H5*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":101780.64152043396,"d":"£101,781"}},null,{"$f":"IF(K4=\"\",\"\",\"Dim ond data ar gyfer un blwyddyn sydd angen (naill ai 2017 neu 2018)\")","v":""},null,"",null,{"$f":"IF(ISBLANK(N5),1,0)","v":1},{"$nulls":5},11,"",{"$f":"IF($W$3=$N$3,N5,V5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z5*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,11,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E5,'Prisiau Tai (De-ddwyrain)'!W5)","v":{"v":81744,"d":"£81,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F5,'Prisiau Tai (De-ddwyrain)'!X5)","v":{"v":86509.6752,"d":"£86,510"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G5,'Prisiau Tai (De-ddwyrain)'!Y5)","v":{"v":92620.45323146375,"d":"£92,620"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H5,'Prisiau Tai (De-ddwyrain)'!Z5)","v":{"v":97660.93899309244,"d":"£97,661"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I5,'Prisiau Tai (De-ddwyrain)'!AA5)","v":{"v":101780.64152043396,"d":"£101,781"}}]
[null,12,{"v":77500,"d":"£77,500"},{"v":80000,"d":"£80,000"},{"$f":"D6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":83840,"d":"£83,840"}},{"$f":"E6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":88727.872,"d":"£88,728"}},{"$f":"F6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":94995.33664765513,"d":"£94,995"}},{"$f":"G6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":100165.06563394096,"d":"£100,165"}},{"$f":"H6*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":104390.40155941944,"d":"£104,390"}},{"$nulls":3},"",null,1,{"$nulls":5},12,"",{"$f":"IF($W$3=$N$3,N6,V6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z6*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,12,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E6,'Prisiau Tai (De-ddwyrain)'!W6)","v":{"v":83840,"d":"£83,840"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F6,'Prisiau Tai (De-ddwyrain)'!X6)","v":{"v":88727.872,"d":"£88,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G6,'Prisiau Tai (De-ddwyrain)'!Y6)","v":{"v":94995.33664765513,"d":"£94,995"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H6,'Prisiau Tai (De-ddwyrain)'!Z6)","v":{"v":100165.06563394096,"d":"£100,165"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I6,'Prisiau Tai (De-ddwyrain)'!AA6)","v":{"v":104390.40155941944,"d":"£104,390"}}]
[null,13,{"v":80000,"d":"£80,000"},{"v":83000,"d":"£83,000"},{"$f":"D7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":86984,"d":"£86,984"}},{"$f":"E7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":92055.1672,"d":"£92,055"}},{"$f":"F7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":98557.66177194219,"d":"£98,558"}},{"$f":"G7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":103921.25559521375,"d":"£103,921"}},{"$f":"H7*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":108305.04161789767,"d":"£108,305"}},null,{"$f":"IF(K4=\"\",\"\",IF(O85=1,\"Dewis defnyddiwr anghyflawn\",IF(O85=0,\"Dewis defnyddiwr yn gyflawn\",\"\")))","v":""},null,"",null,1,{"$nulls":5},13,"",{"$f":"IF($W$3=$N$3,N7,V7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z7*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,13,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E7,'Prisiau Tai (De-ddwyrain)'!W7)","v":{"v":86984,"d":"£86,984"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F7,'Prisiau Tai (De-ddwyrain)'!X7)","v":{"v":92055.1672,"d":"£92,055"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G7,'Prisiau Tai (De-ddwyrain)'!Y7)","v":{"v":98557.66177194219,"d":"£98,558"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H7,'Prisiau Tai (De-ddwyrain)'!Z7)","v":{"v":103921.25559521375,"d":"£103,921"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I7,'Prisiau Tai (De-ddwyrain)'!AA7)","v":{"v":108305.04161789767,"d":"£108,305"}}]
[null,14,{"v":82000,"d":"£82,000"},{"v":85000,"d":"£85,000"},{"$f":"D8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":89080,"d":"£89,080"}},{"$f":"E8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":94273.364,"d":"£94,273"}},{"$f":"F8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":100932.54518813358,"d":"£100,933"}},{"$f":"G8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":106425.38223606227,"d":"£106,425"}},{"$f":"H8*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":110914.80165688315,"d":"£110,915"}},{"$nulls":3},"",null,1,{"$nulls":5},14,"",{"$f":"IF($W$3=$N$3,N8,V8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z8*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,14,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E8,'Prisiau Tai (De-ddwyrain)'!W8)","v":{"v":89080,"d":"£89,080"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F8,'Prisiau Tai (De-ddwyrain)'!X8)","v":{"v":94273.364,"d":"£94,273"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G8,'Prisiau Tai (De-ddwyrain)'!Y8)","v":{"v":100932.54518813358,"d":"£100,933"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H8,'Prisiau Tai (De-ddwyrain)'!Z8)","v":{"v":106425.38223606227,"d":"£106,425"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I8,'Prisiau Tai (De-ddwyrain)'!AA8)","v":{"v":110914.80165688315,"d":"£110,915"}}]
[null,15,{"v":84000,"d":"£84,000"},{"v":88000,"d":"£88,000"},{"$f":"D9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":92224,"d":"£92,224"}},{"$f":"E9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":97600.6592,"d":"£97,601"}},{"$f":"F9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":104494.87031242064,"d":"£104,495"}},{"$f":"G9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":110181.57219733506,"d":"£110,182"}},{"$f":"H9*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":114829.44171536139,"d":"£114,829"}},null,{"$f":"IF(K4=\"\",\"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch\",\"\")","v":"Os ydych am ddefnyddio eich dosraniad data incwm eich hunan, newidiwch y dewis yn y blwch"},null,"",null,1,{"$nulls":5},15,"",{"$f":"IF($W$3=$N$3,N9,V9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z9*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,15,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E9,'Prisiau Tai (De-ddwyrain)'!W9)","v":{"v":92224,"d":"£92,224"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F9,'Prisiau Tai (De-ddwyrain)'!X9)","v":{"v":97600.6592,"d":"£97,601"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G9,'Prisiau Tai (De-ddwyrain)'!Y9)","v":{"v":104494.87031242064,"d":"£104,495"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H9,'Prisiau Tai (De-ddwyrain)'!Z9)","v":{"v":110181.57219733506,"d":"£110,182"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I9,'Prisiau Tai (De-ddwyrain)'!AA9)","v":{"v":114829.44171536139,"d":"£114,829"}}]
[null,16,{"v":85536.00000000003,"d":"£85,536"},{"v":90000,"d":"£90,000"},{"$f":"D10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":94320,"d":"£94,320"}},{"$f":"E10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"F10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"G10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"H10*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":117439.20175434687,"d":"£117,439"}},{"$nulls":3},"",null,1,{"$nulls":5},16,"",{"$f":"IF($W$3=$N$3,N10,V10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z10*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,16,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E10,'Prisiau Tai (De-ddwyrain)'!W10)","v":{"v":94320,"d":"£94,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F10,'Prisiau Tai (De-ddwyrain)'!X10)","v":{"v":99818.856,"d":"£99,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G10,'Prisiau Tai (De-ddwyrain)'!Y10)","v":{"v":106869.75372861202,"d":"£106,870"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H10,'Prisiau Tai (De-ddwyrain)'!Z10)","v":{"v":112685.69883818358,"d":"£112,686"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I10,'Prisiau Tai (De-ddwyrain)'!AA10)","v":{"v":117439.20175434687,"d":"£117,439"}}]
[null,17,{"v":88000,"d":"£88,000"},{"v":92500,"d":"£92,500"},{"$f":"D11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":96940,"d":"£96,940"}},{"$f":"E11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":102591.602,"d":"£102,592"}},{"$f":"F11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":109838.35799885124,"d":"£109,838"}},{"$f":"G11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":115815.85713924422,"d":"£115,816"}},{"$f":"H11*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":120701.40180307871,"d":"£120,701"}},{"$nulls":3},"",null,1,{"$nulls":5},17,"",{"$f":"IF($W$3=$N$3,N11,V11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z11*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,17,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E11,'Prisiau Tai (De-ddwyrain)'!W11)","v":{"v":96940,"d":"£96,940"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F11,'Prisiau Tai (De-ddwyrain)'!X11)","v":{"v":102591.602,"d":"£102,592"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G11,'Prisiau Tai (De-ddwyrain)'!Y11)","v":{"v":109838.35799885124,"d":"£109,838"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H11,'Prisiau Tai (De-ddwyrain)'!Z11)","v":{"v":115815.85713924422,"d":"£115,816"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I11,'Prisiau Tai (De-ddwyrain)'!AA11)","v":{"v":120701.40180307871,"d":"£120,701"}}]
[null,18,{"v":90000,"d":"£90,000"},{"v":95000,"d":"£95,000"},{"$f":"D12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":99560,"d":"£99,560"}},{"$f":"E12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":105364.348,"d":"£105,364"}},{"$f":"F12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":112806.96226909047,"d":"£112,807"}},{"$f":"G12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":118946.0154403049,"d":"£118,946"}},{"$f":"H12*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":123963.60185181058,"d":"£123,964"}},{"$nulls":3},"",null,1,{"$nulls":5},18,"",{"$f":"IF($W$3=$N$3,N12,V12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z12*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,18,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E12,'Prisiau Tai (De-ddwyrain)'!W12)","v":{"v":99560,"d":"£99,560"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F12,'Prisiau Tai (De-ddwyrain)'!X12)","v":{"v":105364.348,"d":"£105,364"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G12,'Prisiau Tai (De-ddwyrain)'!Y12)","v":{"v":112806.96226909047,"d":"£112,807"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H12,'Prisiau Tai (De-ddwyrain)'!Z12)","v":{"v":118946.0154403049,"d":"£118,946"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I12,'Prisiau Tai (De-ddwyrain)'!AA12)","v":{"v":123963.60185181058,"d":"£123,964"}}]
[null,19,{"v":92500,"d":"£92,500"},{"v":97000,"d":"£97,000"},{"$f":"D13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":101656,"d":"£101,656"}},{"$f":"E13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":107582.5448,"d":"£107,583"}},{"$f":"F13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":115181.84568528185,"d":"£115,182"}},{"$f":"G13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":121450.14208115342,"d":"£121,450"}},{"$f":"H13*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":126573.36189079608,"d":"£126,573"}},{"$nulls":3},"",null,1,{"$nulls":5},19,"",{"$f":"IF($W$3=$N$3,N13,V13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z13*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,19,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E13,'Prisiau Tai (De-ddwyrain)'!W13)","v":{"v":101656,"d":"£101,656"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F13,'Prisiau Tai (De-ddwyrain)'!X13)","v":{"v":107582.5448,"d":"£107,583"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G13,'Prisiau Tai (De-ddwyrain)'!Y13)","v":{"v":115181.84568528185,"d":"£115,182"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H13,'Prisiau Tai (De-ddwyrain)'!Z13)","v":{"v":121450.14208115342,"d":"£121,450"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I13,'Prisiau Tai (De-ddwyrain)'!AA13)","v":{"v":126573.36189079608,"d":"£126,573"}}]
[null,20,{"v":95000,"d":"£95,000"},{"v":100000,"d":"£100,000"},{"$f":"D14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":104800,"d":"£104,800"}},{"$f":"E14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"F14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"G14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"H14*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":130488.0019492743,"d":"£130,488"}},{"$nulls":3},"",null,1,{"$nulls":5},20,"",{"$f":"IF($W$3=$N$3,N14,V14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z14*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,20,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E14,'Prisiau Tai (De-ddwyrain)'!W14)","v":{"v":104800,"d":"£104,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F14,'Prisiau Tai (De-ddwyrain)'!X14)","v":{"v":110909.84,"d":"£110,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G14,'Prisiau Tai (De-ddwyrain)'!Y14)","v":{"v":118744.17080956891,"d":"£118,744"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H14,'Prisiau Tai (De-ddwyrain)'!Z14)","v":{"v":125206.3320424262,"d":"£125,206"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I14,'Prisiau Tai (De-ddwyrain)'!AA14)","v":{"v":130488.0019492743,"d":"£130,488"}}]
[null,21,{"v":97000,"d":"£97,000"},{"v":101500,"d":"£101,500"},{"$f":"D15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":106372,"d":"£106,372"}},{"$f":"E15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":112573.48760000001,"d":"£112,573"}},{"$f":"F15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":120525.33337171245,"d":"£120,525"}},{"$f":"G15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":127084.4270230626,"d":"£127,084"}},{"$f":"H15*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":132445.3219785134,"d":"£132,445"}},{"$nulls":3},"",null,1,{"$nulls":5},21,"",{"$f":"IF($W$3=$N$3,N15,V15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z15*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,21,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E15,'Prisiau Tai (De-ddwyrain)'!W15)","v":{"v":106372,"d":"£106,372"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F15,'Prisiau Tai (De-ddwyrain)'!X15)","v":{"v":112573.48760000001,"d":"£112,573"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G15,'Prisiau Tai (De-ddwyrain)'!Y15)","v":{"v":120525.33337171245,"d":"£120,525"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H15,'Prisiau Tai (De-ddwyrain)'!Z15)","v":{"v":127084.4270230626,"d":"£127,084"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I15,'Prisiau Tai (De-ddwyrain)'!AA15)","v":{"v":132445.3219785134,"d":"£132,445"}}]
[null,22,{"v":99950,"d":"£99,950"},{"v":105000,"d":"£105,000"},{"$f":"D16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":110040,"d":"£110,040"}},{"$f":"E16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"F16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"G16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"H16*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":137012.40204673802,"d":"£137,012"}},{"$nulls":3},"",null,1,{"$nulls":5},22,"",{"$f":"IF($W$3=$N$3,N16,V16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z16*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,22,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E16,'Prisiau Tai (De-ddwyrain)'!W16)","v":{"v":110040,"d":"£110,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F16,'Prisiau Tai (De-ddwyrain)'!X16)","v":{"v":116455.332,"d":"£116,455"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G16,'Prisiau Tai (De-ddwyrain)'!Y16)","v":{"v":124681.37935004735,"d":"£124,681"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H16,'Prisiau Tai (De-ddwyrain)'!Z16)","v":{"v":131466.6486445475,"d":"£131,467"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I16,'Prisiau Tai (De-ddwyrain)'!AA16)","v":{"v":137012.40204673802,"d":"£137,012"}}]
[null,23,{"v":101000,"d":"£101,000"},{"v":107000,"d":"£107,000"},{"$f":"D17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":112136,"d":"£112,136"}},{"$f":"E17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":118673.5288,"d":"£118,674"}},{"$f":"F17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":127056.26276623874,"d":"£127,056"}},{"$f":"G17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":133970.77528539606,"d":"£133,971"}},{"$f":"H17*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":139622.1620857235,"d":"£139,622"}},{"$nulls":3},"",null,1,{"$nulls":5},23,"",{"$f":"IF($W$3=$N$3,N17,V17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z17*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,23,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E17,'Prisiau Tai (De-ddwyrain)'!W17)","v":{"v":112136,"d":"£112,136"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F17,'Prisiau Tai (De-ddwyrain)'!X17)","v":{"v":118673.5288,"d":"£118,674"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G17,'Prisiau Tai (De-ddwyrain)'!Y17)","v":{"v":127056.26276623874,"d":"£127,056"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H17,'Prisiau Tai (De-ddwyrain)'!Z17)","v":{"v":133970.77528539606,"d":"£133,971"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I17,'Prisiau Tai (De-ddwyrain)'!AA17)","v":{"v":139622.1620857235,"d":"£139,622"}}]
[null,24,{"v":104950,"d":"£104,950"},{"v":110000,"d":"£110,000"},{"$f":"D18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":115280,"d":"£115,280"}},{"$f":"E18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"F18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"G18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"H18*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":143536.80214420176,"d":"£143,537"}},{"$nulls":3},"",null,1,{"$nulls":5},24,"",{"$f":"IF($W$3=$N$3,N18,V18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z18*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,24,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E18,'Prisiau Tai (De-ddwyrain)'!W18)","v":{"v":115280,"d":"£115,280"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F18,'Prisiau Tai (De-ddwyrain)'!X18)","v":{"v":122000.82400000001,"d":"£122,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G18,'Prisiau Tai (De-ddwyrain)'!Y18)","v":{"v":130618.58789052581,"d":"£130,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H18,'Prisiau Tai (De-ddwyrain)'!Z18)","v":{"v":137726.96524666884,"d":"£137,727"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I18,'Prisiau Tai (De-ddwyrain)'!AA18)","v":{"v":143536.80214420176,"d":"£143,537"}}]
[null,25,{"v":106000,"d":"£106,000"},{"v":111500,"d":"£111,500"},{"$f":"D19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":116852,"d":"£116,852"}},{"$f":"E19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":123664.4716,"d":"£123,664"}},{"$f":"F19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":132399.75045266934,"d":"£132,400"}},{"$f":"G19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":139605.06022730522,"d":"£139,605"}},{"$f":"H19*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":145494.12217344085,"d":"£145,494"}},{"$nulls":3},"",null,1,{"$nulls":5},25,"",{"$f":"IF($W$3=$N$3,N19,V19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z19*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,25,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E19,'Prisiau Tai (De-ddwyrain)'!W19)","v":{"v":116852,"d":"£116,852"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F19,'Prisiau Tai (De-ddwyrain)'!X19)","v":{"v":123664.4716,"d":"£123,664"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G19,'Prisiau Tai (De-ddwyrain)'!Y19)","v":{"v":132399.75045266934,"d":"£132,400"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H19,'Prisiau Tai (De-ddwyrain)'!Z19)","v":{"v":139605.06022730522,"d":"£139,605"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I19,'Prisiau Tai (De-ddwyrain)'!AA19)","v":{"v":145494.12217344085,"d":"£145,494"}}]
[null,26,{"v":108500,"d":"£108,500"},{"v":115000,"d":"£115,000"},{"$f":"D20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":120520,"d":"£120,520"}},{"$f":"E20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"F20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"G20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"H20*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":150061.20224166545,"d":"£150,061"}},{"$nulls":3},"",null,1,{"$nulls":5},26,"",{"$f":"IF($W$3=$N$3,N20,V20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z20*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,26,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E20,'Prisiau Tai (De-ddwyrain)'!W20)","v":{"v":120520,"d":"£120,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F20,'Prisiau Tai (De-ddwyrain)'!X20)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G20,'Prisiau Tai (De-ddwyrain)'!Y20)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H20,'Prisiau Tai (De-ddwyrain)'!Z20)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I20,'Prisiau Tai (De-ddwyrain)'!AA20)","v":{"v":150061.20224166545,"d":"£150,061"}}]
[null,27,{"v":110000,"d":"£110,000"},{"v":115000,"d":"£115,000"},{"$f":"D21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":120520,"d":"£120,520"}},{"$f":"E21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"F21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"G21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"H21*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":150061.20224166545,"d":"£150,061"}},{"$nulls":3},"",null,1,{"$nulls":5},27,"",{"$f":"IF($W$3=$N$3,N21,V21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z21*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,27,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E21,'Prisiau Tai (De-ddwyrain)'!W21)","v":{"v":120520,"d":"£120,520"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F21,'Prisiau Tai (De-ddwyrain)'!X21)","v":{"v":127546.316,"d":"£127,546"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G21,'Prisiau Tai (De-ddwyrain)'!Y21)","v":{"v":136555.79643100424,"d":"£136,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H21,'Prisiau Tai (De-ddwyrain)'!Z21)","v":{"v":143987.28184879012,"d":"£143,987"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I21,'Prisiau Tai (De-ddwyrain)'!AA21)","v":{"v":150061.20224166545,"d":"£150,061"}}]
[null,28,{"v":112000,"d":"£112,000"},{"v":118000,"d":"£118,000"},{"$f":"D22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":123664,"d":"£123,664"}},{"$f":"E22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":130873.6112,"d":"£130,874"}},{"$f":"F22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":140118.12155529132,"d":"£140,118"}},{"$f":"G22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":147743.47181006294,"d":"£147,743"}},{"$f":"H22*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":153975.8423001437,"d":"£153,976"}},{"$nulls":3},"",null,1,{"$nulls":5},28,"",{"$f":"IF($W$3=$N$3,N22,V22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z22*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,28,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E22,'Prisiau Tai (De-ddwyrain)'!W22)","v":{"v":123664,"d":"£123,664"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F22,'Prisiau Tai (De-ddwyrain)'!X22)","v":{"v":130873.6112,"d":"£130,874"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G22,'Prisiau Tai (De-ddwyrain)'!Y22)","v":{"v":140118.12155529132,"d":"£140,118"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H22,'Prisiau Tai (De-ddwyrain)'!Z22)","v":{"v":147743.47181006294,"d":"£147,743"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I22,'Prisiau Tai (De-ddwyrain)'!AA22)","v":{"v":153975.8423001437,"d":"£153,976"}}]
[null,29,{"v":115000,"d":"£115,000"},{"v":120000,"d":"£120,000"},{"$f":"D23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":125760,"d":"£125,760"}},{"$f":"E23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"F23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"G23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"H23*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":156585.60233912914,"d":"£156,586"}},{"$nulls":3},"",null,1,{"$nulls":5},29,"",{"$f":"IF($W$3=$N$3,N23,V23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z23*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,29,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E23,'Prisiau Tai (De-ddwyrain)'!W23)","v":{"v":125760,"d":"£125,760"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F23,'Prisiau Tai (De-ddwyrain)'!X23)","v":{"v":133091.808,"d":"£133,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G23,'Prisiau Tai (De-ddwyrain)'!Y23)","v":{"v":142493.00497148267,"d":"£142,493"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H23,'Prisiau Tai (De-ddwyrain)'!Z23)","v":{"v":150247.59845091144,"d":"£150,248"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I23,'Prisiau Tai (De-ddwyrain)'!AA23)","v":{"v":156585.60233912914,"d":"£156,586"}}]
[null,30,{"v":116000,"d":"£116,000"},{"v":122000,"d":"£122,000"},{"$f":"D24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":127856,"d":"£127,856"}},{"$f":"E24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":135310.0048,"d":"£135,310"}},{"$f":"F24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":144867.88838767406,"d":"£144,868"}},{"$f":"G24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":152751.72509175996,"d":"£152,752"}},{"$f":"H24*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":159195.36237811463,"d":"£159,195"}},{"$nulls":3},"",null,1,{"$nulls":5},30,"",{"$f":"IF($W$3=$N$3,N24,V24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z24*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,30,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E24,'Prisiau Tai (De-ddwyrain)'!W24)","v":{"v":127856,"d":"£127,856"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F24,'Prisiau Tai (De-ddwyrain)'!X24)","v":{"v":135310.0048,"d":"£135,310"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G24,'Prisiau Tai (De-ddwyrain)'!Y24)","v":{"v":144867.88838767406,"d":"£144,868"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H24,'Prisiau Tai (De-ddwyrain)'!Z24)","v":{"v":152751.72509175996,"d":"£152,752"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I24,'Prisiau Tai (De-ddwyrain)'!AA24)","v":{"v":159195.36237811463,"d":"£159,195"}}]
[null,31,{"v":118000,"d":"£118,000"},{"v":124000,"d":"£124,000"},{"$f":"D25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":129952,"d":"£129,952"}},{"$f":"E25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":137528.2016,"d":"£137,528"}},{"$f":"F25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":147242.77180386544,"d":"£147,243"}},{"$f":"G25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":155255.85173260848,"d":"£155,256"}},{"$f":"H25*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":161805.12241710012,"d":"£161,805"}},{"$nulls":3},"",null,1,{"$nulls":5},31,"",{"$f":"IF($W$3=$N$3,N25,V25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z25*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,31,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E25,'Prisiau Tai (De-ddwyrain)'!W25)","v":{"v":129952,"d":"£129,952"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F25,'Prisiau Tai (De-ddwyrain)'!X25)","v":{"v":137528.2016,"d":"£137,528"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G25,'Prisiau Tai (De-ddwyrain)'!Y25)","v":{"v":147242.77180386544,"d":"£147,243"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H25,'Prisiau Tai (De-ddwyrain)'!Z25)","v":{"v":155255.85173260848,"d":"£155,256"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I25,'Prisiau Tai (De-ddwyrain)'!AA25)","v":{"v":161805.12241710012,"d":"£161,805"}}]
[null,32,{"v":120000,"d":"£120,000"},{"v":125000,"d":"£125,000"},{"$f":"D26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":131000,"d":"£131,000"}},{"$f":"E26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"F26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"G26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"H26*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":163110.00243659285,"d":"£163,110"}},{"$nulls":3},"",null,1,{"$nulls":5},32,"",{"$f":"IF($W$3=$N$3,N26,V26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z26*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,32,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E26,'Prisiau Tai (De-ddwyrain)'!W26)","v":{"v":131000,"d":"£131,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F26,'Prisiau Tai (De-ddwyrain)'!X26)","v":{"v":138637.3,"d":"£138,637"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G26,'Prisiau Tai (De-ddwyrain)'!Y26)","v":{"v":148430.21351196113,"d":"£148,430"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H26,'Prisiau Tai (De-ddwyrain)'!Z26)","v":{"v":156507.91505303275,"d":"£156,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I26,'Prisiau Tai (De-ddwyrain)'!AA26)","v":{"v":163110.00243659285,"d":"£163,110"}}]
[null,33,{"v":121000,"d":"£121,000"},{"v":127000,"d":"£127,000"},{"$f":"D27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":133096,"d":"£133,096"}},{"$f":"E27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":140855.4968,"d":"£140,855"}},{"$f":"F27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":150805.09692815252,"d":"£150,805"}},{"$f":"G27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":159012.04169388127,"d":"£159,012"}},{"$f":"H27*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":165719.76247557835,"d":"£165,720"}},{"$nulls":3},"",null,1,{"$nulls":5},33,"",{"$f":"IF($W$3=$N$3,N27,V27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z27*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,33,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E27,'Prisiau Tai (De-ddwyrain)'!W27)","v":{"v":133096,"d":"£133,096"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F27,'Prisiau Tai (De-ddwyrain)'!X27)","v":{"v":140855.4968,"d":"£140,855"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G27,'Prisiau Tai (De-ddwyrain)'!Y27)","v":{"v":150805.09692815252,"d":"£150,805"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H27,'Prisiau Tai (De-ddwyrain)'!Z27)","v":{"v":159012.04169388127,"d":"£159,012"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I27,'Prisiau Tai (De-ddwyrain)'!AA27)","v":{"v":165719.76247557835,"d":"£165,720"}}]
[null,34,{"v":124000,"d":"£124,000"},{"v":129000,"d":"£129,000"},{"$f":"D28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":135192,"d":"£135,192"}},{"$f":"E28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":143073.6936,"d":"£143,074"}},{"$f":"F28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":153179.9803443439,"d":"£153,180"}},{"$f":"G28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":161516.16833472982,"d":"£161,516"}},{"$f":"H28*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":168329.52251456387,"d":"£168,330"}},{"$nulls":3},"",null,1,{"$nulls":5},34,"",{"$f":"IF($W$3=$N$3,N28,V28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z28*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,34,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E28,'Prisiau Tai (De-ddwyrain)'!W28)","v":{"v":135192,"d":"£135,192"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F28,'Prisiau Tai (De-ddwyrain)'!X28)","v":{"v":143073.6936,"d":"£143,074"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G28,'Prisiau Tai (De-ddwyrain)'!Y28)","v":{"v":153179.9803443439,"d":"£153,180"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H28,'Prisiau Tai (De-ddwyrain)'!Z28)","v":{"v":161516.16833472982,"d":"£161,516"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I28,'Prisiau Tai (De-ddwyrain)'!AA28)","v":{"v":168329.52251456387,"d":"£168,330"}}]
[null,35,{"v":125000,"d":"£125,000"},{"v":130000,"d":"£130,000"},{"$f":"D29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":136240,"d":"£136,240"}},{"$f":"E29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"F29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"G29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"H29*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":169634.4025340566,"d":"£169,634"}},{"$nulls":3},"",null,1,{"$nulls":5},35,"",{"$f":"IF($W$3=$N$3,N29,V29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z29*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,35,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E29,'Prisiau Tai (De-ddwyrain)'!W29)","v":{"v":136240,"d":"£136,240"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F29,'Prisiau Tai (De-ddwyrain)'!X29)","v":{"v":144182.79200000002,"d":"£144,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G29,'Prisiau Tai (De-ddwyrain)'!Y29)","v":{"v":154367.4220524396,"d":"£154,367"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H29,'Prisiau Tai (De-ddwyrain)'!Z29)","v":{"v":162768.2316551541,"d":"£162,768"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I29,'Prisiau Tai (De-ddwyrain)'!AA29)","v":{"v":169634.4025340566,"d":"£169,634"}}]
[null,36,{"v":127000,"d":"£127,000"},{"v":132000,"d":"£132,000"},{"$f":"D30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":138336,"d":"£138,336"}},{"$f":"E30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":146400.9888,"d":"£146,401"}},{"$f":"F30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":156742.30546863095,"d":"£156,742"}},{"$f":"G30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":165272.35829600258,"d":"£165,272"}},{"$f":"H30*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":172244.16257304206,"d":"£172,244"}},{"$nulls":3},"",null,1,{"$nulls":5},36,"",{"$f":"IF($W$3=$N$3,N30,V30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z30*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,36,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E30,'Prisiau Tai (De-ddwyrain)'!W30)","v":{"v":138336,"d":"£138,336"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F30,'Prisiau Tai (De-ddwyrain)'!X30)","v":{"v":146400.9888,"d":"£146,401"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G30,'Prisiau Tai (De-ddwyrain)'!Y30)","v":{"v":156742.30546863095,"d":"£156,742"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H30,'Prisiau Tai (De-ddwyrain)'!Z30)","v":{"v":165272.35829600258,"d":"£165,272"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I30,'Prisiau Tai (De-ddwyrain)'!AA30)","v":{"v":172244.16257304206,"d":"£172,244"}}]
[null,37,{"v":129000,"d":"£129,000"},{"v":135000,"d":"£135,000"},{"$f":"D31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":141480,"d":"£141,480"}},{"$f":"E31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"F31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"G31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"H31*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":176158.80263152032,"d":"£176,159"}},{"$nulls":3},"",null,1,{"$nulls":5},37,"",{"$f":"IF($W$3=$N$3,N31,V31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z31*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,37,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E31,'Prisiau Tai (De-ddwyrain)'!W31)","v":{"v":141480,"d":"£141,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F31,'Prisiau Tai (De-ddwyrain)'!X31)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G31,'Prisiau Tai (De-ddwyrain)'!Y31)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H31,'Prisiau Tai (De-ddwyrain)'!Z31)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I31,'Prisiau Tai (De-ddwyrain)'!AA31)","v":{"v":176158.80263152032,"d":"£176,159"}}]
[null,38,{"v":130000,"d":"£130,000"},{"v":135000,"d":"£135,000"},{"$f":"D32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":141480,"d":"£141,480"}},{"$f":"E32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"F32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"G32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"H32*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":176158.80263152032,"d":"£176,159"}},{"$nulls":3},"",null,1,{"$nulls":5},38,"",{"$f":"IF($W$3=$N$3,N32,V32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z32*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,38,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E32,'Prisiau Tai (De-ddwyrain)'!W32)","v":{"v":141480,"d":"£141,480"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F32,'Prisiau Tai (De-ddwyrain)'!X32)","v":{"v":149728.284,"d":"£149,728"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G32,'Prisiau Tai (De-ddwyrain)'!Y32)","v":{"v":160304.63059291805,"d":"£160,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H32,'Prisiau Tai (De-ddwyrain)'!Z32)","v":{"v":169028.5482572754,"d":"£169,029"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I32,'Prisiau Tai (De-ddwyrain)'!AA32)","v":{"v":176158.80263152032,"d":"£176,159"}}]
[null,39,{"v":132000,"d":"£132,000"},{"v":137995,"d":"£137,995"},{"$f":"D33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":144618.76,"d":"£144,619"}},{"$f":"E33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":153050.033708,"d":"£153,050"}},{"$f":"F33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":163861.01850866462,"d":"£163,861"}},{"$f":"G33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":172778.47790194605,"d":"£172,778"}},{"$f":"H33*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":180066.91828990108,"d":"£180,067"}},{"$nulls":3},"",null,1,{"$nulls":5},39,"",{"$f":"IF($W$3=$N$3,N33,V33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z33*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,39,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E33,'Prisiau Tai (De-ddwyrain)'!W33)","v":{"v":144618.76,"d":"£144,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F33,'Prisiau Tai (De-ddwyrain)'!X33)","v":{"v":153050.033708,"d":"£153,050"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G33,'Prisiau Tai (De-ddwyrain)'!Y33)","v":{"v":163861.01850866462,"d":"£163,861"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H33,'Prisiau Tai (De-ddwyrain)'!Z33)","v":{"v":172778.47790194605,"d":"£172,778"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I33,'Prisiau Tai (De-ddwyrain)'!AA33)","v":{"v":180066.91828990108,"d":"£180,067"}}]
[null,40,{"v":134950,"d":"£134,950"},{"v":140000,"d":"£140,000"},{"$f":"D34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":146720,"d":"£146,720"}},{"$f":"E34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"F34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"G34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"H34*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":182683.20272898403,"d":"£182,683"}},{"$nulls":3},"",null,1,{"$nulls":5},40,"",{"$f":"IF($W$3=$N$3,N34,V34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z34*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,40,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E34,'Prisiau Tai (De-ddwyrain)'!W34)","v":{"v":146720,"d":"£146,720"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F34,'Prisiau Tai (De-ddwyrain)'!X34)","v":{"v":155273.776,"d":"£155,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G34,'Prisiau Tai (De-ddwyrain)'!Y34)","v":{"v":166241.83913339648,"d":"£166,242"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H34,'Prisiau Tai (De-ddwyrain)'!Z34)","v":{"v":175288.8648593967,"d":"£175,289"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I34,'Prisiau Tai (De-ddwyrain)'!AA34)","v":{"v":182683.20272898403,"d":"£182,683"}}]
[null,41,{"v":135000,"d":"£135,000"},{"v":142000,"d":"£142,000"},{"$f":"D35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":148816,"d":"£148,816"}},{"$f":"E35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":157491.9728,"d":"£157,492"}},{"$f":"F35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":168616.72254958784,"d":"£168,617"}},{"$f":"G35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":177792.9915002452,"d":"£177,793"}},{"$f":"H35*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":185292.9627679695,"d":"£185,293"}},{"$nulls":3},"",null,1,{"$nulls":5},41,"",{"$f":"IF($W$3=$N$3,N35,V35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z35*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,41,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E35,'Prisiau Tai (De-ddwyrain)'!W35)","v":{"v":148816,"d":"£148,816"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F35,'Prisiau Tai (De-ddwyrain)'!X35)","v":{"v":157491.9728,"d":"£157,492"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G35,'Prisiau Tai (De-ddwyrain)'!Y35)","v":{"v":168616.72254958784,"d":"£168,617"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H35,'Prisiau Tai (De-ddwyrain)'!Z35)","v":{"v":177792.9915002452,"d":"£177,793"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I35,'Prisiau Tai (De-ddwyrain)'!AA35)","v":{"v":185292.9627679695,"d":"£185,293"}}]
[null,42,{"v":137950,"d":"£137,950"},{"v":144968.90000000026,"d":"£144,969"},{"$f":"D36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":151927.40720000028,"d":"£151,927"}},{"$f":"E36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":160784.7750397603,"d":"£160,785"}},{"$f":"F36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":172142.11823675348,"d":"£172,142"}},{"$f":"G36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":181510.24229225316,"d":"£181,510"}},{"$f":"H36*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":189167.0210578419,"d":"£189,167"}},{"$nulls":3},"",null,1,{"$nulls":5},42,"",{"$f":"IF($W$3=$N$3,N36,V36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z36*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,42,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E36,'Prisiau Tai (De-ddwyrain)'!W36)","v":{"v":151927.40720000028,"d":"£151,927"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F36,'Prisiau Tai (De-ddwyrain)'!X36)","v":{"v":160784.7750397603,"d":"£160,785"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G36,'Prisiau Tai (De-ddwyrain)'!Y36)","v":{"v":172142.11823675348,"d":"£172,142"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H36,'Prisiau Tai (De-ddwyrain)'!Z36)","v":{"v":181510.24229225316,"d":"£181,510"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I36,'Prisiau Tai (De-ddwyrain)'!AA36)","v":{"v":189167.0210578419,"d":"£189,167"}}]
[null,43,{"v":140000,"d":"£140,000"},{"v":145000,"d":"£145,000"},{"$f":"D37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":151960,"d":"£151,960"}},{"$f":"E37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"F37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"G37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"H37*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":189207.60282644775,"d":"£189,208"}},{"$nulls":3},"",null,1,{"$nulls":5},43,"",{"$f":"IF($W$3=$N$3,N37,V37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z37*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,43,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E37,'Prisiau Tai (De-ddwyrain)'!W37)","v":{"v":151960,"d":"£151,960"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F37,'Prisiau Tai (De-ddwyrain)'!X37)","v":{"v":160819.268,"d":"£160,819"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G37,'Prisiau Tai (De-ddwyrain)'!Y37)","v":{"v":172179.04767387494,"d":"£172,179"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H37,'Prisiau Tai (De-ddwyrain)'!Z37)","v":{"v":181549.18146151802,"d":"£181,549"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I37,'Prisiau Tai (De-ddwyrain)'!AA37)","v":{"v":189207.60282644775,"d":"£189,208"}}]
[null,44,{"v":141000,"d":"£141,000"},{"v":148000,"d":"£148,000"},{"$f":"D38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":155104,"d":"£155,104"}},{"$f":"E38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":164146.5632,"d":"£164,147"}},{"$f":"F38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":175741.372798162,"d":"£175,741"}},{"$f":"G38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":185305.37142279078,"d":"£185,305"}},{"$f":"H38*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":193122.24288492597,"d":"£193,122"}},{"$nulls":3},"",null,1,{"$nulls":5},44,"",{"$f":"IF($W$3=$N$3,N38,V38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z38*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,44,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E38,'Prisiau Tai (De-ddwyrain)'!W38)","v":{"v":155104,"d":"£155,104"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F38,'Prisiau Tai (De-ddwyrain)'!X38)","v":{"v":164146.5632,"d":"£164,147"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G38,'Prisiau Tai (De-ddwyrain)'!Y38)","v":{"v":175741.372798162,"d":"£175,741"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H38,'Prisiau Tai (De-ddwyrain)'!Z38)","v":{"v":185305.37142279078,"d":"£185,305"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I38,'Prisiau Tai (De-ddwyrain)'!AA38)","v":{"v":193122.24288492597,"d":"£193,122"}}]
[null,45,{"v":144000,"d":"£144,000"},{"v":150000,"d":"£150,000"},{"$f":"D39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":157200,"d":"£157,200"}},{"$f":"E39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"F39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"G39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"H39*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":195732.00292391144,"d":"£195,732"}},{"$nulls":3},"",null,1,{"$nulls":5},45,"",{"$f":"IF($W$3=$N$3,N39,V39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z39*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,45,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E39,'Prisiau Tai (De-ddwyrain)'!W39)","v":{"v":157200,"d":"£157,200"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F39,'Prisiau Tai (De-ddwyrain)'!X39)","v":{"v":166364.76,"d":"£166,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G39,'Prisiau Tai (De-ddwyrain)'!Y39)","v":{"v":178116.25621435337,"d":"£178,116"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H39,'Prisiau Tai (De-ddwyrain)'!Z39)","v":{"v":187809.4980636393,"d":"£187,809"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I39,'Prisiau Tai (De-ddwyrain)'!AA39)","v":{"v":195732.00292391144,"d":"£195,732"}}]
[null,46,{"v":145000,"d":"£145,000"},{"v":151000,"d":"£151,000"},{"$f":"D40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":158248,"d":"£158,248"}},{"$f":"E40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":167473.8584,"d":"£167,474"}},{"$f":"F40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":179303.69792244906,"d":"£179,304"}},{"$f":"G40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":189061.56138406356,"d":"£189,062"}},{"$f":"H40*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":197036.8829434042,"d":"£197,037"}},{"$nulls":3},"",null,1,{"$nulls":5},46,"",{"$f":"IF($W$3=$N$3,N40,V40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z40*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,46,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E40,'Prisiau Tai (De-ddwyrain)'!W40)","v":{"v":158248,"d":"£158,248"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F40,'Prisiau Tai (De-ddwyrain)'!X40)","v":{"v":167473.8584,"d":"£167,474"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G40,'Prisiau Tai (De-ddwyrain)'!Y40)","v":{"v":179303.69792244906,"d":"£179,304"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H40,'Prisiau Tai (De-ddwyrain)'!Z40)","v":{"v":189061.56138406356,"d":"£189,062"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I40,'Prisiau Tai (De-ddwyrain)'!AA40)","v":{"v":197036.8829434042,"d":"£197,037"}}]
[null,47,{"v":148000,"d":"£148,000"},{"v":155000,"d":"£155,000"},{"$f":"D41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":162440,"d":"£162,440"}},{"$f":"E41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"F41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"G41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"H41*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":202256.40302137518,"d":"£202,256"}},{"$nulls":3},"",null,1,{"$nulls":5},47,"",{"$f":"IF($W$3=$N$3,N41,V41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z41*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,47,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E41,'Prisiau Tai (De-ddwyrain)'!W41)","v":{"v":162440,"d":"£162,440"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F41,'Prisiau Tai (De-ddwyrain)'!X41)","v":{"v":171910.252,"d":"£171,910"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G41,'Prisiau Tai (De-ddwyrain)'!Y41)","v":{"v":184053.46475483183,"d":"£184,053"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H41,'Prisiau Tai (De-ddwyrain)'!Z41)","v":{"v":194069.81466576064,"d":"£194,070"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I41,'Prisiau Tai (De-ddwyrain)'!AA41)","v":{"v":202256.40302137518,"d":"£202,256"}}]
[null,48,{"v":150000,"d":"£150,000"},{"v":155500,"d":"£155,500"},{"$f":"D42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":162964,"d":"£162,964"}},{"$f":"E42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":172464.80120000002,"d":"£172,465"}},{"$f":"F42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":184647.18560887966,"d":"£184,647"}},{"$f":"G42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":194695.84632597276,"d":"£194,696"}},{"$f":"H42*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":202908.84303112156,"d":"£202,909"}},{"$nulls":3},"",null,1,{"$nulls":5},48,"",{"$f":"IF($W$3=$N$3,N42,V42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z42*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,48,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E42,'Prisiau Tai (De-ddwyrain)'!W42)","v":{"v":162964,"d":"£162,964"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F42,'Prisiau Tai (De-ddwyrain)'!X42)","v":{"v":172464.80120000002,"d":"£172,465"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G42,'Prisiau Tai (De-ddwyrain)'!Y42)","v":{"v":184647.18560887966,"d":"£184,647"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H42,'Prisiau Tai (De-ddwyrain)'!Z42)","v":{"v":194695.84632597276,"d":"£194,696"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I42,'Prisiau Tai (De-ddwyrain)'!AA42)","v":{"v":202908.84303112156,"d":"£202,909"}}]
[null,49,{"v":152054.0000000001,"d":"£152,054"},{"v":158000,"d":"£158,000"},{"$f":"D43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":165584,"d":"£165,584"}},{"$f":"E43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":175237.5472,"d":"£175,238"}},{"$f":"F43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":187615.78987911888,"d":"£187,616"}},{"$f":"G43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":197826.0046270334,"d":"£197,826"}},{"$f":"H43*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":206171.0430798534,"d":"£206,171"}},{"$nulls":3},"",null,1,{"$nulls":5},49,"",{"$f":"IF($W$3=$N$3,N43,V43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z43*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,49,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E43,'Prisiau Tai (De-ddwyrain)'!W43)","v":{"v":165584,"d":"£165,584"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F43,'Prisiau Tai (De-ddwyrain)'!X43)","v":{"v":175237.5472,"d":"£175,238"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G43,'Prisiau Tai (De-ddwyrain)'!Y43)","v":{"v":187615.78987911888,"d":"£187,616"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H43,'Prisiau Tai (De-ddwyrain)'!Z43)","v":{"v":197826.0046270334,"d":"£197,826"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I43,'Prisiau Tai (De-ddwyrain)'!AA43)","v":{"v":206171.0430798534,"d":"£206,171"}}]
[null,50,{"v":155000,"d":"£155,000"},{"v":160000,"d":"£160,000"},{"$f":"D44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":167680,"d":"£167,680"}},{"$f":"E44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"F44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"G44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"H44*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":208780.80311883887,"d":"£208,781"}},{"$nulls":3},"",null,1,{"$nulls":5},50,"",{"$f":"IF($W$3=$N$3,N44,V44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z44*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,50,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E44,'Prisiau Tai (De-ddwyrain)'!W44)","v":{"v":167680,"d":"£167,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F44,'Prisiau Tai (De-ddwyrain)'!X44)","v":{"v":177455.744,"d":"£177,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G44,'Prisiau Tai (De-ddwyrain)'!Y44)","v":{"v":189990.67329531026,"d":"£189,991"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H44,'Prisiau Tai (De-ddwyrain)'!Z44)","v":{"v":200330.13126788192,"d":"£200,330"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I44,'Prisiau Tai (De-ddwyrain)'!AA44)","v":{"v":208780.80311883887,"d":"£208,781"}}]
[null,51,{"v":158000,"d":"£158,000"},{"v":162500,"d":"£162,500"},{"$f":"D45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":170300,"d":"£170,300"}},{"$f":"E45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":180228.49,"d":"£180,228"}},{"$f":"F45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":192959.27756554948,"d":"£192,959"}},{"$f":"G45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":203460.28956894256,"d":"£203,460"}},{"$f":"H45*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":212043.0031675707,"d":"£212,043"}},{"$nulls":3},"",null,1,{"$nulls":5},51,"",{"$f":"IF($W$3=$N$3,N45,V45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z45*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,51,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E45,'Prisiau Tai (De-ddwyrain)'!W45)","v":{"v":170300,"d":"£170,300"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F45,'Prisiau Tai (De-ddwyrain)'!X45)","v":{"v":180228.49,"d":"£180,228"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G45,'Prisiau Tai (De-ddwyrain)'!Y45)","v":{"v":192959.27756554948,"d":"£192,959"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H45,'Prisiau Tai (De-ddwyrain)'!Z45)","v":{"v":203460.28956894256,"d":"£203,460"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I45,'Prisiau Tai (De-ddwyrain)'!AA45)","v":{"v":212043.0031675707,"d":"£212,043"}}]
[null,52,{"v":160000,"d":"£160,000"},{"v":165000,"d":"£165,000"},{"$f":"D46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":172920,"d":"£172,920"}},{"$f":"E46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"F46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"G46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"H46*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":215305.2032163026,"d":"£215,305"}},{"$nulls":3},"",null,1,{"$nulls":5},52,"",{"$f":"IF($W$3=$N$3,N46,V46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z46*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,52,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E46,'Prisiau Tai (De-ddwyrain)'!W46)","v":{"v":172920,"d":"£172,920"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F46,'Prisiau Tai (De-ddwyrain)'!X46)","v":{"v":183001.236,"d":"£183,001"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G46,'Prisiau Tai (De-ddwyrain)'!Y46)","v":{"v":195927.8818357887,"d":"£195,928"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H46,'Prisiau Tai (De-ddwyrain)'!Z46)","v":{"v":206590.44787000323,"d":"£206,590"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I46,'Prisiau Tai (De-ddwyrain)'!AA46)","v":{"v":215305.2032163026,"d":"£215,305"}}]
[null,53,{"v":161500,"d":"£161,500"},{"v":166000,"d":"£166,000"},{"$f":"D47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":173968,"d":"£173,968"}},{"$f":"E47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":184110.3344,"d":"£184,110"}},{"$f":"F47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":197115.32354388438,"d":"£197,115"}},{"$f":"G47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":207842.5111904275,"d":"£207,843"}},{"$f":"H47*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":216610.08323579535,"d":"£216,610"}},{"$nulls":3},"",null,1,{"$nulls":5},53,"",{"$f":"IF($W$3=$N$3,N47,V47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z47*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,53,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E47,'Prisiau Tai (De-ddwyrain)'!W47)","v":{"v":173968,"d":"£173,968"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F47,'Prisiau Tai (De-ddwyrain)'!X47)","v":{"v":184110.3344,"d":"£184,110"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G47,'Prisiau Tai (De-ddwyrain)'!Y47)","v":{"v":197115.32354388438,"d":"£197,115"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H47,'Prisiau Tai (De-ddwyrain)'!Z47)","v":{"v":207842.5111904275,"d":"£207,843"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I47,'Prisiau Tai (De-ddwyrain)'!AA47)","v":{"v":216610.08323579535,"d":"£216,610"}}]
[null,54,{"v":164950,"d":"£164,950"},{"v":169950,"d":"£169,950"},{"$f":"D48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":178107.6,"d":"£178,108"}},{"$f":"E48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":188491.27308,"d":"£188,491"}},{"$f":"F48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":201805.71829086237,"d":"£201,806"}},{"$f":"G48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":212788.16130610334,"d":"£212,788"}},{"$f":"H48*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":221764.3593127917,"d":"£221,764"}},{"$nulls":3},"",null,1,{"$nulls":5},54,"",{"$f":"IF($W$3=$N$3,N48,V48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z48*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,54,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E48,'Prisiau Tai (De-ddwyrain)'!W48)","v":{"v":178107.6,"d":"£178,108"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F48,'Prisiau Tai (De-ddwyrain)'!X48)","v":{"v":188491.27308,"d":"£188,491"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G48,'Prisiau Tai (De-ddwyrain)'!Y48)","v":{"v":201805.71829086237,"d":"£201,806"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H48,'Prisiau Tai (De-ddwyrain)'!Z48)","v":{"v":212788.16130610334,"d":"£212,788"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I48,'Prisiau Tai (De-ddwyrain)'!AA48)","v":{"v":221764.3593127917,"d":"£221,764"}}]
[null,55,{"v":165000,"d":"£165,000"},{"v":170000,"d":"£170,000"},{"$f":"D49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":178160,"d":"£178,160"}},{"$f":"E49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"F49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"G49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"H49*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":221829.6033137663,"d":"£221,830"}},{"$nulls":3},"",null,1,{"$nulls":5},55,"",{"$f":"IF($W$3=$N$3,N49,V49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z49*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,55,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E49,'Prisiau Tai (De-ddwyrain)'!W49)","v":{"v":178160,"d":"£178,160"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F49,'Prisiau Tai (De-ddwyrain)'!X49)","v":{"v":188546.728,"d":"£188,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G49,'Prisiau Tai (De-ddwyrain)'!Y49)","v":{"v":201865.09037626715,"d":"£201,865"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H49,'Prisiau Tai (De-ddwyrain)'!Z49)","v":{"v":212850.76447212455,"d":"£212,851"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I49,'Prisiau Tai (De-ddwyrain)'!AA49)","v":{"v":221829.6033137663,"d":"£221,830"}}]
[null,56,{"v":168949.2,"d":"£168,949"},{"v":174928.00000000035,"d":"£174,928"},{"$f":"D50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":183324.54400000037,"d":"£183,325"}},{"$f":"E50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":194012.3649152004,"d":"£194,012"}},{"$f":"F50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":207716.80311376313,"d":"£207,717"}},{"$f":"G50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":219020.93251517575,"d":"£219,021"}},{"$f":"H50*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":228260.052049827,"d":"£228,260"}},{"$nulls":3},"",null,1,{"$nulls":5},56,"",{"$f":"IF($W$3=$N$3,N50,V50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z50*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,56,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E50,'Prisiau Tai (De-ddwyrain)'!W50)","v":{"v":183324.54400000037,"d":"£183,325"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F50,'Prisiau Tai (De-ddwyrain)'!X50)","v":{"v":194012.3649152004,"d":"£194,012"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G50,'Prisiau Tai (De-ddwyrain)'!Y50)","v":{"v":207716.80311376313,"d":"£207,717"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H50,'Prisiau Tai (De-ddwyrain)'!Z50)","v":{"v":219020.93251517575,"d":"£219,021"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I50,'Prisiau Tai (De-ddwyrain)'!AA50)","v":{"v":228260.052049827,"d":"£228,260"}}]
[null,57,{"v":170000,"d":"£170,000"},{"v":175000,"d":"£175,000"},{"$f":"D51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":183400,"d":"£183,400"}},{"$f":"E51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":194092.22,"d":"£194,092"}},{"$f":"F51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":207802.29891674558,"d":"£207,802"}},{"$f":"G51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":219111.08107424586,"d":"£219,111"}},{"$f":"H51*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":228354.00341123002,"d":"£228,354"}},{"$nulls":3},"",null,1,{"$nulls":5},57,"",{"$f":"IF($W$3=$N$3,N51,V51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z51*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,57,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E51,'Prisiau Tai (De-ddwyrain)'!W51)","v":{"v":183400,"d":"£183,400"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F51,'Prisiau Tai (De-ddwyrain)'!X51)","v":{"v":194092.22,"d":"£194,092"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G51,'Prisiau Tai (De-ddwyrain)'!Y51)","v":{"v":207802.29891674558,"d":"£207,802"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H51,'Prisiau Tai (De-ddwyrain)'!Z51)","v":{"v":219111.08107424586,"d":"£219,111"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I51,'Prisiau Tai (De-ddwyrain)'!AA51)","v":{"v":228354.00341123002,"d":"£228,354"}}]
[null,58,{"v":173000,"d":"£173,000"},{"v":179000,"d":"£179,000"},{"$f":"D52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":187592,"d":"£187,592"}},{"$f":"E52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":198528.6136,"d":"£198,529"}},{"$f":"F52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":212552.06574912835,"d":"£212,552"}},{"$f":"G52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":224119.3343559429,"d":"£224,119"}},{"$f":"H52*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":233573.523489201,"d":"£233,574"}},{"$nulls":3},"",null,1,{"$nulls":5},58,"",{"$f":"IF($W$3=$N$3,N52,V52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z52*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,58,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E52,'Prisiau Tai (De-ddwyrain)'!W52)","v":{"v":187592,"d":"£187,592"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F52,'Prisiau Tai (De-ddwyrain)'!X52)","v":{"v":198528.6136,"d":"£198,529"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G52,'Prisiau Tai (De-ddwyrain)'!Y52)","v":{"v":212552.06574912835,"d":"£212,552"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H52,'Prisiau Tai (De-ddwyrain)'!Z52)","v":{"v":224119.3343559429,"d":"£224,119"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I52,'Prisiau Tai (De-ddwyrain)'!AA52)","v":{"v":233573.523489201,"d":"£233,574"}}]
[null,59,{"v":175000,"d":"£175,000"},{"v":180000,"d":"£180,000"},{"$f":"D53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":188640,"d":"£188,640"}},{"$f":"E53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"F53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"G53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"H53*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":234878.40350869374,"d":"£234,878"}},{"$nulls":3},"",null,1,{"$nulls":5},59,"",{"$f":"IF($W$3=$N$3,N53,V53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z53*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,59,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E53,'Prisiau Tai (De-ddwyrain)'!W53)","v":{"v":188640,"d":"£188,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F53,'Prisiau Tai (De-ddwyrain)'!X53)","v":{"v":199637.712,"d":"£199,638"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G53,'Prisiau Tai (De-ddwyrain)'!Y53)","v":{"v":213739.50745722404,"d":"£213,740"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H53,'Prisiau Tai (De-ddwyrain)'!Z53)","v":{"v":225371.39767636717,"d":"£225,371"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I53,'Prisiau Tai (De-ddwyrain)'!AA53)","v":{"v":234878.40350869374,"d":"£234,878"}}]
[null,60,{"v":178000,"d":"£178,000"},{"v":183000,"d":"£183,000"},{"$f":"D54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":191784,"d":"£191,784"}},{"$f":"E54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":202965.0072,"d":"£202,965"}},{"$f":"F54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":217301.8325815111,"d":"£217,302"}},{"$f":"G54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":229127.58763763992,"d":"£229,128"}},{"$f":"H54*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":238793.04356717193,"d":"£238,793"}},{"$nulls":3},"",null,1,{"$nulls":5},60,"",{"$f":"IF($W$3=$N$3,N54,V54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z54*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,60,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E54,'Prisiau Tai (De-ddwyrain)'!W54)","v":{"v":191784,"d":"£191,784"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F54,'Prisiau Tai (De-ddwyrain)'!X54)","v":{"v":202965.0072,"d":"£202,965"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G54,'Prisiau Tai (De-ddwyrain)'!Y54)","v":{"v":217301.8325815111,"d":"£217,302"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H54,'Prisiau Tai (De-ddwyrain)'!Z54)","v":{"v":229127.58763763992,"d":"£229,128"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I54,'Prisiau Tai (De-ddwyrain)'!AA54)","v":{"v":238793.04356717193,"d":"£238,793"}}]
[null,61,{"v":180000,"d":"£180,000"},{"v":185000,"d":"£185,000"},{"$f":"D55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":193880,"d":"£193,880"}},{"$f":"E55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"F55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"G55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"H55*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":241402.80360615742,"d":"£241,403"}},{"$nulls":3},"",null,1,{"$nulls":5},61,"",{"$f":"IF($W$3=$N$3,N55,V55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z55*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,61,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E55,'Prisiau Tai (De-ddwyrain)'!W55)","v":{"v":193880,"d":"£193,880"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F55,'Prisiau Tai (De-ddwyrain)'!X55)","v":{"v":205183.204,"d":"£205,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G55,'Prisiau Tai (De-ddwyrain)'!Y55)","v":{"v":219676.71599770247,"d":"£219,677"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H55,'Prisiau Tai (De-ddwyrain)'!Z55)","v":{"v":231631.71427848845,"d":"£231,632"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I55,'Prisiau Tai (De-ddwyrain)'!AA55)","v":{"v":241402.80360615742,"d":"£241,403"}}]
[null,62,{"v":182500,"d":"£182,500"},{"v":188000,"d":"£188,000"},{"$f":"D56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":197024,"d":"£197,024"}},{"$f":"E56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":208510.4992,"d":"£208,510"}},{"$f":"F56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":223239.04112198955,"d":"£223,239"}},{"$f":"G56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":235387.90423976126,"d":"£235,388"}},{"$f":"H56*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":245317.44366463568,"d":"£245,317"}},{"$nulls":3},"",null,1,{"$nulls":5},62,"",{"$f":"IF($W$3=$N$3,N56,V56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z56*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,62,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E56,'Prisiau Tai (De-ddwyrain)'!W56)","v":{"v":197024,"d":"£197,024"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F56,'Prisiau Tai (De-ddwyrain)'!X56)","v":{"v":208510.4992,"d":"£208,510"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G56,'Prisiau Tai (De-ddwyrain)'!Y56)","v":{"v":223239.04112198955,"d":"£223,239"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H56,'Prisiau Tai (De-ddwyrain)'!Z56)","v":{"v":235387.90423976126,"d":"£235,388"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I56,'Prisiau Tai (De-ddwyrain)'!AA56)","v":{"v":245317.44366463568,"d":"£245,317"}}]
[null,63,{"v":185000,"d":"£185,000"},{"v":190000,"d":"£190,000"},{"$f":"D57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":199120,"d":"£199,120"}},{"$f":"E57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"F57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"G57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"H57*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":247927.20370362117,"d":"£247,927"}},{"$nulls":3},"",null,1,{"$nulls":5},63,"",{"$f":"IF($W$3=$N$3,N57,V57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z57*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,63,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E57,'Prisiau Tai (De-ddwyrain)'!W57)","v":{"v":199120,"d":"£199,120"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F57,'Prisiau Tai (De-ddwyrain)'!X57)","v":{"v":210728.696,"d":"£210,729"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G57,'Prisiau Tai (De-ddwyrain)'!Y57)","v":{"v":225613.92453818093,"d":"£225,614"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H57,'Prisiau Tai (De-ddwyrain)'!Z57)","v":{"v":237892.0308806098,"d":"£237,892"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I57,'Prisiau Tai (De-ddwyrain)'!AA57)","v":{"v":247927.20370362117,"d":"£247,927"}}]
[null,64,{"v":188000,"d":"£188,000"},{"v":195000,"d":"£195,000"},{"$f":"D58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":204360,"d":"£204,360"}},{"$f":"E58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":216274.188,"d":"£216,274"}},{"$f":"F58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":231551.13307865936,"d":"£231,551"}},{"$f":"G58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":244152.34748273107,"d":"£244,152"}},{"$f":"H58*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":254451.60380108486,"d":"£254,452"}},{"$nulls":3},"",null,1,{"$nulls":5},64,"",{"$f":"IF($W$3=$N$3,N58,V58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z58*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,64,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E58,'Prisiau Tai (De-ddwyrain)'!W58)","v":{"v":204360,"d":"£204,360"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F58,'Prisiau Tai (De-ddwyrain)'!X58)","v":{"v":216274.188,"d":"£216,274"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G58,'Prisiau Tai (De-ddwyrain)'!Y58)","v":{"v":231551.13307865936,"d":"£231,551"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H58,'Prisiau Tai (De-ddwyrain)'!Z58)","v":{"v":244152.34748273107,"d":"£244,152"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I58,'Prisiau Tai (De-ddwyrain)'!AA58)","v":{"v":254451.60380108486,"d":"£254,452"}}]
[null,65,{"v":190000,"d":"£190,000"},{"v":198000,"d":"£198,000"},{"$f":"D59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":207504,"d":"£207,504"}},{"$f":"E59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":219601.48320000002,"d":"£219,601"}},{"$f":"F59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":235113.45820294647,"d":"£235,113"}},{"$f":"G59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":247908.53744400392,"d":"£247,909"}},{"$f":"H59*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":258366.24385956314,"d":"£258,366"}},{"$nulls":3},"",null,1,{"$nulls":5},65,"",{"$f":"IF($W$3=$N$3,N59,V59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z59*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,65,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E59,'Prisiau Tai (De-ddwyrain)'!W59)","v":{"v":207504,"d":"£207,504"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F59,'Prisiau Tai (De-ddwyrain)'!X59)","v":{"v":219601.48320000002,"d":"£219,601"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G59,'Prisiau Tai (De-ddwyrain)'!Y59)","v":{"v":235113.45820294647,"d":"£235,113"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H59,'Prisiau Tai (De-ddwyrain)'!Z59)","v":{"v":247908.53744400392,"d":"£247,909"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I59,'Prisiau Tai (De-ddwyrain)'!AA59)","v":{"v":258366.24385956314,"d":"£258,366"}}]
[null,66,{"v":194000,"d":"£194,000"},{"v":200000,"d":"£200,000"},{"$f":"D60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":209600,"d":"£209,600"}},{"$f":"E60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":221819.68,"d":"£221,820"}},{"$f":"F60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":237488.34161913782,"d":"£237,488"}},{"$f":"G60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":250412.6640848524,"d":"£250,413"}},{"$f":"H60*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":260976.0038985486,"d":"£260,976"}},{"$nulls":3},"",null,1,{"$nulls":5},66,"",{"$f":"IF($W$3=$N$3,N60,V60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z60*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,66,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E60,'Prisiau Tai (De-ddwyrain)'!W60)","v":{"v":209600,"d":"£209,600"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F60,'Prisiau Tai (De-ddwyrain)'!X60)","v":{"v":221819.68,"d":"£221,820"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G60,'Prisiau Tai (De-ddwyrain)'!Y60)","v":{"v":237488.34161913782,"d":"£237,488"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H60,'Prisiau Tai (De-ddwyrain)'!Z60)","v":{"v":250412.6640848524,"d":"£250,413"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I60,'Prisiau Tai (De-ddwyrain)'!AA60)","v":{"v":260976.0038985486,"d":"£260,976"}}]
[null,67,{"v":197000,"d":"£197,000"},{"v":205000,"d":"£205,000"},{"$f":"D61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":214840,"d":"£214,840"}},{"$f":"E61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":227365.172,"d":"£227,365"}},{"$f":"F61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":243425.55015961625,"d":"£243,426"}},{"$f":"G61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":256672.9806869737,"d":"£256,673"}},{"$f":"H61*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":267500.4039960123,"d":"£267,500"}},{"$nulls":3},"",null,1,{"$nulls":5},67,"",{"$f":"IF($W$3=$N$3,N61,V61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z61*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,67,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E61,'Prisiau Tai (De-ddwyrain)'!W61)","v":{"v":214840,"d":"£214,840"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F61,'Prisiau Tai (De-ddwyrain)'!X61)","v":{"v":227365.172,"d":"£227,365"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G61,'Prisiau Tai (De-ddwyrain)'!Y61)","v":{"v":243425.55015961625,"d":"£243,426"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H61,'Prisiau Tai (De-ddwyrain)'!Z61)","v":{"v":256672.9806869737,"d":"£256,673"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I61,'Prisiau Tai (De-ddwyrain)'!AA61)","v":{"v":267500.4039960123,"d":"£267,500"}}]
[null,68,{"v":200000,"d":"£200,000"},{"v":209500,"d":"£209,500"},{"$f":"D62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":219556,"d":"£219,556"}},{"$f":"E62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":232356.1148,"d":"£232,356"}},{"$f":"F62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":248769.03784604688,"d":"£248,769"}},{"$f":"G62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":262307.2656288829,"d":"£262,307"}},{"$f":"H62*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":273372.3640837297,"d":"£273,372"}},{"$nulls":3},"",null,1,{"$nulls":5},68,"",{"$f":"IF($W$3=$N$3,N62,V62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z62*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,68,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E62,'Prisiau Tai (De-ddwyrain)'!W62)","v":{"v":219556,"d":"£219,556"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F62,'Prisiau Tai (De-ddwyrain)'!X62)","v":{"v":232356.1148,"d":"£232,356"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G62,'Prisiau Tai (De-ddwyrain)'!Y62)","v":{"v":248769.03784604688,"d":"£248,769"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H62,'Prisiau Tai (De-ddwyrain)'!Z62)","v":{"v":262307.2656288829,"d":"£262,307"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I62,'Prisiau Tai (De-ddwyrain)'!AA62)","v":{"v":273372.3640837297,"d":"£273,372"}}]
[null,69,{"v":204995,"d":"£204,995"},{"v":210998.45000000004,"d":"£210,998"},{"$f":"D63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":221126.37560000006,"d":"£221,126"}},{"$f":"E63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":234018.04329748006,"d":"£234,018"}},{"$f":"F63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":250548.3598735429,"d":"£250,548"}},{"$f":"G63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":264183.4199113727,"d":"£264,183"}},{"$f":"H63*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":275327.66154893866,"d":"£275,328"}},{"$nulls":3},"",null,1,{"$nulls":5},69,"",{"$f":"IF($W$3=$N$3,N63,V63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z63*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,69,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E63,'Prisiau Tai (De-ddwyrain)'!W63)","v":{"v":221126.37560000006,"d":"£221,126"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F63,'Prisiau Tai (De-ddwyrain)'!X63)","v":{"v":234018.04329748006,"d":"£234,018"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G63,'Prisiau Tai (De-ddwyrain)'!Y63)","v":{"v":250548.3598735429,"d":"£250,548"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H63,'Prisiau Tai (De-ddwyrain)'!Z63)","v":{"v":264183.4199113727,"d":"£264,183"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I63,'Prisiau Tai (De-ddwyrain)'!AA63)","v":{"v":275327.66154893866,"d":"£275,328"}}]
[null,70,{"v":208000,"d":"£208,000"},{"v":215000,"d":"£215,000"},{"$f":"D64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":225320,"d":"£225,320"}},{"$f":"E64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":238456.15600000002,"d":"£238,456"}},{"$f":"F64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":255299.96724057317,"d":"£255,300"}},{"$f":"G64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":269193.61389121634,"d":"£269,194"}},{"$f":"H64*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":280549.2041909398,"d":"£280,549"}},{"$nulls":3},"",null,1,{"$nulls":5},70,"",{"$f":"IF($W$3=$N$3,N64,V64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z64*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,70,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E64,'Prisiau Tai (De-ddwyrain)'!W64)","v":{"v":225320,"d":"£225,320"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F64,'Prisiau Tai (De-ddwyrain)'!X64)","v":{"v":238456.15600000002,"d":"£238,456"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G64,'Prisiau Tai (De-ddwyrain)'!Y64)","v":{"v":255299.96724057317,"d":"£255,300"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H64,'Prisiau Tai (De-ddwyrain)'!Z64)","v":{"v":269193.61389121634,"d":"£269,194"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I64,'Prisiau Tai (De-ddwyrain)'!AA64)","v":{"v":280549.2041909398,"d":"£280,549"}}]
[null,71,{"v":210000,"d":"£210,000"},{"v":219950,"d":"£219,950"},{"$f":"D65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":230507.6,"d":"£230,508"}},{"$f":"E65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":243946.19308,"d":"£243,946"}},{"$f":"F65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":261177.8036956468,"d":"£261,178"}},{"$f":"G65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":275391.32732731645,"d":"£275,391"}},{"$f":"H65*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":287008.36028742883,"d":"£287,008"}},{"$nulls":3},"",null,1,{"$nulls":5},71,"",{"$f":"IF($W$3=$N$3,N65,V65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z65*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,71,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E65,'Prisiau Tai (De-ddwyrain)'!W65)","v":{"v":230507.6,"d":"£230,508"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F65,'Prisiau Tai (De-ddwyrain)'!X65)","v":{"v":243946.19308,"d":"£243,946"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G65,'Prisiau Tai (De-ddwyrain)'!Y65)","v":{"v":261177.8036956468,"d":"£261,178"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H65,'Prisiau Tai (De-ddwyrain)'!Z65)","v":{"v":275391.32732731645,"d":"£275,391"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I65,'Prisiau Tai (De-ddwyrain)'!AA65)","v":{"v":287008.36028742883,"d":"£287,008"}}]
[null,72,{"v":215000,"d":"£215,000"},{"v":222360.00000000605,"d":"£222,360"},{"$f":"D66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":233033.28000000634,"d":"£233,033"}},{"$f":"E66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":246619.1202240067,"d":"£246,619"}},{"$f":"F66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":264039.5382121646,"d":"£264,040"}},{"$f":"G66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":278408.7999295465,"d":"£278,409"}},{"$f":"H66*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":290153.1211344142,"d":"£290,153"}},{"$nulls":3},"",null,1,{"$nulls":5},72,"",{"$f":"IF($W$3=$N$3,N66,V66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z66*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,72,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E66,'Prisiau Tai (De-ddwyrain)'!W66)","v":{"v":233033.28000000634,"d":"£233,033"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F66,'Prisiau Tai (De-ddwyrain)'!X66)","v":{"v":246619.1202240067,"d":"£246,619"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G66,'Prisiau Tai (De-ddwyrain)'!Y66)","v":{"v":264039.5382121646,"d":"£264,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H66,'Prisiau Tai (De-ddwyrain)'!Z66)","v":{"v":278408.7999295465,"d":"£278,409"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I66,'Prisiau Tai (De-ddwyrain)'!AA66)","v":{"v":290153.1211344142,"d":"£290,153"}}]
[null,73,{"v":219995,"d":"£219,995"},{"v":225000,"d":"£225,000"},{"$f":"D67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":235800,"d":"£235,800"}},{"$f":"E67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":249547.14,"d":"£249,547"}},{"$f":"F67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":267174.38432153006,"d":"£267,174"}},{"$f":"G67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":281714.24709545897,"d":"£281,714"}},{"$f":"H67*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":293598.0043858672,"d":"£293,598"}},{"$nulls":3},"",null,1,{"$nulls":5},73,"",{"$f":"IF($W$3=$N$3,N67,V67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z67*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,73,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E67,'Prisiau Tai (De-ddwyrain)'!W67)","v":{"v":235800,"d":"£235,800"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F67,'Prisiau Tai (De-ddwyrain)'!X67)","v":{"v":249547.14,"d":"£249,547"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G67,'Prisiau Tai (De-ddwyrain)'!Y67)","v":{"v":267174.38432153006,"d":"£267,174"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H67,'Prisiau Tai (De-ddwyrain)'!Z67)","v":{"v":281714.24709545897,"d":"£281,714"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I67,'Prisiau Tai (De-ddwyrain)'!AA67)","v":{"v":293598.0043858672,"d":"£293,598"}}]
[null,74,{"v":223250,"d":"£223,250"},{"v":230000,"d":"£230,000"},{"$f":"D68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":241040,"d":"£241,040"}},{"$f":"E68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":255092.632,"d":"£255,093"}},{"$f":"F68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":273111.5928620085,"d":"£273,112"}},{"$f":"G68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":287974.56369758025,"d":"£287,975"}},{"$f":"H68*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":300122.4044833309,"d":"£300,122"}},{"$nulls":3},{"$f":"IF(ISBLANK($L$4),\"\",B68)","v":""},null,1,{"$nulls":5},{"$f":"B68","v":74},{"$f":"IF($N$3=$V$3,N68,\"\")","v":""},{"$f":"IF($W$3=$N$3,N68,V68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z68*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,74,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E68,'Prisiau Tai (De-ddwyrain)'!W68)","v":{"v":241040,"d":"£241,040"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F68,'Prisiau Tai (De-ddwyrain)'!X68)","v":{"v":255092.632,"d":"£255,093"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G68,'Prisiau Tai (De-ddwyrain)'!Y68)","v":{"v":273111.5928620085,"d":"£273,112"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H68,'Prisiau Tai (De-ddwyrain)'!Z68)","v":{"v":287974.56369758025,"d":"£287,975"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I68,'Prisiau Tai (De-ddwyrain)'!AA68)","v":{"v":300122.4044833309,"d":"£300,122"}}]
[null,75,{"v":226995,"d":"£226,995"},{"v":234950,"d":"£234,950"},{"$f":"D69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":246227.6,"d":"£246,228"}},{"$f":"E69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":260582.66908000002,"d":"£260,583"}},{"$f":"F69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":278989.42931708216,"d":"£278,989"}},{"$f":"G69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":294172.27713368036,"d":"£294,172"}},{"$f":"H69*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":306581.56057981995,"d":"£306,582"}},{"$nulls":3},"",null,{"$f":"IF(ISBLANK(N69),1,0)","v":1},{"$nulls":5},75,"",{"$f":"IF($W$3=$N$3,N69,V69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z69*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,75,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E69,'Prisiau Tai (De-ddwyrain)'!W69)","v":{"v":246227.6,"d":"£246,228"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F69,'Prisiau Tai (De-ddwyrain)'!X69)","v":{"v":260582.66908000002,"d":"£260,583"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G69,'Prisiau Tai (De-ddwyrain)'!Y69)","v":{"v":278989.42931708216,"d":"£278,989"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H69,'Prisiau Tai (De-ddwyrain)'!Z69)","v":{"v":294172.27713368036,"d":"£294,172"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I69,'Prisiau Tai (De-ddwyrain)'!AA69)","v":{"v":306581.56057981995,"d":"£306,582"}}]
[null,76,{"v":230000,"d":"£230,000"},{"v":239000,"d":"£239,000"},{"$f":"D70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":250472,"d":"£250,472"}},{"$f":"E70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":265074.5176,"d":"£265,075"}},{"$f":"F70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":283798.56823486974,"d":"£283,799"}},{"$f":"G70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":299243.1335813987,"d":"£299,243"}},{"$f":"H70*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":311866.32465876563,"d":"£311,866"}},{"$nulls":3},"",null,1,{"$nulls":5},76,"",{"$f":"IF($W$3=$N$3,N70,V70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z70*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,76,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E70,'Prisiau Tai (De-ddwyrain)'!W70)","v":{"v":250472,"d":"£250,472"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F70,'Prisiau Tai (De-ddwyrain)'!X70)","v":{"v":265074.5176,"d":"£265,075"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G70,'Prisiau Tai (De-ddwyrain)'!Y70)","v":{"v":283798.56823486974,"d":"£283,799"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H70,'Prisiau Tai (De-ddwyrain)'!Z70)","v":{"v":299243.1335813987,"d":"£299,243"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I70,'Prisiau Tai (De-ddwyrain)'!AA70)","v":{"v":311866.32465876563,"d":"£311,866"}}]
[null,77,{"v":235000,"d":"£235,000"},{"v":242995,"d":"£242,995"},{"$f":"D71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":254658.76,"d":"£254,659"}},{"$f":"E71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":269505.365708,"d":"£269,505"}},{"$f":"F71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":288542.397858712,"d":"£288,542"}},{"$f":"G71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":304245.1265464936,"d":"£304,245"}},{"$f":"H71*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":317079.3203366391,"d":"£317,079"}},{"$nulls":3},"",null,1,{"$nulls":5},77,"",{"$f":"IF($W$3=$N$3,N71,V71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z71*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,77,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E71,'Prisiau Tai (De-ddwyrain)'!W71)","v":{"v":254658.76,"d":"£254,659"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F71,'Prisiau Tai (De-ddwyrain)'!X71)","v":{"v":269505.365708,"d":"£269,505"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G71,'Prisiau Tai (De-ddwyrain)'!Y71)","v":{"v":288542.397858712,"d":"£288,542"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H71,'Prisiau Tai (De-ddwyrain)'!Z71)","v":{"v":304245.1265464936,"d":"£304,245"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I71,'Prisiau Tai (De-ddwyrain)'!AA71)","v":{"v":317079.3203366391,"d":"£317,079"}}]
[null,78,{"v":240000,"d":"£240,000"},{"v":247500,"d":"£247,500"},{"$f":"D72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":259380,"d":"£259,380"}},{"$f":"E72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":274501.854,"d":"£274,502"}},{"$f":"F72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":293891.822753683,"d":"£293,892"}},{"$f":"G72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":309885.6718050048,"d":"£309,886"}},{"$f":"H72*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":322957.80482445384,"d":"£322,958"}},{"$nulls":3},"",null,1,{"$nulls":5},78,"",{"$f":"IF($W$3=$N$3,N72,V72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z72*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,78,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E72,'Prisiau Tai (De-ddwyrain)'!W72)","v":{"v":259380,"d":"£259,380"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F72,'Prisiau Tai (De-ddwyrain)'!X72)","v":{"v":274501.854,"d":"£274,502"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G72,'Prisiau Tai (De-ddwyrain)'!Y72)","v":{"v":293891.822753683,"d":"£293,892"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H72,'Prisiau Tai (De-ddwyrain)'!Z72)","v":{"v":309885.6718050048,"d":"£309,886"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I72,'Prisiau Tai (De-ddwyrain)'!AA72)","v":{"v":322957.80482445384,"d":"£322,958"}}]
[null,79,{"v":245000,"d":"£245,000"},{"v":250000,"d":"£250,000"},{"$f":"D73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":262000,"d":"£262,000"}},{"$f":"E73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":277274.6,"d":"£277,275"}},{"$f":"F73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":296860.42702392227,"d":"£296,860"}},{"$f":"G73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":313015.8301060655,"d":"£313,016"}},{"$f":"H73*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":326220.0048731857,"d":"£326,220"}},{"$nulls":3},"",null,1,{"$nulls":5},79,"",{"$f":"IF($W$3=$N$3,N73,V73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z73*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,79,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E73,'Prisiau Tai (De-ddwyrain)'!W73)","v":{"v":262000,"d":"£262,000"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F73,'Prisiau Tai (De-ddwyrain)'!X73)","v":{"v":277274.6,"d":"£277,275"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G73,'Prisiau Tai (De-ddwyrain)'!Y73)","v":{"v":296860.42702392227,"d":"£296,860"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H73,'Prisiau Tai (De-ddwyrain)'!Z73)","v":{"v":313015.8301060655,"d":"£313,016"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I73,'Prisiau Tai (De-ddwyrain)'!AA73)","v":{"v":326220.0048731857,"d":"£326,220"}}]
[null,80,{"v":249999.2,"d":"£249,999"},{"v":255500,"d":"£255,500"},{"$f":"D74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":267764,"d":"£267,764"}},{"$f":"E74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":283374.6412,"d":"£283,375"}},{"$f":"F74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":303391.35641844856,"d":"£303,391"}},{"$f":"G74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":319902.1783683989,"d":"£319,902"}},{"$f":"H74*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":333396.8449803958,"d":"£333,397"}},{"$nulls":3},"",null,1,{"$nulls":5},80,"",{"$f":"IF($W$3=$N$3,N74,V74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z74*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,80,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E74,'Prisiau Tai (De-ddwyrain)'!W74)","v":{"v":267764,"d":"£267,764"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F74,'Prisiau Tai (De-ddwyrain)'!X74)","v":{"v":283374.6412,"d":"£283,375"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G74,'Prisiau Tai (De-ddwyrain)'!Y74)","v":{"v":303391.35641844856,"d":"£303,391"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H74,'Prisiau Tai (De-ddwyrain)'!Z74)","v":{"v":319902.1783683989,"d":"£319,902"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I74,'Prisiau Tai (De-ddwyrain)'!AA74)","v":{"v":333396.8449803958,"d":"£333,397"}}]
[null,81,{"v":255000,"d":"£255,000"},{"v":262000,"d":"£262,000"},{"$f":"D75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":274576,"d":"£274,576"}},{"$f":"E75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":290583.7808,"d":"£290,584"}},{"$f":"F75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":311109.72752107057,"d":"£311,110"}},{"$f":"G75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":328040.5899511567,"d":"£328,041"}},{"$f":"H75*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":341878.5651070987,"d":"£341,879"}},{"$nulls":3},"",null,1,{"$nulls":5},81,"",{"$f":"IF($W$3=$N$3,N75,V75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z75*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,81,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E75,'Prisiau Tai (De-ddwyrain)'!W75)","v":{"v":274576,"d":"£274,576"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F75,'Prisiau Tai (De-ddwyrain)'!X75)","v":{"v":290583.7808,"d":"£290,584"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G75,'Prisiau Tai (De-ddwyrain)'!Y75)","v":{"v":311109.72752107057,"d":"£311,110"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H75,'Prisiau Tai (De-ddwyrain)'!Z75)","v":{"v":328040.5899511567,"d":"£328,041"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I75,'Prisiau Tai (De-ddwyrain)'!AA75)","v":{"v":341878.5651070987,"d":"£341,879"}}]
[null,82,{"v":260000,"d":"£260,000"},{"v":267500,"d":"£267,500"},{"$f":"D76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":280340,"d":"£280,340"}},{"$f":"E76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":296683.822,"d":"£296,684"}},{"$f":"F76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":317640.6569155968,"d":"£317,641"}},{"$f":"G76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":334926.93821349007,"d":"£334,927"}},{"$f":"H76*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":349055.4052143087,"d":"£349,055"}},{"$nulls":3},"",null,1,{"$nulls":5},82,"",{"$f":"IF($W$3=$N$3,N76,V76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z76*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,82,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E76,'Prisiau Tai (De-ddwyrain)'!W76)","v":{"v":280340,"d":"£280,340"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F76,'Prisiau Tai (De-ddwyrain)'!X76)","v":{"v":296683.822,"d":"£296,684"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G76,'Prisiau Tai (De-ddwyrain)'!Y76)","v":{"v":317640.6569155968,"d":"£317,641"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H76,'Prisiau Tai (De-ddwyrain)'!Z76)","v":{"v":334926.93821349007,"d":"£334,927"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I76,'Prisiau Tai (De-ddwyrain)'!AA76)","v":{"v":349055.4052143087,"d":"£349,055"}}]
[null,83,{"v":265023.99999999977,"d":"£265,024"},{"v":272999.1500000001,"d":"£272,999"},{"$f":"D77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":286103.1092000001,"d":"£286,103"}},{"$f":"E77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":302782.9204663601,"d":"£302,783"}},{"$f":"F77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":324170.57698467135,"d":"£324,171"}},{"$f":"G77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":341812.2222220013,"d":"£341,812"}},{"$f":"H77*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":356231.13617350237,"d":"£356,231"}},{"$nulls":3},"",null,1,{"$nulls":5},83,"",{"$f":"IF($W$3=$N$3,N77,V77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z77*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,83,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E77,'Prisiau Tai (De-ddwyrain)'!W77)","v":{"v":286103.1092000001,"d":"£286,103"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F77,'Prisiau Tai (De-ddwyrain)'!X77)","v":{"v":302782.9204663601,"d":"£302,783"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G77,'Prisiau Tai (De-ddwyrain)'!Y77)","v":{"v":324170.57698467135,"d":"£324,171"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H77,'Prisiau Tai (De-ddwyrain)'!Z77)","v":{"v":341812.2222220013,"d":"£341,812"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I77,'Prisiau Tai (De-ddwyrain)'!AA77)","v":{"v":356231.13617350237,"d":"£356,231"}}]
[null,84,{"v":272000,"d":"£272,000"},{"v":279950,"d":"£279,950"},{"$f":"D78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":293387.60000000003,"d":"£293,388"}},{"$f":"E78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":310492.09708000004,"d":"£310,492"}},{"$f":"F78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":332424.3061813882,"d":"£332,424"}},{"$f":"G78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":350515.1265527722,"d":"£350,515"}},{"$f":"H78*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":365301.16145699343,"d":"£365,301"}},{"$nulls":3},"",null,1,{"$nulls":5},84,"",{"$f":"IF($W$3=$N$3,N78,V78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z78*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,84,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E78,'Prisiau Tai (De-ddwyrain)'!W78)","v":{"v":293387.60000000003,"d":"£293,388"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F78,'Prisiau Tai (De-ddwyrain)'!X78)","v":{"v":310492.09708000004,"d":"£310,492"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G78,'Prisiau Tai (De-ddwyrain)'!Y78)","v":{"v":332424.3061813882,"d":"£332,424"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H78,'Prisiau Tai (De-ddwyrain)'!Z78)","v":{"v":350515.1265527722,"d":"£350,515"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I78,'Prisiau Tai (De-ddwyrain)'!AA78)","v":{"v":365301.16145699343,"d":"£365,301"}}]
[null,85,{"v":279950,"d":"£279,950"},{"v":285000,"d":"£285,000"},{"$f":"D79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":298680,"d":"£298,680"}},{"$f":"E79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":316093.044,"d":"£316,093"}},{"$f":"F79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":338420.8868072714,"d":"£338,421"}},{"$f":"G79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":356838.0463209147,"d":"£356,838"}},{"$f":"H79*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":371890.80555543175,"d":"£371,891"}},{"$nulls":3},"",null,1,{"$nulls":5},85,"",{"$f":"IF($W$3=$N$3,N79,V79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z79*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,85,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E79,'Prisiau Tai (De-ddwyrain)'!W79)","v":{"v":298680,"d":"£298,680"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F79,'Prisiau Tai (De-ddwyrain)'!X79)","v":{"v":316093.044,"d":"£316,093"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G79,'Prisiau Tai (De-ddwyrain)'!Y79)","v":{"v":338420.8868072714,"d":"£338,421"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H79,'Prisiau Tai (De-ddwyrain)'!Z79)","v":{"v":356838.0463209147,"d":"£356,838"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I79,'Prisiau Tai (De-ddwyrain)'!AA79)","v":{"v":371890.80555543175,"d":"£371,891"}}]
[null,86,{"v":285000,"d":"£285,000"},{"v":290000,"d":"£290,000"},{"$f":"D80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":303920,"d":"£303,920"}},{"$f":"E80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":321638.536,"d":"£321,639"}},{"$f":"F80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":344358.0953477499,"d":"£344,358"}},{"$f":"G80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":363098.36292303604,"d":"£363,098"}},{"$f":"H80*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":378415.2056528955,"d":"£378,415"}},{"$nulls":3},"",null,1,{"$nulls":5},86,"",{"$f":"IF($W$3=$N$3,N80,V80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z80*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,86,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E80,'Prisiau Tai (De-ddwyrain)'!W80)","v":{"v":303920,"d":"£303,920"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F80,'Prisiau Tai (De-ddwyrain)'!X80)","v":{"v":321638.536,"d":"£321,639"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G80,'Prisiau Tai (De-ddwyrain)'!Y80)","v":{"v":344358.0953477499,"d":"£344,358"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H80,'Prisiau Tai (De-ddwyrain)'!Z80)","v":{"v":363098.36292303604,"d":"£363,098"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I80,'Prisiau Tai (De-ddwyrain)'!AA80)","v":{"v":378415.2056528955,"d":"£378,415"}}]
[null,87,{"v":292000,"d":"£292,000"},{"v":298500,"d":"£298,500"},{"$f":"D81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":312828,"d":"£312,828"}},{"$f":"E81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":331065.8724,"d":"£331,066"}},{"$f":"F81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":354451.34986656316,"d":"£354,451"}},{"$f":"G81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":373740.90114664217,"d":"£373,741"}},{"$f":"H81*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":389506.68581858376,"d":"£389,507"}},{"$nulls":3},"",null,1,{"$nulls":5},87,"",{"$f":"IF($W$3=$N$3,N81,V81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z81*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,87,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E81,'Prisiau Tai (De-ddwyrain)'!W81)","v":{"v":312828,"d":"£312,828"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F81,'Prisiau Tai (De-ddwyrain)'!X81)","v":{"v":331065.8724,"d":"£331,066"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G81,'Prisiau Tai (De-ddwyrain)'!Y81)","v":{"v":354451.34986656316,"d":"£354,451"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H81,'Prisiau Tai (De-ddwyrain)'!Z81)","v":{"v":373740.90114664217,"d":"£373,741"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I81,'Prisiau Tai (De-ddwyrain)'!AA81)","v":{"v":389506.68581858376,"d":"£389,507"}}]
[null,88,{"v":299995,"d":"£299,995"},{"v":305000,"d":"£305,000"},{"$f":"D82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":319640,"d":"£319,640"}},{"$f":"E82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":338275.012,"d":"£338,275"}},{"$f":"F82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":362169.7209691852,"d":"£362,170"}},{"$f":"G82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":381879.31272939994,"d":"£381,879"}},{"$f":"H82*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":397988.4059452866,"d":"£397,988"}},{"$nulls":3},"",null,1,{"$nulls":5},88,"",{"$f":"IF($W$3=$N$3,N82,V82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z82*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,88,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E82,'Prisiau Tai (De-ddwyrain)'!W82)","v":{"v":319640,"d":"£319,640"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F82,'Prisiau Tai (De-ddwyrain)'!X82)","v":{"v":338275.012,"d":"£338,275"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G82,'Prisiau Tai (De-ddwyrain)'!Y82)","v":{"v":362169.7209691852,"d":"£362,170"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H82,'Prisiau Tai (De-ddwyrain)'!Z82)","v":{"v":381879.31272939994,"d":"£381,879"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I82,'Prisiau Tai (De-ddwyrain)'!AA82)","v":{"v":397988.4059452866,"d":"£397,988"}}]
[null,89,{"v":310000,"d":"£310,000"},{"v":315000,"d":"£315,000"},{"$f":"D83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":330120,"d":"£330,120"}},{"$f":"E83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":349365.996,"d":"£349,366"}},{"$f":"F83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":374044.13805014204,"d":"£374,044"}},{"$f":"G83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":394399.9459336425,"d":"£394,400"}},{"$f":"H83*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":411037.206140214,"d":"£411,037"}},{"$nulls":3},"",null,1,{"$nulls":5},89,"",{"$f":"IF($W$3=$N$3,N83,V83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z83*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,89,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E83,'Prisiau Tai (De-ddwyrain)'!W83)","v":{"v":330120,"d":"£330,120"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F83,'Prisiau Tai (De-ddwyrain)'!X83)","v":{"v":349365.996,"d":"£349,366"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G83,'Prisiau Tai (De-ddwyrain)'!Y83)","v":{"v":374044.13805014204,"d":"£374,044"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H83,'Prisiau Tai (De-ddwyrain)'!Z83)","v":{"v":394399.9459336425,"d":"£394,400"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I83,'Prisiau Tai (De-ddwyrain)'!AA83)","v":{"v":411037.206140214,"d":"£411,037"}}]
[null,90,{"v":320000,"d":"£320,000"},{"v":325000,"d":"£325,000"},{"$f":"D84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!C$118)","v":{"v":340600,"d":"£340,600"}},{"$f":"E84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!D$118)","v":{"v":360456.98,"d":"£360,457"}},{"$f":"F84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!E$118)","v":{"v":385918.55513109895,"d":"£385,919"}},{"$f":"G84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!F$118)","v":{"v":406920.5791378851,"d":"£406,921"}},{"$f":"H84*(1+'Rhaniad y Ddeiliadaeth (De-ddn)'!G$118)","v":{"v":424086.0063351414,"d":"£424,086"}},{"$nulls":3},"",null,1,{"$nulls":5},90,"",{"$f":"IF($W$3=$N$3,N84,V84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!C$118))","v":{"$error":"#VALUE!"}},{"$f":"W84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!D$118)","v":{"$error":"#VALUE!"}},{"$f":"X84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!E$118)","v":{"$error":"#VALUE!"}},{"$f":"Y84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!F$118)","v":{"$error":"#VALUE!"}},{"$f":"Z84*(1+'Rhaniad y Ddeiliadaeth (Cymru)'!G$118)","v":{"$error":"#VALUE!"}},null,90,{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!E84,'Prisiau Tai (De-ddwyrain)'!W84)","v":{"v":340600,"d":"£340,600"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!F84,'Prisiau Tai (De-ddwyrain)'!X84)","v":{"v":360456.98,"d":"£360,457"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!G84,'Prisiau Tai (De-ddwyrain)'!Y84)","v":{"v":385918.55513109895,"d":"£385,919"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!H84,'Prisiau Tai (De-ddwyrain)'!Z84)","v":{"v":406920.5791378851,"d":"£406,921"}},{"$f":"IF('Rhaniad y Ddeiliadaeth (Cymru)'!$D$18=\"Data Cofrestrfa Tir\",'Prisiau Tai (De-ddwyrain)'!I84,'Prisiau Tai (De-ddwyrain)'!AA84)","v":{"v":424086.0063351414,"d":"£424,086"}}]
[{"$nulls":14},{"$f":"IF(SUM(O4:O84)>0,1,0)","v":1}]

{"sheet":"Map Rhanbarthol","index":30,"n_rows":0,"n_cols":0,"rows_kept":0}