{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Cover","Change Log","Summary","Blank","Guidance","Full Opt. Considered","Fixed Data","Fixed Data (CPIH)","Risk Register","Template","Baseline","Option 1 - Sustain","Option 2 - Hosting Modernity","Option 3 - Enhanced Solution","Option 4 - Rewrite COTS","Option 5 - Rewrite Bespoke","Option6","Option7","Option8","Option9","Option10","Workings"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,6,24,9],[6,0,8,9],[9,0,24,1],[9,2,24,3],[9,4,12,5],[9,6,12,9],[13,4,16,5],[13,6,16,9],[17,4,20,5],[17,6,20,9],[21,4,24,5]]}
[]
[]
[]
[]
[]
[]
["RIIO-GT2 Cost Benefit Analysis template"]
[]
[]
["\nPublication date:",null,"2019-08-15",null,"Contact:",null,"Kiran Turner, Senior Manager"]
[]
[]
[]
[null,null,null,null,"Team:",null,"Gas Transmission Cost Assessment"]
[]
[]
[]
[null,null,null,null,"Tel:",null,"020 7263 9867"]
[]
[]
[]
[null,null,null,null,"Email:",null,"Kiran.Turner@ofgem.gov.uk"]

{"sheet":"Change Log","index":1,"n_rows":7,"n_cols":7,"rows_kept":7,"cut":false,"hidden":false,"merged":[[2,0,2,2],[2,3,2,6]]}
[]
[]
["Versions",null,null,"Details of Changes from Previous Version"]
["Template Version","Purpose of version","Version Issue Date","Change number","Tables Changed","Description of Change","Changed by"]
["v1.3","Correction of error in deperciation discount calculation","2019-06-17",1,"Template; \nBaseline; \nOption 1 - 10","Correction of error in deperciation discount calculation","Scott McDougall"]
["v1.4","correction of error in calculating discount after 30 years","2019-08-15",2,"Template; \nBaseline; \nOption 1 - 10","correction of error in calculating discount after 30 years","Scott McDougall"]
["v1.4","Tab added to allow detailed workings to be provided","2019-08-15",3,"Workings","Tab added to allow detailed workings to be provided","Scott McDougall"]

{"sheet":"Summary","index":2,"n_rows":34,"n_cols":14,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,16383],[2,5,2,10]]}
[]
[]
[null,null,null,null,null,"NPVs based on Payback periods (£m)"]
["Option No.","Desc. Of Option","Preferred Option","Total Forecast Expenditure\n(£m)","Spend Area\n(RRP Table Reference)","Total NPV","Delta\n(Option to baseline)","10 Years","20 Years","30 Years","45 Years","Engineering Justification","Stakeholder Support Summary","TO View"]
["Baseline",{"$f":"Baseline!$B$6","v":"Do Nothing"},{"$f":"Baseline!$B$9","v":"N"},{"$f":"Baseline!$B$20","v":0},{"$f":"Baseline!$B$10","v":0},{"$f":"Baseline!B21","v":0},{"$f":"IF(F5=0,0,F5-$F$5)","v":0},{"$f":"Baseline!$B$15","v":""},{"$f":"Baseline!$B$16","v":""},{"$f":"Baseline!$B$17","v":""},{"$f":"Baseline!$B$18","v":""},{"$f":"Baseline!$A$194","v":0},{"$f":"Baseline!$A$219","v":0},{"$f":"Baseline!$A$244","v":0}]
[1,{"$f":"'Option 1 - Sustain'!$B$6","v":"Option 1 - Sustain"},{"$f":"'Option 1 - Sustain'!$B$9","v":"N"},{"$f":"'Option 1 - Sustain'!$B$20","v":-13.6},{"$f":"'Option 1 - Sustain'!$B$10","v":0},{"$f":"'Option 1 - Sustain'!$B$21","v":-12.790200074023485},{"$f":"IF(F6=0,0,F6-$F$5)","v":-12.790200074023485},{"$f":"'Option 1 - Sustain'!$B$15","v":-10.257097739031339},{"$f":"'Option 1 - Sustain'!$B$16","v":-11.44989470451476},{"$f":"'Option 1 - Sustain'!$B$17","v":-12.169781621769291},{"$f":"'Option 1 - Sustain'!$B$18","v":-12.743068519899355},{"$f":"'Option 1 - Sustain'!$A$194","v":"The health of the Gemini system would be continuously evaluated and response made accordingly, keeping a level of support in line with our risk profile. This would most likely result in re-platforming at a similar frequency (every 5-6 years). The application layer of the system would remain largely unchanged.\nThis option would ensure that all of the Gemini components remain in support and based on the understanding of the current architecture End of Life / End of Support signals.  This, along with the ongoing performance of the platform will validate the required sustaining activities that need to be delivered.  \n"},{"$f":"'Option 1 - Sustain'!$A$219","v":"Due to this option being a like-for-like solution, it would provide minimal opportunity for change. Although this means minimal risk and impact on User’s systems and processes it would not deliver the enhancements they have previously identified and therefore not deliver the benefits to consumers of those enhancements. As highlighted above, previous stakeholder engagement has identified numerous functional enhancements that User’s require to be made to the Gemini system. This option would not deliver on those requirements and would not be meeting the needs of our customers thereby meaning they will continue to experience the issues they do today.   "},{"$f":"'Option 1 - Sustain'!$A$244","v":"To mitigate service and performance risks, changes would be required to be made at the “Applications” layer. Therefore, as this option is not fundamentally changing the set-up of the system, the service and performance risks are identified as “highest” comparatively to other options as these risks would not be mitigated.   \nThis option would be one of the most difficult and costly to implement subsequent change. As the fundamental set-up of the system would not change, the system would continue to be very meshed and interwoven, meaning that when a change is implemented a vast section of the system must be opened to test the implications of that change. This creates additional costs and time to deliver change. \n"}]
[2,{"$f":"'Option 2 - Hosting Modernity'!$B$6","v":"Option 2 - Hosting Modernity"},{"$f":"'Option 2 - Hosting Modernity'!$B$9","v":"N"},{"$f":"'Option 2 - Hosting Modernity'!$B$20","v":-19.600000000000001},{"$f":"'Option 2 - Hosting Modernity'!$B$10","v":0},{"$f":"'Option 2 - Hosting Modernity'!$B$21","v":-18.463955722181751},-18.463955722181751,{"$f":"'Option 2 - Hosting Modernity'!$B$15","v":-14.818202274242017},{"$f":"'Option 2 - Hosting Modernity'!$B$16","v":-16.535929332054767},{"$f":"'Option 2 - Hosting Modernity'!$B$17","v":-17.572489085653118},{"$f":"'Option 2 - Hosting Modernity'!$B$18","v":-18.397760611365499},{"$f":"'Option 2 - Hosting Modernity'!$A$194","v":"This option would leverage the advantages and capabilities of cloud based hosting, namely unlimited growth potential, modernised technology and flexibility around the cost of maintenance. Additionally, it would (most likely) remove the scale of regular sustaining activity we have previously undertaken as the hosting provider would maintain a supported platform. This would be reflected in service charging through reduced operating costs.\nAs with option 1, the functional components of the system would remain largely unchanged.  \n"},{"$f":"'Option 2 - Hosting Modernity'!$A$219","v":"Similarly to Option 1, this option would essentially be a like-for-like solution but hosted on a different platform. It would provide minimal opportunity for change therefore not deliver enhancements previously identified by Users, falling short of meeting their needs. Therefore, although there would be low customer impact of the option there would be least improvements to the User experience. "},{"$f":"'Option 2 - Hosting Modernity'!$A$244","v":"As with the Sustain option, this option would not impact the applications layer. Therefore, any underlying service and performance issues will not be addressed. \nA Cloud based solution offers flexibility which would allow “unlimited” growth potential (e.g. the ability to increase and decrease test environments when required to meet the differing demands). This would be vital given the expansion of the Gemini system that has been experienced since its implementation and expected to continue through RIIO2. However, even with the increased growth potential this option does not in itself make any changes to the underlying applications layer. This means that change delivery would be complex, far-reaching and therefore costly and therefore has been highlighted as “highest” relative to the other options. \nAn initial view of subsequent operating costs suggests that increased use of Cloud based solutions may enable commercial strength to be leveraged which may result in a reduction in subsequent running costs. However, at this stage this potential saving cannot be fully quantified as it is dependent on market prices for Cloud based solutions at the time of implementation. This may also be offset by possible increase in security costs required because of moving Cloud based solutions. "}]
[3,{"$f":"'Option 3 - Enhanced Solution'!$B$6","v":"Option 3 - Enhanced Solution"},{"$f":"'Option 3 - Enhanced Solution'!$B$9","v":"Y"},{"$f":"'Option 3 - Enhanced Solution'!$B$20","v":-24},{"$f":"'Option 3 - Enhanced Solution'!$B$10","v":0},{"$f":"'Option 3 - Enhanced Solution'!$B$21","v":-21.786725038387619},-21.786725038387619,{"$f":"'Option 3 - Enhanced Solution'!$B$15","v":-17.19418127138163},{"$f":"'Option 3 - Enhanced Solution'!$B$16","v":-19.331713668598105},{"$f":"'Option 3 - Enhanced Solution'!$B$17","v":-20.625210671935626},{"$f":"'Option 3 - Enhanced Solution'!$B$18","v":-21.660295002571104},{"$f":"'Option 3 - Enhanced Solution'!$A$194","v":"Building on option 1 and 2 with regards to providing an ongoing sustained infrastructure platform, this option also delivers a set of Gemini system enhancements in order to rectify the external user requirements to improve performance and stability of the application.\nThe enhancements meet the requirements of a better user experience, system optimisation and making the application easier to change.\nGiven the nature of the mitigation to the current challenges, it allows us to consider a phased more agile delivery approach to develop and implement the changes.  This would extend the existing Application Programming Interface (API) for external users to have faster and more flexible access to data as well as removing the existing processes which are hampered by performance issues.  \nBy introducing process and test automation, this option would enable easier and faster delivery of change to the application and reduce the run the business costs associated with the system.\n- Improve the user interface by implementing HTML 5\n- Provide better and more flexible access to the underlying data via a modern Representational State Transfer (REST) based API is better suited to web services as REST APIs are faster and use less bandwidth.  \n- Improve performance via;\no Using code profiling tools to identify resource intensive and problematic code, which will then be optimised and re-written\no Reviewing database queries, optimising and adding more indexes\no Archiving historic data to decrease memory table sizes and increase overall database performance. \n- Introducing process automation to reduce setup times for auctions and other processes. \n- Introduce test automation to minimise testing resources and reduce testing timescales \n- Faster provisioning of new servers and environments via Virtualisation. \nIn addition to technical improvements, there can also be improvements to change delivery which can be implemented in two ways;\n1. A traditional waterfall for industry wide B2B ‘hub and spoke’ changes that may require many parties to align plans, testing and implementation\n2. Lighter-weight changes (e.g. user interface) in a far more agile fashion.\n"},{"$f":"'Option 3 - Enhanced Solution'!$A$219","v":"This option would deliver on the enhancements previously identified by User’s. Furthermore, a program of continued delivery of enhancements allows for User’s requirements to be regularly reviewed and delivered rather than delivering all at a particular point in time. This would result in a solution which is more responsive to industry needs. However, this option has been identified as “medium” in terms of User experience and interface as changes will still be restricted to what is achievable on the current platform. Customer impact is rated as “highest” as these enhancements will be required to be tested by industry. "},{"$f":"'Option 3 - Enhanced Solution'!$A$244","v":"As part of the enhancements identified, changes will be made at the “Applications” layer under this option. The consequence of this is that service and performance risks can be mitigated. \nIn terms of change delivery ease and costs, due to changes made at the “Applications” layer as part of the enhancements work, (e.g. introduction of test automation to allow faster change, greater automation, optimising screes). This will result in change being easier and cheaper to implement and service and performance risks minimised, therefore meaning these areas are identified as “lowest” in comparison to other options. \nThe same ongoing benefits of moving to a Cloud based solution highlighted under Option 2 are also relevant for this option. Additionally, the proposed changes under this option include the removal of the Siteminder application for which additional licensing costs are currently being incurred. As with all options, if an opportunity exists to reduce running costs then we will seek to identify and assess these during design phases to understand whether any cost savings can be passed onto customers."}]
[4,{"$f":"'Option 4 - Rewrite COTS'!$B$6","v":"Option 4 - Rewrite COTS"},{"$f":"'Option 4 - Rewrite COTS'!$B$9","v":"N"},{"$f":"'Option 4 - Rewrite COTS'!$B$20","v":-25.017118},{"$f":"'Option 4 - Rewrite COTS'!$B$10","v":0},{"$f":"'Option 4 - Rewrite COTS'!$B$21","v":-23.052666572851791},-23.052666572851791,{"$f":"'Option 4 - Rewrite COTS'!$B$15","v":-18.319838650739268},{"$f":"'Option 4 - Rewrite COTS'!$B$16","v":-20.533479584160972},{"$f":"'Option 4 - Rewrite COTS'!$B$17","v":-21.871529803037856},{"$f":"'Option 4 - Rewrite COTS'!$B$18","v":-22.940085578374372},{"$f":"'Option 4 - Rewrite COTS'!$A$194","v":"This option would, where possible, replace like for like components with the delivery of a COTS product and integrate it within the Gemini application.  An example of this would be replace the existing Capacity functionality with a separate capacity platform such as that operated by Prisma and to utilise the existing SAP-ISU Invoicing functionality deployed into UK Link.\nThis would minimise the complexity of the overall Gemini application and leverage the functionality of other platforms by providing a fully integrated solution.  Therefore, the Energy Balancing component would be the only one to be created as a bespoke product.\n"},{"$f":"'Option 4 - Rewrite COTS'!$A$219","v":"This option would deliver the enhancements identified by User’s. However, this option is identified as “medium” for User experience and interface as changes will be constrained by the set-up of either the current system for energy balancing or the COTs solution for the capacity. Furthermore, these enhancements are more likely to be delivered at one point in time when the system solution is delivered rather than over the period resulting in them being less agile to changing requirements than in Option 3. \nAs this option would involve the implementation of a new system the impact on customer’s would be high. However, this option would deliver on those enhancements to an extent possible through using COTS solution. However, User’s enhancements required would be taken a point in time to be delivered on the replacement system and therefore shown as “medium” on the heatmap above. \n"},{"$f":"'Option 4 - Rewrite COTS'!$A$244","v":"This option would remove an element of risk in that this option would utilise industry proven solutions. It would reuse and integrate with industry systems rather than duplicating functions. The re-write would also include the “Applications” layer meaning that service and performance risks can be mitigated. However, the continued complexity of the energy balancing functions means that COTS solution would not be suitable. There is also the additional complexity of integrating a COTS solution with the multiple products that the current Gemini system interacts with. However, on balance, the service and performance risk is identified as “lowest” in comparison to other options. \nThis option would not give the same benefit as option 3 for change delivery ease and costs, as it will not deliver for example, workflow automation and user authentication changes – these being two of the key drivers to reducing change delivery ease and costs. Therefore, this option has been identified as “medium” for change delivery ease and costs.\nThis is the only option where an element of Oracle costs can be removed entirely and therefore subsequent operating costs would be reduced. However, there may be subscription costs for replacement systems. Compatibility of a COTS solution to business requirements may be challenging. There is a risk that potential regulatory costs that could be introduced to enable more off-the-shelf functionality to be used in any third-party packages. If this results in amended UNC rules or other changes then there could also be consequential costs on customer systems that would increase the overall cost to the industry. Therefore, on balance, this option has been identified as “medium” for ongoing operating costs."}]
[5,{"$f":"'Option 5 - Rewrite Bespoke'!$B$6","v":"Option 5 - Rewrite Bespoke"},{"$f":"'Option 5 - Rewrite Bespoke'!$B$9","v":"N"},{"$f":"'Option 5 - Rewrite Bespoke'!$B$20","v":-36.986246999999999},{"$f":"'Option 5 - Rewrite Bespoke'!$B$10","v":0},{"$f":"'Option 5 - Rewrite Bespoke'!$B$21","v":-34.184655180537419},-34.184655180537419,{"$f":"'Option 5 - Rewrite Bespoke'!$B$15","v":-27.202887405727161},{"$f":"'Option 5 - Rewrite Bespoke'!$B$16","v":-30.471510286997891},{"$f":"'Option 5 - Rewrite Bespoke'!$B$17","v":-32.446822443698103},{"$f":"'Option 5 - Rewrite Bespoke'!$B$18","v":-34.023666944308914},{"$f":"'Option 5 - Rewrite Bespoke'!$A$194","v":"By utilising our understanding of the existing Gemini application and the latest Industry Regime, this option will rewrite the entire application.  Given the unique nature of the functionality and business rules, it is assumed that this would be a replacement bespoke application, which would fundamentally deliver the existing application logic.\nBy hosting the solution in the public cloud, this would allow us to leverage the capabilities of the cloud provision to simplify the development but would require considerable amount of build and testing effort.\n"},{"$f":"'Option 5 - Rewrite Bespoke'!$A$219","v":"This option would deliver User’s requirements as they can be built into the system design at feasibility stage. It would enable design rationalisation, removing now obsolete screens and functionality. This option is identified as “best” for User experience as it would address User’s requirements in a more targeted manner. \nAs with option 4, this option would involve the implementation of a new system and therefore the impact on customers would be high. It would require the greatest interaction and input from industry to test the various elements.  \n"},{"$f":"'Option 5 - Rewrite Bespoke'!$A$244","v":"Service and performance risk is “lowest” compared to other options as this option would be a complete re-build of the system and so these risks can be mitigated. \nChange delivery ease and costs is identified as “medium” because although change will be able to be implemented at the time of delivery of the replacement system, ongoing change delivery ease and cost will be more difficult than options 3 and 4 due to the bespoke nature of the system. \nSubsequent operating costs would be “highest” in comparison to other options as this would be a bespoke system which would require ongoing specific support and maintenance. "}]
[6,{"$f":"Option6!$B$6","v":0},{"$f":"Option6!$B$9","v":0},{"$f":"Option6!$B$20","v":0},{"$f":"Option6!$B$10","v":0},{"$f":"Option6!$B$21","v":0},0,{"$f":"Option6!$B$15","v":""},{"$f":"Option6!$B$16","v":""},{"$f":"Option6!$B$17","v":""},{"$f":"Option6!$B$18","v":""},{"$f":"Option6!$A$194","v":0},{"$f":"Option6!$A$219","v":0},{"$f":"Option6!$A$244","v":0}]
[7,{"$f":"Option7!$B$6","v":0},{"$f":"Option7!$B$9","v":0},{"$f":"Option7!$B$20","v":0},{"$f":"Option7!$B$10","v":0},{"$f":"Option7!$B$21","v":0},0,{"$f":"Option7!$B$15","v":""},{"$f":"Option7!$B$16","v":""},{"$f":"Option7!$B$17","v":""},{"$f":"Option7!$B$18","v":""},{"$f":"Option7!$A$194","v":0},{"$f":"Option7!$A$219","v":0},{"$f":"Option7!$A$244","v":0}]
[8,{"$f":"Option8!$B$6","v":0},{"$f":"Option8!$B$9","v":0},{"$f":"Option8!$B$20","v":0},{"$f":"Option8!$B$10","v":0},{"$f":"Option8!$B$21","v":0},0,{"$f":"Option8!$B$15","v":""},{"$f":"Option8!$B$16","v":""},{"$f":"Option8!$B$17","v":""},{"$f":"Option8!$B$18","v":""},{"$f":"Option8!$A$194","v":0},{"$f":"Option8!$A$219","v":0},{"$f":"Option8!$A$244","v":0}]
[9,{"$f":"Option9!$B$6","v":0},{"$f":"Option9!$B$9","v":0},{"$f":"Option9!$B$20","v":0},{"$f":"Option9!$B$10","v":0},{"$f":"Option9!$B$21","v":0},0,{"$f":"Option9!$B$15","v":""},{"$f":"Option9!$B$16","v":""},{"$f":"Option9!$B$17","v":""},{"$f":"Option9!$B$18","v":""},{"$f":"Option9!$A$194","v":0},{"$f":"Option9!$A$219","v":0},{"$f":"Option9!$A$244","v":0}]
[10,{"$f":"Option10!$B$6","v":0},{"$f":"Option10!$B$9","v":0},{"$f":"Option10!$B$20","v":0},{"$f":"Option10!$B$10","v":0},{"$f":"Option10!$B$21","v":0},0,{"$f":"Option10!$B$15","v":""},{"$f":"Option10!$B$16","v":""},{"$f":"Option10!$B$17","v":""},{"$f":"Option10!$B$18","v":""},{"$f":"Option10!$A$194","v":0},{"$f":"Option10!$A$219","v":0},{"$f":"Option10!$A$244","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Colour code:"]
["User populated cells"]
["Formula/Calculation"]
["Timeframe"]
["Description"]

{"sheet":"Blank","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[[0,0,0,16383]]}

{"sheet":"Guidance","index":4,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[[9,2,9,13],[10,2,10,13],[4,2,4,13],[0,0,0,16383],[7,2,7,13],[6,2,6,13],[5,2,5,13],[8,2,8,13]]}
[]
[]
["Standard Naming Convention:"]
[]
["Tab Name","Brief Description","Instructions"]
["Full Opt. Considered","A tab providing a full summary list of options considered & rejected before full costing for the investment decision. Stated aim should reflect a brief summary of engineering justification.","Provide a description of the stated aim of the investment decision & also include options that have been considered and rejected before full costing.\n\nPlease use the drop down list (Y/N), to select if the option is included in the CBA. \nIf the option has been included, then please clarify which tab it is corresponding to. \nEach option within the short list of those options that have been considered and costed, should provide a brief description & a clear rationale for including/excluding them in the comment section."]
["Fixed Data/Fixed Data (CPIH)","A tab containing all key sources of data & relevant static data points.","This tab contains all fixed data points required for the CBA to function & provide an accurate representation of costing for the options. \n\nPlease enter pre-tax WACC and prices consistent with your business plan in this tab."]
["Risk Register","A tab for documenting risks associated with the chosen investment decision, and actions to manage each risk.","Please fill in this tab only for the option that has been selected; details should be provided for all risk(s) affecting the following areas: \n(i) Delivery Timeframe; (ii) Distinct Variance in original Forecast Cost & \n(iii) Criteria which may result in the Scheme being Cancelled. \n\nEach row should be treated as a single risk entry, the expectation is for relevant information on the: \nRisk Description; \nImpact; \nLiklihood; \nMitigation/Controls \n& any relevant commentary would be included as supporting evidence."]
["Template","A blank pro-forma template which can be duplicated to facilitate a comparison against other CBA options.","A template which can be duplicated to facilitate a comparison against other CBA options."]
["Baseline tab","A tab which captures & quantifies the Baseline approach (your 'do minimum' or 'reference scenario' e.g. do nothing, ongoing maintenance of existing asset or the option which requires the minimim investment) & feeds this information back to the Summary tab.","Baseline should represent your 'do minimum' or 'reference scenario' (e.g. do nothing, ongoing maintenance of existing asset or the option which requires the minimim investment).\nOnly the investment (lines 52-61) may be populated with non-zero values.\nPlease refer to guidance on completing 'Option tab'."]
["Option tabs","A tab which captures & quantifies each potential option for investment & feeds this information back to the Summary tab.","The user should populate the yellow cells. All other cells are either fixed or auto-populated.\nEnter costs / benefits in 2017/18 prices (£m).  Costs should be entered as negative values. \nBenefits (i.e. avoided costs) should be entered as positive values. \nCosts entered should correspond to values set out in company Business Plans (i.e. should exclude RPEs and include ongoing efficiencies consistent with assumptions contained in your Business Plan submission).\n\nEnter costs and benefits asociated with the option.\nEnter the Option Name; then use the drop down in (i) Cell B8 to select one (or multiple) Investment Types & (ii) B9 to indicate if this is the preferred option. \nEnter the first year of investment outflow in B12.\nEnter Scheme Reference ID & Capitalisation rates consistent with your business plan.\n\nAuthorised by section: This should detail the person signing off the CBA; this should be someone at a suitable senior management level.\n\nOutput section: Please select the Asset Output from the drop down list & provide the corresponding volumes/units and any commentary which may be relevant. If further lines are required, please add after the first line of Output. \n \nInvestment section: Please select the Investment Expenditure Type from the drop down list & the corresponding volume/units. If further lines are required, please add after the first line of Investment.\n\nAvoided TO Costs section: Please select the Avoided TO Costs from the drop down list & the corresponding volume/units. \n\n\nSocietal Benefits section: Please enter any figures relevant to the reduction in emissions/losses/leakage & provide details on the reduced probability of Fatality & Non Fatal injury.  \n\nProvide a brief description of the: (i) Engineering Justification (including the Engineering Justification reference in B184 of the relevant tab); \n(ii) Stakeholder feedback & (iii) TO view of the option.\n\nPlease then highlight your chosen option by colouring the worksheet tab yellow."]
[]
[]
["Colour code:"]
["User populated cells"]
["Formula/Calculation"]
["Timeframe"]
["Description"]

{"sheet":"Full Opt. Considered","index":5,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,16383],[6,0,6,6],[3,0,4,6],[14,3,14,5],[15,3,15,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[14,6,14,8],[15,6,15,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[12,6,12,8],[19,3,19,5],[20,3,20,5],[21,3,21,5],[22,3,22,5],[16,6,16,8],[17,6,17,8],[18,6,18,8],[25,3,25,5],[26,3,26,5],[24,3,24,5],[23,3,23,5],[13,6,13,8],[23,6,23,8],[24,6,24,8],[25,6,25,8],[26,6,26,8],[19,6,19,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[16,3,16,5],[17,3,17,5],[18,3,18,5]]}
[]
[]
["Purpose of CBA: describe the stated aim of the investment decision "]
["The Gemini system went live in 2005 and deliv ered two main functional areas of Entry Capacity Management and Energy Balancing services. From 2009, Exit Reform saw the introduction of the Exit Capacity service which was largely based on the pre-existing functionality within the Gemini Entry Capacity system. The Gemini system was re-platformed in 2013 and is due to be re-platformed again in 2020. This is expected to extend the lift of the existing Gemini system to 2025. "]
[null,null,null,null,null,null,null,null,null,"HI/CI to be updated upon confirmation of NARMs methodology & terminology"]
["If investment is to replace an existing asset / investment expenditure type, please state the condition of the asset / investment expenditure type (HI / CI etc.)"]
[]
[]
["List below all options considered to meet the stated aim"]
["Option No.","Included in this CBA? (Y/N)","Corresponding Tab","Description",null,null,"Comment"]
[1,"Y","Option 1 - Sustain","We continue to evaluate Gemini's support status, and respond accordingly, keeping a level of support our joint risk profile supported, most likely replatfoprming at a similar frequency that we have to date (every 5-6 years). The application would remain (largely) unchanged other than functionality change required by the industry.  "]
[2,"Y","Option 2 - Hosting Modernity","Beyond sustaining, we could seek to leverage the commewrcial advantages of public cloud hosting, and (most likely) remove the scale of regular sustaining activity we have undertaken, as the hosting provider would maintain a supported platform; this would be reflected in service charging through operating costs. "]
[3,"Y","Option 3 - Enhanced Solution","This would move the hosting to a public cloud provider and address the key challenges with Gemini, namely a better user experience, system optimisation and introducing test automation making Gemini quicker to change. "]
[4,"Y","Option 4 - Rewrite COTS","We could deploy a, or a number of, COTS product(s) that deliver the business rules currently provided by Gemini."]
[5,"Y","Option 5 - Rewrite Bespoke ","We could deliver a new solution 'from the ground up', that is specifically tailored to the industry's needs. "]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]

{"sheet":"Fixed Data","index":6,"n_rows":175,"n_cols":19,"rows_kept":175,"cut":false,"hidden":false,"merged":[[117,3,117,6],[44,15,44,16],[0,0,0,16383],[36,15,36,16],[37,15,37,16],[38,15,39,16],[42,15,42,16],[3,0,12,1]]}
[]
[]
[]
["Decarbonisation of electricity assumption:\n\nPower sector emissions are anticipated to reduce to 10g/kWh by 2050. Assume a linear decarbonisation pathway from 2017/18 until 2050. \nPower sector emissions reduce by 0 g/kWh p.a. between now and 2030. Beyond 2050 keep emissions at 10g/kWh \n1,000 kg = 1 tonne; 1,000 kWh = 1 MWh; 1 kg = 1,000g",null,null,"Parameters"]
[null,null,null,null,null,null,null,"NOx Emissions (£/t)",null,null,6199,"NOx National Central Damage cost (2018 prices) ",null,"https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/770576/air-quality-damage-cost-guidance.pdf"]
[null,null,null,"pre-tax WACC",2.9000000000000001E-2,"enter TO specific pre-tax WACC figure"]
[null,null,null,"Discount Rate <= 30 years",3.5000000000000003E-2,"HMRC Green Book (see Discount Factors spreadsheet 'Standard Discount Factors' tab","https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/685903/The_Green_Book.pdf"]
[null,null,null,"Discount Rate > 30 years",0.03,"HMRC Green Book (see Discount Factors spreadsheet 'Standard Discount Factors' tab","https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/685912/Discount_Factors.xlsx","Methane Conversion (Equivalent kgs CO2)",null,null,28,null,null,"http://www.ghgprotocol.org/sites/default/files/ghgp/Global-Warming-Potential-Values%20%28Feb%2016%202016%29_1.pdf"]
[null,null,null,"Discount rate for safety <= 30 years",1.4999999999999999E-2,"HMRC Green Book (see Discount Factors spreadsheet 'Health Discount Factors' tab","https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/685912/Discount_Factors.xlsx",null,null,null,null,null,null,null,null,null,null,null,"https://www.epa.gov/ghgemissions/understanding-global-warming-potentials"]
[null,null,null,"Discount rate for safety > 30 years ",1.28571428571429E-2,"HMRC Green Book (see Discount Factors spreadsheet 'Health Discount Factors' tab","https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/685912/Discount_Factors.xlsx",null,null,null,null,null,null,null,null,null,null,null,"https://www.greenfacts.org/glossary/ghi/global-warming-potential.htm"]
[null,null,null,"Depreciation Period Length (Years)",45,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.gov.uk/guidance/calculate-the-carbon-dioxide-equivalent-quantity-of-an-f-gas"]
[null,null,null,"Cost per Fatality (£m)",{"$f":"F12*'Fixed Data (CPIH)'!$E$18","v":1.6948920240640488},1.617,"£m (16/17 prices)","http://www.hse.gov.uk/economics/eauappraisal.htm"]
[null,null,null,"Cost per Non Fatal injury (£m)",{"$f":"F13*'Fixed Data (CPIH)'!$E$18","v":8.8046338912418122E-3},8.3999999999999995E-3,"£m (16/17 prices)","http://www.hse.gov.uk/statistics/cost.htm",null,null,null,"BEIS Traded Carbon Price (Central)"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 3","https://assets.publishing.service.gov.uk/government/uploads/system/uploads/attachment_data/file/48184/3136-guide-carbon-valuation-methodology.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,"Table 3","https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/696677/Data_tables_1-19_supporting_the_toolkit_and_the_guidance_2017__180403_.xlsx"]
[null,"Calendar Year",null,"g CO2e per kWh\n(Defra)","Traded carbon price (£/t 2017/18 prices)","Traded carbon price (£/t 2018/19 prices)","Electricity GHG conversion factor (tonnes per MWh)3","Non-Traded carbon price (£/t 17/18 prices)","Non-Traded carbon price (£/t 18/19 prices)"]
[null,2010,null,null,13.783462100040758,{"$f":"E17*'Fixed Data (CPIH)'!$E$19","v":14.076589360861204},null,58.665028453326606,{"$f":"H17*'Fixed Data (CPIH)'!$E$19","v":59.912633661050599}]
[null,2011,null,null,12.400360205299593,{"$f":"E18*'Fixed Data (CPIH)'!$E$19","v":12.664073602832392},null,59.545003880126501,{"$f":"H18*'Fixed Data (CPIH)'!$E$19","v":60.81132316596635}]
[null,2012,null,null,6.4551234421224351,{"$f":"E19*'Fixed Data (CPIH)'!$E$19","v":6.592401916798373},null,60.438178938328392,{"$f":"H19*'Fixed Data (CPIH)'!$E$19","v":61.723493013455844}]
[null,2013,null,null,4.0147439587930336,{"$f":"E20*'Fixed Data (CPIH)'!$E$19","v":4.1001238793815595},null,61.344751622403308,{"$f":"H20*'Fixed Data (CPIH)'!$E$19","v":62.649345408657666}]
[null,2014,null,null,5.007237842576199,{"$f":"E21*'Fixed Data (CPIH)'!$E$19","v":5.1137247253649942},null,62.26492289673935,{"$f":"H21*'Fixed Data (CPIH)'!$E$19","v":63.589085589787523}]
[null,2015,null,null,5.7734011988930565,{"$f":"E22*'Fixed Data (CPIH)'!$E$19","v":5.8961817649631723},null,63.198896740190428,{"$f":"H22*'Fixed Data (CPIH)'!$E$19","v":64.542921873634327}]
[null,2016,null,null,4.4507990808167754,{"$f":"E23*'Fixed Data (CPIH)'!$E$19","v":4.5454524076480745},null,64.146880191293278,{"$f":"H23*'Fixed Data (CPIH)'!$E$19","v":65.511065701738829}]
[1,2017,null,384.43,4.1251330376845035,{"$f":"E24*'Fixed Data (CPIH)'!$E$19","v":4.2128605577429656},{"$f":"D24/1000","v":0.38442999999999999},65.109083394162681,{"$f":"H24*'Fixed Data (CPIH)'!$E$19","v":66.493731687264926}]
[2,2018,null,373.08363636363634,4.1861621125606927,{"$f":"E25*'Fixed Data (CPIH)'!$E$19","v":4.2751875130369354},0.37308363636363634,66.085719645075116,{"$f":"H25*'Fixed Data (CPIH)'!$E$19","v":67.491137662573891}]
[3,2019,null,361.73727272727268,4.3713329870118631,{"$f":"E26*'Fixed Data (CPIH)'!$E$19","v":4.4642963408714902},0.36173727272727269,67.077005439751247,{"$f":"H26*'Fixed Data (CPIH)'!$E$19","v":68.503504727512507}]
[4,2020,null,350.39090909090902,4.5635010776532061,{"$f":"E27*'Fixed Data (CPIH)'!$E$19","v":4.6605511918360341},0.35039090909090903,68.083160521347509,{"$f":"H27*'Fixed Data (CPIH)'!$E$19","v":69.531057298425182}]
[5,2021,null,339.04454545454536,12.050186364045096,{"$f":"E28*'Fixed Data (CPIH)'!$E$19","v":12.306452757468703},0.33904454545454538,69.217879863369959,{"$f":"H28*'Fixed Data (CPIH)'!$E$19","v":70.689908253398926}]
[6,2022,null,327.69818181818169,19.525770694112396,{"$f":"E29*'Fixed Data (CPIH)'!$E$19","v":19.941017287271045},0.32769818181818172,70.352599205392423,{"$f":"H29*'Fixed Data (CPIH)'!$E$19","v":71.848759208372684}]
[7,2023,null,316.35181818181803,26.99136416348756,{"$f":"E30*'Fixed Data (CPIH)'!$E$19","v":27.565378484826091},0.31635181818181801,71.487318547414887,{"$f":"H30*'Fixed Data (CPIH)'!$E$19","v":73.007610163346442}]
[8,2024,null,305.00545454545437,34.447965858239805,{"$f":"E31*'Fixed Data (CPIH)'!$E$19","v":35.180556683358567},0.30500545454545436,72.622037889437337,{"$f":"H31*'Fixed Data (CPIH)'!$E$19","v":74.166461118320186}]
[9,2025,null,293.65909090909071,41.896474955831422,{"$f":"E32*'Fixed Data (CPIH)'!$E$19","v":42.78747018277074},0.2936590909090907,73.756757231459801,{"$f":"H32*'Fixed Data (CPIH)'!$E$19","v":75.325312073293944}]
[10,2026,null,282.31272727272705,49.337700715978478,{"$f":"E33*'Fixed Data (CPIH)'!$E$19","v":50.386945452974629},0.28231272727272705,74.891476573482251,{"$f":"H33*'Fixed Data (CPIH)'!$E$19","v":76.484163028267687}]
[11,2027,null,270.96636363636338,56.772371472425426,{"$f":"E34*'Fixed Data (CPIH)'!$E$19","v":57.979726316891075},0.27096636363636339,76.026195915504715,{"$f":"H34*'Fixed Data (CPIH)'!$E$19","v":77.643013983241445}]
[12,2028,null,259.61999999999972,64.201142725542283,{"$f":"E35*'Fixed Data (CPIH)'!$E$19","v":65.566482215148824},0.25961999999999974,77.160915257527179,{"$f":"H35*'Fixed Data (CPIH)'!$E$19","v":78.801864938215203}]
[13,2029,null,248.27363636363609,71.624604425662042,{"$f":"E36*'Fixed Data (CPIH)'!$E$19","v":73.147815644313724},0.24827363636363609,78.295634599549629,{"$f":"H36*'Fixed Data (CPIH)'!$E$19","v":79.960715893188947}]
[14,2030,null,236.92727272727245,79.430353941572108,{"$f":"E37*'Fixed Data (CPIH)'!$E$19","v":81.119566848162734},0.23692727272727246,79.430353941572093,{"$f":"H37*'Fixed Data (CPIH)'!$E$19","v":81.119566848162719}]
[15,2031,null,225.58090909090882,86.806029664718068,{"$f":"E38*'Fixed Data (CPIH)'!$E$19","v":88.652098055492104},0.22558090909090883,86.806029664718068,{"$f":"H38*'Fixed Data (CPIH)'!$E$19","v":88.652098055492104}]
[16,2032,null,214.23454545454518,94.181705387864056,{"$f":"E39*'Fixed Data (CPIH)'!$E$19","v":96.184629262821502},0.21423454545454518,94.181705387864056,{"$f":"H39*'Fixed Data (CPIH)'!$E$19","v":96.184629262821502}]
[17,2033,null,202.88818181818155,101.55738111101003,{"$f":"E40*'Fixed Data (CPIH)'!$E$19","v":103.7171604701509},0.20288818181818155,101.55738111101003,{"$f":"H40*'Fixed Data (CPIH)'!$E$19","v":103.7171604701509}]
[18,2034,null,191.54181818181792,108.93305683415601,{"$f":"E41*'Fixed Data (CPIH)'!$E$19","v":111.24969167748029},0.19154181818181792,108.93305683415601,{"$f":"H41*'Fixed Data (CPIH)'!$E$19","v":111.24969167748029}]
[19,2035,null,180.19545454545428,116.30873255730199,{"$f":"E42*'Fixed Data (CPIH)'!$E$19","v":118.78222288480968},0.18019545454545427,116.30873255730199,{"$f":"H42*'Fixed Data (CPIH)'!$E$19","v":118.78222288480968}]
[20,2036,null,168.84909090909065,123.68440828044797,{"$f":"E43*'Fixed Data (CPIH)'!$E$19","v":126.31475409213908},0.16884909090909064,123.68440828044797,{"$f":"H43*'Fixed Data (CPIH)'!$E$19","v":126.31475409213908}]
[21,2037,null,157.50272727272701,131.06008400359394,{"$f":"E44*'Fixed Data (CPIH)'!$E$19","v":133.84728529946847},0.15750272727272702,131.06008400359394,{"$f":"H44*'Fixed Data (CPIH)'!$E$19","v":133.84728529946847}]
[22,2038,null,146.15636363636338,138.43575972673992,{"$f":"E45*'Fixed Data (CPIH)'!$E$19","v":141.37981650679785},0.14615636363636339,138.43575972673992,{"$f":"H45*'Fixed Data (CPIH)'!$E$19","v":141.37981650679785}]
[23,2039,null,134.80999999999975,145.81143544988592,{"$f":"E46*'Fixed Data (CPIH)'!$E$19","v":148.91234771412726},0.13480999999999974,145.81143544988592,{"$f":"H46*'Fixed Data (CPIH)'!$E$19","v":148.91234771412726}]
[24,2040,null,123.46363636363611,153.18711117303189,{"$f":"E47*'Fixed Data (CPIH)'!$E$19","v":156.44487892145665},0.12346363636363611,153.18711117303189,{"$f":"H47*'Fixed Data (CPIH)'!$E$19","v":156.44487892145665}]
[25,2041,null,112.11727272727248,160.56278689617787,{"$f":"E48*'Fixed Data (CPIH)'!$E$19","v":163.97741012878606},0.11211727272727248,160.56278689617787,{"$f":"H48*'Fixed Data (CPIH)'!$E$19","v":163.97741012878606}]
[26,2042,null,100.77090909090884,167.93846261932384,{"$f":"E49*'Fixed Data (CPIH)'!$E$19","v":171.50994133611545},0.10077090909090884,167.93846261932384,{"$f":"H49*'Fixed Data (CPIH)'!$E$19","v":171.50994133611545}]
[27,2043,null,89.424545454545211,175.31413834246982,{"$f":"E50*'Fixed Data (CPIH)'!$E$19","v":179.04247254344483},8.9424545454545215E-2,175.31413834246982,{"$f":"H50*'Fixed Data (CPIH)'!$E$19","v":179.04247254344483}]
[28,2044,null,78.078181818181577,182.68981406561582,{"$f":"E51*'Fixed Data (CPIH)'!$E$19","v":186.57500375077424},7.8078181818181575E-2,182.68981406561582,{"$f":"H51*'Fixed Data (CPIH)'!$E$19","v":186.57500375077424}]
[29,2045,null,66.731818181817943,190.06548978876179,{"$f":"E52*'Fixed Data (CPIH)'!$E$19","v":194.10753495810363},6.6731818181817948E-2,190.06548978876179,{"$f":"H52*'Fixed Data (CPIH)'!$E$19","v":194.10753495810363}]
[30,2046,null,55.385454545454309,197.44116551190777,{"$f":"E53*'Fixed Data (CPIH)'!$E$19","v":201.64006616543301},5.5385454545454307E-2,197.44116551190777,{"$f":"H53*'Fixed Data (CPIH)'!$E$19","v":201.64006616543301}]
[31,2047,null,44.039090909090675,204.81684123505374,{"$f":"E54*'Fixed Data (CPIH)'!$E$19","v":209.17259737276243},4.4039090909090674E-2,204.81684123505374,{"$f":"H54*'Fixed Data (CPIH)'!$E$19","v":209.17259737276243}]
[32,2048,null,32.692727272727041,212.19251695819972,{"$f":"E55*'Fixed Data (CPIH)'!$E$19","v":216.70512858009181},3.269272727272704E-2,212.19251695819972,{"$f":"H55*'Fixed Data (CPIH)'!$E$19","v":216.70512858009181}]
[33,2049,null,21.346363636363407,219.56819268134572,{"$f":"E56*'Fixed Data (CPIH)'!$E$19","v":224.23765978742122},{"$f":"D56/1000","v":2.1346363636363407E-2},219.56819268134572,{"$f":"H56*'Fixed Data (CPIH)'!$E$19","v":224.23765978742122}]
[34,2050,null,10,226.9438684044917,{"$f":"E57*'Fixed Data (CPIH)'!$E$19","v":231.77019099475061},0.01,226.9438684044917,{"$f":"H57*'Fixed Data (CPIH)'!$E$19","v":231.77019099475061}]
[35,2051,null,10,234.96950599652394,{"$f":"E58*'Fixed Data (CPIH)'!$E$19","v":239.96650654465839},0.01,234.96950599652394,{"$f":"H58*'Fixed Data (CPIH)'!$E$19","v":239.96650654465839}]
[36,2052,null,10,242.74434845446285,{"$f":"E59*'Fixed Data (CPIH)'!$E$19","v":247.90669340275346},0.01,242.74434845446285,{"$f":"H59*'Fixed Data (CPIH)'!$E$19","v":247.90669340275346}]
[37,2053,null,10,250.55701047181964,{"$f":"E60*'Fixed Data (CPIH)'!$E$19","v":255.88550411339514},0.01,250.55701047181964,{"$f":"H60*'Fixed Data (CPIH)'!$E$19","v":255.88550411339514}]
[38,2054,null,10,258.37240103853094,{"$f":"E61*'Fixed Data (CPIH)'!$E$19","v":263.86710140033642},0.01,258.37240103853094,{"$f":"H61*'Fixed Data (CPIH)'!$E$19","v":263.86710140033642}]
[39,2055,null,10,265.93867503904266,{"$f":"E62*'Fixed Data (CPIH)'!$E$19","v":271.59428426077676},0.01,265.93867503904266,{"$f":"H62*'Fixed Data (CPIH)'!$E$19","v":271.59428426077676}]
[40,2056,null,10,273.5498497636292,{"$f":"E63*'Fixed Data (CPIH)'!$E$19","v":279.36732273065826},0.01,273.5498497636292,{"$f":"H63*'Fixed Data (CPIH)'!$E$19","v":279.36732273065826}]
[41,2057,null,10,280.88397798591257,{"$f":"E64*'Fixed Data (CPIH)'!$E$19","v":286.85742286338768},0.01,280.88397798591257,{"$f":"H64*'Fixed Data (CPIH)'!$E$19","v":286.85742286338768}]
[42,2058,null,10,288.04367544266847,{"$f":"E65*'Fixed Data (CPIH)'!$E$19","v":294.16938268271764},0.01,288.04367544266847,{"$f":"H65*'Fixed Data (CPIH)'!$E$19","v":294.16938268271764}]
[43,2059,null,10,295.08323495412935,{"$f":"E66*'Fixed Data (CPIH)'!$E$19","v":301.35864963212117},0.01,295.08323495412935,{"$f":"H66*'Fixed Data (CPIH)'!$E$19","v":301.35864963212117}]
[44,2060,null,10,301.94578556842993,{"$f":"E67*'Fixed Data (CPIH)'!$E$19","v":308.36714330841966},0.01,301.94578556842993,{"$f":"H67*'Fixed Data (CPIH)'!$E$19","v":308.36714330841966}]
[45,2061,null,10,307.39252319985405,{"$f":"E68*'Fixed Data (CPIH)'!$E$19","v":313.92971448519825},0.01,307.39252319985405,{"$f":"H68*'Fixed Data (CPIH)'!$E$19","v":313.92971448519825}]
[46,2062,null,10,312.80636854152311,{"$f":"E69*'Fixed Data (CPIH)'!$E$19","v":319.45869386532519},0.01,312.80636854152311,{"$f":"H69*'Fixed Data (CPIH)'!$E$19","v":319.45869386532519}]
[47,2063,null,10,317.67178082059843,{"$f":"E70*'Fixed Data (CPIH)'!$E$19","v":324.4275768808364},0.01,317.67178082059843,{"$f":"H70*'Fixed Data (CPIH)'!$E$19","v":324.4275768808364}]
[48,2064,null,10,322.27622590791236,{"$f":"E71*'Fixed Data (CPIH)'!$E$19","v":329.12994282186958},0.01,322.27622590791236,{"$f":"H71*'Fixed Data (CPIH)'!$E$19","v":329.12994282186958}]
[49,2065,null,10,326.32584094777172,{"$f":"E72*'Fixed Data (CPIH)'!$E$19","v":333.26567937136093},0.01,326.32584094777172,{"$f":"H72*'Fixed Data (CPIH)'!$E$19","v":333.26567937136093}]
[50,2066,null,10,330.31968297726354,{"$f":"E73*'Fixed Data (CPIH)'!$E$19","v":337.34445680864491},0.01,330.31968297726354,{"$f":"H73*'Fixed Data (CPIH)'!$E$19","v":337.34445680864491}]
[51,2067,null,10,333.65416987549543,{"$f":"E74*'Fixed Data (CPIH)'!$E$19","v":340.7498568783011},0.01,333.65416987549543,{"$f":"H74*'Fixed Data (CPIH)'!$E$19","v":340.7498568783011}]
[52,2068,null,10,336.70350526732551,{"$f":"E75*'Fixed Data (CPIH)'!$E$19","v":343.86404124089353},0.01,336.70350526732551,{"$f":"H75*'Fixed Data (CPIH)'!$E$19","v":343.86404124089353}]
[53,2069,null,10,339.29004492143127,{"$f":"E76*'Fixed Data (CPIH)'!$E$19","v":346.5055877777628},0.01,339.29004492143127,{"$f":"H76*'Fixed Data (CPIH)'!$E$19","v":346.5055877777628}]
[54,2070,null,10,341.52080691067721,{"$f":"E77*'Fixed Data (CPIH)'!$E$19","v":348.78379047143437},0.01,341.52080691067721,{"$f":"H77*'Fixed Data (CPIH)'!$E$19","v":348.78379047143437}]
[55,2071,null,10,343.73658213015875,{"$f":"E78*'Fixed Data (CPIH)'!$E$19","v":351.04668767782789},0.01,343.73658213015875,{"$f":"H78*'Fixed Data (CPIH)'!$E$19","v":351.04668767782789}]
[56,2072,null,10,345.5729826711916,{"$f":"E79*'Fixed Data (CPIH)'!$E$19","v":352.92214219938143},0.01,345.5729826711916,{"$f":"H79*'Fixed Data (CPIH)'!$E$19","v":352.92214219938143}]
[57,2073,null,10,347.13245677264933,{"$f":"E80*'Fixed Data (CPIH)'!$E$19","v":354.51478099983586},0.01,347.13245677264933,{"$f":"H80*'Fixed Data (CPIH)'!$E$19","v":354.51478099983586}]
[58,2074,null,10,348.06748278466335,{"$f":"E81*'Fixed Data (CPIH)'!$E$19","v":355.46969182828485},{"$f":"D81/1000","v":0.01},348.06748278466335,{"$f":"H81*'Fixed Data (CPIH)'!$E$19","v":355.46969182828485}]
[59,2075,null,10,349.04938823712308,{"$f":"E82*'Fixed Data (CPIH)'!$E$19","v":356.47247906309906},0.01,349.04938823712308,{"$f":"H82*'Fixed Data (CPIH)'!$E$19","v":356.47247906309906}]
[60,2076,null,10,349.13336400080203,{"$f":"E83*'Fixed Data (CPIH)'!$E$19","v":356.55824070505764},0.01,349.13336400080203,{"$f":"H83*'Fixed Data (CPIH)'!$E$19","v":356.55824070505764}]
[61,2077,null,10,349.25895331637702,{"$f":"E84*'Fixed Data (CPIH)'!$E$19","v":356.68650087732999},0.01,349.25895331637702,{"$f":"H84*'Fixed Data (CPIH)'!$E$19","v":356.68650087732999}]
[62,2078,null,10,348.82396957033728,{"$f":"E85*'Fixed Data (CPIH)'!$E$19","v":356.24226650956308},0.01,348.82396957033728,{"$f":"H85*'Fixed Data (CPIH)'!$E$19","v":356.24226650956308}]
[63,2079,null,10,348.17999979076205,{"$f":"E86*'Fixed Data (CPIH)'!$E$19","v":355.58460168761258},0.01,348.17999979076205,{"$f":"H86*'Fixed Data (CPIH)'!$E$19","v":355.58460168761258}]
[64,2080,null,10,346.90746166840478,{"$f":"E87*'Fixed Data (CPIH)'!$E$19","v":354.28500101657278},0.01,346.90746166840478,{"$f":"H87*'Fixed Data (CPIH)'!$E$19","v":354.28500101657278}]
[65,2081,null,10,346.73194519965352,{"$f":"E88*'Fixed Data (CPIH)'!$E$19","v":354.10575191074236},0.01,346.73194519965352,{"$f":"H88*'Fixed Data (CPIH)'!$E$19","v":354.10575191074236}]
[66,2082,null,10,345.94736994515551,{"$f":"E89*'Fixed Data (CPIH)'!$E$19","v":353.3044914146418},0.01,345.94736994515551,{"$f":"H89*'Fixed Data (CPIH)'!$E$19","v":353.3044914146418}]
[67,2083,null,10,344.89997014655091,{"$f":"E90*'Fixed Data (CPIH)'!$E$19","v":352.23481699216404},0.01,344.89997014655091,{"$f":"H90*'Fixed Data (CPIH)'!$E$19","v":352.23481699216404}]
[68,2084,null,10,343.63419853941974,{"$f":"E91*'Fixed Data (CPIH)'!$E$19","v":350.94212673706693},0.01,343.63419853941974,{"$f":"H91*'Fixed Data (CPIH)'!$E$19","v":350.94212673706693}]
[69,2085,null,10,342.52073534123417,{"$f":"E92*'Fixed Data (CPIH)'!$E$19","v":349.80498397166235},0.01,342.52073534123417,{"$f":"H92*'Fixed Data (CPIH)'!$E$19","v":349.80498397166235}]
[70,2086,null,10,340.74182543122032,{"$f":"E93*'Fixed Data (CPIH)'!$E$19","v":347.98824271090484},0.01,340.74182543122032,{"$f":"H93*'Fixed Data (CPIH)'!$E$19","v":347.98824271090484}]
[71,2087,null,10,338.6929234583535,{"$f":"E94*'Fixed Data (CPIH)'!$E$19","v":345.89576757632892},0.01,338.6929234583535,{"$f":"H94*'Fixed Data (CPIH)'!$E$19","v":345.89576757632892}]
[72,2088,null,10,336.59064394352981,{"$f":"E95*'Fixed Data (CPIH)'!$E$19","v":343.74877974140492},0.01,336.59064394352981,{"$f":"H95*'Fixed Data (CPIH)'!$E$19","v":343.74877974140492}]
[73,2089,null,10,334.16785455025553,{"$f":"E96*'Fixed Data (CPIH)'!$E$19","v":341.27446587530659},0.01,334.16785455025553,{"$f":"H96*'Fixed Data (CPIH)'!$E$19","v":341.27446587530659}]
[74,2090,null,10,331.72191259547293,{"$f":"E97*'Fixed Data (CPIH)'!$E$19","v":338.77650707162729},0.01,331.72191259547293,{"$f":"H97*'Fixed Data (CPIH)'!$E$19","v":338.77650707162729}]
[75,2091,null,10,329.6548844693574,{"$f":"E98*'Fixed Data (CPIH)'!$E$19","v":336.66552030230224},0.01,329.6548844693574,{"$f":"H98*'Fixed Data (CPIH)'!$E$19","v":336.66552030230224}]
[76,2092,null,10,327.53125835246664,{"$f":"E99*'Fixed Data (CPIH)'!$E$19","v":334.49673189584064},0.01,327.53125835246664,{"$f":"H99*'Fixed Data (CPIH)'!$E$19","v":334.49673189584064}]
[77,2093,null,10,324.87698072388349,{"$f":"E100*'Fixed Data (CPIH)'!$E$19","v":331.7860068286476},0.01,324.87698072388349,{"$f":"H100*'Fixed Data (CPIH)'!$E$19","v":331.7860068286476}]
[78,2094,null,10,322.15769374617821,{"$f":"E101*'Fixed Data (CPIH)'!$E$19","v":329.00888988504738},0.01,322.15769374617821,{"$f":"H101*'Fixed Data (CPIH)'!$E$19","v":329.00888988504738}]
[79,2095,null,10,319.32521877516848,{"$f":"E102*'Fixed Data (CPIH)'!$E$19","v":326.11617782530277},0.01,319.32521877516848,{"$f":"H102*'Fixed Data (CPIH)'!$E$19","v":326.11617782530277}]
[80,2096,null,10,316.41830042458554,{"$f":"E103*'Fixed Data (CPIH)'!$E$19","v":323.14743922902608},0.01,316.41830042458554,{"$f":"H103*'Fixed Data (CPIH)'!$E$19","v":323.14743922902608}]
[81,2097,null,10,313.63413218531855,{"$f":"E104*'Fixed Data (CPIH)'!$E$19","v":320.3040612205649},0.01,313.63413218531855,{"$f":"H104*'Fixed Data (CPIH)'!$E$19","v":320.3040612205649}]
[82,2098,null,10,310.3457879760079,{"$f":"E105*'Fixed Data (CPIH)'!$E$19","v":316.94578513755562},0.01,310.3457879760079,{"$f":"H105*'Fixed Data (CPIH)'!$E$19","v":316.94578513755562}]
[83,2099,null,10,307.36569589284636,{"$f":"E106*'Fixed Data (CPIH)'!$E$19","v":313.90231665280578},0.01,307.36569589284636,{"$f":"H106*'Fixed Data (CPIH)'!$E$19","v":313.90231665280578}]
[84,2100,null,10,304.0737074049789,{"$f":"E107*'Fixed Data (CPIH)'!$E$19","v":310.54031878985552},0.01,304.0737074049789,{"$f":"H107*'Fixed Data (CPIH)'!$E$19","v":310.54031878985552}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"(D24-D57)/33","v":11.346363636363636}]
[null,null,null,"note: Values taken from Central scenario from Updated short-term carbon values used for modelling purposes (2017)"]
[null,null,null,"1  https://www.gov.uk/carbon-valuation "]
[]
[]
[null,null,null,"Drop Down List Criteria"]
[]
[null,null,null,"Investment Type","Investment Expenditure Type","Risk Register %'s","Output"]
[]
[null,null,null,"Please specify","Please specify","<=20%","Please specify"]
[null,null,"Y","Load Related - Entry","** Await NARM Asset Breakdown **",">20% & <=40%","Health Index Change"]
[null,null,"N","Load Related - Exit","01 - CLADDING",">40% & <=60%","Emissions Reduction"]
[null,null,null,"Load Related - Network  Capability","02 - AFTER COOLERS",">60% & <=80%","**List to be expanded**"]
[null,null,null,"Load Related - Offtakes","03 - AIR INTAKE",">80% & <=100%"]
[null,null,null,"Load Related - Other Costs","04 - EXHAUSTS",1]
[null,null,null,"Non Load Related - Emissions Reduction","05 - BOUNDARY CONTROLLERS"]
[null,null,null,"Non Load Related - Asset Health (condition driven)","06 - CAB VENTILATION"]
[null,null,null,"Non Load Related - Cyber Security ","07 - CIVIL ASSETS (DRAINAGE)"]
[null,null,null,"Non Load Related - Physical Security","08 - CIVIL ASSETS (ACCESS)"]
[null,null,null,"Non Load Related - Decomissioning","09 - CIVIL ASSETS (BUILDINGS/ENCLOSURES)"]
[null,null,null,"Non Load Related - Other Costs","10 - CIVIL ASSETS (DUCTING)"]
[null,null,null,"Opex","11 - CIVIL ASSETS (BRIDGES)"]
[null,null,null,"Business Support","12 - CIVIL ASSETS (PIPE SUPPORTS)"]
[null,null,null,"Closely associated Indirects","13 - FUEL TANKS & BUNDS"]
[null,null,null,"Operational Activities - Planned Inspection & Maintenance","14 - COMPRESSOR"]
[null,null,null,"Operational Activities - Fault Repairs","15 - CATHODIC PROTECTION"]
[null,null,null,"Operational Activities - Property Management","16 - ELECTRICAL (INCUDING STANDBY GENERATORS)"]
[null,null,null,"Non Operational - Non Operational Capex","17 - ELECTRICAL (SAFE SHUTDOWN)"]
[null,null,null,"System Operator Capex","18 - FILTER / SCRUBBERS"]
[null,null,null,null,"19 - FIRE AND GAS DETECTION"]
[null,null,null,null,"20 - FIRE SUPPRESSION"]
[null,null,null,null,"21 - FLOW OR PRESSURE REGULATORS"]
[null,null,null,null,"22 - GAS ANALYSER"]
[null,null,null,null,"23 - GAS GENERATOR"]
[null,null,null,null,"24 - IMPACT PROTECTION"]
[null,null,null,null,"25 - RIVER CROSSINGS"]
[null,null,null,null,"26 - MARKERS"]
[null,null,null,null,"27 - FISCAL METERING"]
[null,null,null,null,"28 - FUEL GAS METERING"]
[null,null,null,null,"29 - NETWORK CONTROL AND INSTRUMENTATION"]
[null,null,null,null,"30 - ODORISATION PLANT"]
[null,null,null,null,"31 - PIG TRAP"]
[null,null,null,null,"32 - ABOVE GROUND PIPE COATING"]
[null,null,null,null,"33 - BELOW GROUND PIPE COATING"]
[null,null,null,null,"34 - POWER TURBINE"]
[null,null,null,null,"35 - PREHEATERS"]
[null,null,null,null,"36 - STATION PROCESS CONTROL SYSTEM"]
[null,null,null,null,"37 - UNIT CONTROL SYSTEM"]
[null,null,null,null,"38 - ANTI-SURGE SYSTEM"]
[null,null,null,null,"39 - SECURITY"]
[null,null,null,null,"40 - STARTER MOTOR"]
[null,null,null,null,"41 - VENT SYSTEM"]
[null,null,null,null,"42 - ELECTRICAL VARIABLE SPEED DRIVE"]
[null,null,null,null,"43 - LOCALLY ACTUATED VALVES"]
[null,null,null,null,"44 - NON RETURN VALVES"]
[null,null,null,null,"45 - REMOTE ISOLATION VALVES"]
[null,null,null,null,"46 - PROCESS VALVES"]
[null,null,null,null,"47 - SLAMSHUT SYSTEM"]
[null,null,null,null,"Risk Contingency"]
[null,null,null,null,"Opex"]
[null,null,null,null,"BS"]
[null,null,null,null,"CAI"]
[null,null,null,null,"Other"]

{"sheet":"Fixed Data (CPIH)","index":7,"n_rows":199,"n_cols":6,"rows_kept":199,"cut":false,"hidden":false,"merged":[[36,10,36,11],[38,10,38,11],[111,0,111,3],[30,10,30,11],[31,10,31,11],[32,10,33,11]]}
[]
[]
[null,"CPIH Index"]
[null,"Regulatory Year","Average Index","Calendar Year","Conversion from FY to 2018/19","Conversion from XX/XX to 2018/19 "]
[null,"2003/04",76.974999999999994,2004,{"$f":"IFERROR(($C$20/$C5),\"\")","v":1.3826956804157196},{"$f":"IFERROR(($C5/$C$20),\"\")","v":0.7232249396333843}]
[null,"2004/05",78.125,2005,{"$f":"IFERROR(($C$20/$C6),\"\")","v":1.3623424000000002},{"$f":"IFERROR(($C6/$C$20),\"\")","v":0.73402985916022279}]
[null,"2005/06",79.825000000000003,2006,1.3333291575321016,0.75000234889554929]
[null,"2006/07",81.916666669999998,2007,1.2992838249725622,0.76965477502278423]
[null,"2007/08",83.825000000000003,2008,1.2697047420220697,0.78758467768455265]
[null,"2008/09",86.858333329999994,2009,1.225363139258385,0.81608461031822821]
[null,"2009/10",88.433333329999996,2010,1.2035393894158892,0.83088265227889835]
[null,"2010/11",90.908333330000005,2011,1.1707727564825656,0.85413671821709436]
[null,"2011/12",94.308333329999996,2012,1.1285641071354093,0.88608169768774714]
[null,"2012/13",96.583333330000002,2013,1.1019810181571004,0.90745664718649288]
[null,"2013/14",98.6,2014,1.0794421906693714,0.92640440464893392]
[null,"2014/15",99.724999999999994,2015,1.0672649786914015,0.93697443462084118]
[null,"2015/16",100.16666669999999,2016,1.062559067866037,0.94112415040447972]
[1,"2016/17",101.54166669999999,2017,1.048170701338311,0.95404307592569959]
[2,"2017/18",104.2166667,2018,1.0212665917091743,0.97917625830334576]
[3,"2018/19",106.43300000000001,2019,1,1]
[4,"2019/20",null,2020]
[5,"2020/21",null,2021]
[6,"2021/22",null,2022]
[7,"2022/23",null,2023]
[8,"2023/24",null,2024]
[9,"2024/25",null,2025]
[10,"2025/26",null,2026]
[11,"2026/27",null,2027,{"$f":"IFERROR(($C$19/$C28),\"\")","v":""},{"$f":"IFERROR(($C$19/$C28),\"\")","v":""}]
[12,"2027/28",null,2028,"",""]
[13,"2028/29",null,2029,"",""]
[14,"2029/30",null,2030,"",""]
[15,"2030/31",null,2031,"",""]
[16,"2031/32",null,2032,"",""]
[17,"2032/33",null,2033,"",""]
[18,"2033/34",null,2034,"",""]
[19,"2034/35",null,2035,"",""]
[20,"2035/36",null,2036,{"$f":"IFERROR(($C$19/$C37),\"\")","v":""},""]
[21,"2036/37",null,2037,"",""]
[22,"2037/38",null,2038,"",""]
[23,"2038/39",null,2039,"",""]
[24,"2039/40",null,2040,"",""]
[25,"2040/41",null,2041,"",""]
[26,"2041/42",null,2042,"",""]
[27,"2042/43",null,2043,"",""]
[28,"2043/44",null,2044,"",""]
[29,"2044/45",null,2045,"",""]
[30,"2045/46",null,2046,"",""]
[31,"2046/47",null,2047,"",""]
[32,"2047/48",null,2048,"",""]
[33,"2048/49",null,2049,"",""]
[34,"2049/50",null,2050,"",""]
[35,"2050/51",null,2051,"",""]
[36,"2051/52",null,2052,"",""]
[37,"2052/53",null,2053,"",""]
[38,"2053/54",null,2054,"",""]
[39,"2054/55",null,2055,"",""]
[40,"2055/56",null,2056,"",""]
[41,"2056/57",null,2057,"",""]
[42,{"$f":"(LEFT(B58,4)+1)&\"/\"&(RIGHT(B58,2)+1)","v":"2057/58"},null,2058,"",""]
[43,"2058/59",null,2059,"",""]
[44,"2059/60",null,2060,"",""]
[45,"2060/61",null,2061,"",""]
[46,"2061/62",null,2062,"",""]
[47,"2062/63",null,2063,"",""]
[48,"2063/64",null,2064,"",""]
[49,"2064/65",null,2065,"",""]
[50,"2065/66",null,2066,"",""]
[51,"2066/67",null,2067,"",""]
[52,"2067/68",null,2068,{"$f":"IFERROR(($C$19/$C69),\"\")","v":""},""]
[53,"2068/69",null,2069,"",{"$f":"IFERROR(($C$19/$C70),\"\")","v":""}]
[54,"2069/70",null,2070,"",{"$f":"IFERROR(($C$19/$C71),\"\")","v":""}]
[55,"2070/71",null,2071,"",{"$f":"IFERROR(($C$19/$C72),\"\")","v":""}]
[56,"2071/72",null,2072,"",{"$f":"IFERROR(($C$19/$C73),\"\")","v":""}]
[57,"2072/73",null,2073,"",{"$f":"IFERROR(($C$19/$C74),\"\")","v":""}]
[]
[]
[]
[null,"CPIH INDEX 00: ALL ITEMS 2015=100; Identifier = L522"]
[null,"https://www.ons.gov.uk/economy/inflationandpriceindices/timeseries/l522/mm23"]
[null,"https://www.ons.gov.uk/generator?format=xls&uri=/economy/inflationandpriceindices/timeseries/l522/mm23"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Drop Down List Criteria"]
[]
["Investment Type","Investment Expenditure Type","Risk Register %'s","Output"]
[]
["Please specify","Please specify","<=20%","MW added"]
["Load","Cable - 132kV Sub Cable",">20% & <=40%","Health Index Change"]
["Exit/Entry -check consistent treatment (Re Excl. Services)","Cable - 132kV UG Cable (Gas)",">40% & <=60%","SGT Added"]
["Baseline Wider Works","Cable - 132kV UG Cable (Non Pressurised)",">60% & <=80%","**List to be expanded**"]
["Strategic Wider Works","Cable - 132kV UG Cable (Oil)",">80% & <=100%"]
["Infrastructure Wider Works","Cable - 2752kV UG Cable (Oil)",1]
["Non-load","Cable - 275kV Sub Cable"]
["Lead Asset replacement/refurbishment","Cable - 275kV UG Cable (Gas)"]
["Other CAPEX (i.e. non-lead assets)","Cable - 275kV UG Cable (Non Pressurised)"]
["Non-operational Capex","Cable - 33kV UG Cable (Gas)"]
["Opex","Cable - 33kV UG Cable (Non Pressurised)"]
["Business Support","Cable - 33kV UG Cable (Oil)"]
["Closely associated Indirects","Cable - 400kV Sub Cable"]
["Direct Cost:","Cable - 400kV UG Cable (Gas)"]
["Fault Repairs","Cable - 400kV UG Cable (Non Pressurised)"]
["Planned Inspections & Maintenance","Cable - 400kV UG Cable (Oil)"]
["Vegetation Management","Cable - 6.6/11kV UG Cable"]
["Operational Property Management","Cable - 66kV UG Cable (Gas)"]
["BT 21  CN Teleprotection","Cable - 66kV UG Cable (Non Pressurised)"]
["Offshore Transmission Project","Cable - 66kV UG Cable (Oil)"]
[null,"Cable Bridge"]
[null,"Cable Tunnel"]
[null,"Electrical Energy Storage"]
[null,"Overhead Pole Line - 132kV OHL (Pole Line) Conductor"]
[null,"Overhead Pole Line - 132kV Pole"]
[null,"Overhead Pole Line - 275kV OHL (Pole Line) Conductor"]
[null,"Overhead Pole Line - 275kV Pole"]
[null,"Overhead Pole Line - 400kV OHL (Pole Line) Conductor"]
[null,"Overhead Pole Line - 400kV Pole"]
[null,"Overhead Tower Line - 132kV Fittings"]
[null,"Overhead Tower Line - 132kV OHL (Tower Line) Conductor"]
[null,"Overhead Tower Line - 132kV Tower"]
[null,"Overhead Tower Line - 275kV Fittings"]
[null,"Overhead Tower Line - 275kV OHL (Tower Line) Conductor"]
[null,"Overhead Tower Line - 275kV Tower"]
[null,"Overhead Tower Line - 400kV Fittings"]
[null,"Overhead Tower Line - 400kV OHL (Tower Line) Conductor"]
[null,"Overhead Tower Line - 400kV Tower"]
[null,"Protection - Batteries at 132kV Substations"]
[null,"Protection - Batteries at 275kV Substations"]
[null,"Protection - Batteries at 400kV Substations"]
[null,"Protection - Pilot Wire Overhead"]
[null,"Protection - Pilot Wire Underground"]
[null,"Protection - Refurbishment - Protection Schemes"]
[null,"Protection - Standby Generators at 132kV Substations"]
[null,"Protection - Standby Generators at 275kV Substations"]
[null,"Protection - Standby Generators at 400kV Substations"]
[null,"Switchgear - 132kV CB (Air Insulated Busbars)(ID) (GM)"]
[null,"Switchgear - 132kV CB (Air Insulated Busbars)(OD) (GM)"]
[null,"Switchgear - 132kV CB (Gas Insulated Busbars)(ID) (GM)"]
[null,"Switchgear - 132kV CB (Gas Insulated Busbars)(OD) (GM)"]
[null,"Switchgear - 132kV Switchgear - Other"]
[null,"Switchgear - 275kV CB (Air Insulated Busbars)(ID) (GM)"]
[null,"Switchgear - 275kV CB (Air Insulated Busbars)(OD) (GM)"]
[null,"Switchgear - 275kV CB (Gas Insulated Busbars)(ID) (GM)"]
[null,"Switchgear - 275kV CB (Gas Insulated Busbars)(OD) (GM)"]
[null,"Switchgear - 275kV Switchgear - Other"]
[null,"Switchgear - 33kV CB (Air Insulated Busbars)(ID) (GM)"]
[null,"Switchgear - 33kV CB (Air Insulated Busbars)(OD) (GM)"]
[null,"Switchgear - 33kV CB (Gas Insulated Busbars)(ID)(GM)"]
[null,"Switchgear - 33kV CB (Gas Insulated Busbars)(OD)(GM)"]
[null,"Switchgear - 33kV Switch (GM)"]
[null,"Switchgear - 33kV Switchgear - Other"]
[null,"Switchgear - 400kV CB (Air Insulated Busbars)(ID) (GM)"]
[null,"Switchgear - 400kV CB (Air Insulated Busbars)(OD) (GM)"]
[null,"Switchgear - 400kV CB (Gas Insulated Busbars)(ID) (GM)"]
[null,"Switchgear - 400kV CB (Gas Insulated Busbars)(OD) (GM)"]
[null,"Switchgear - 400kV Switchgear - Other"]
[null,"Switchgear - 6.6/11kV CB (PM)"]
[null,"Switchgear - 6.6/11kV Switchgear - Other (PM)"]
[null,"Switchgear - 66kV CB (Air Insulated Busbars)(ID) (GM)"]
[null,"Switchgear - 66kV CB (Gas Insulated Busbars)(ID)(GM)"]
[null,"Switchgear - 66kV CB (Gas Insulated Busbars)(OD)(GM)"]
[null,"Switchgear - 66kV Switchgear - Other"]
[null,"Switchgear - 6.6/11kV CB (GM) Primary "]
[null,"Switchgear - 66kV CB (Air Insulated Busbars)(OD) (GM)"]
[null,"Transformer - 132kV Transformer (GM)"]
[null,"Transformer - 275kV Transformer (GM)"]
[null,"Transformer - 400kV Transformer (GM)"]
[null,"Civils - Sub Cat. 1: Access (TBC)"]
[null,"Civils - Sub Cat. 2: Ground Prep. (TBC)"]
[null,"Civils - Sub Cat. 3: Other (TBC)"]
[null,"Risk & Contingency"]
[null,"Other"]

{"sheet":"Risk Register","index":8,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":false,"merged":[[0,0,0,16383],[2,0,2,6]]}
[]
[]
["Please fill in the below Risk Register for the selected option only."]
[]
[]
[]
[]
["Risk No.","Risk Description","Impact","Likelihood","Mitigation/Controls","Comments"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]

{"sheet":"Template","index":9,"n_rows":243,"n_cols":86,"rows_kept":243,"cut":false,"hidden":false,"merged":[[0,0,0,16383],[36,0,45,0],[18,0,18,1],[24,0,24,6],[48,4,48,85],[193,0,212,4],[218,0,237,4],[243,0,262,4],[51,0,61,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[64,0,71,0]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name",null,null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow",null,"eg 2022"]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":""}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":""}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":""}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":""}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":0}]
["Total NPV",{"$f":"BE186","v":0}]
[]
["Capitalisation rates"]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},{"$f":"J62","v":0},{"$f":"K62","v":0},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":0}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Investment \n","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG65:BG65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF75:BF87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG62+BG72+BG88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR93:BR144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ91-BQ145+BQ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":0}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BG146:BG147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BH146:BH147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BI146:BI147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BJ146:BJ147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BK146:BK147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BL146:BL147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BM146:BM147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BN146:BN147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BO146:BO147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BP146:BP147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BQ146:BQ147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BR146:BR147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BS146:BS147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BT146:BT147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BU146:BU147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BV146:BV147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BW146:BW147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BX146:BX147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BY146:BY147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BZ146:BZ147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(CA146:CA147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(CB146:CB147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(CC146:CC147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(CD146:CD147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(CE146:CE147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(CF146:CF147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(CG146:CG147)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(CH146:CH147)*'Fixed Data'!$E$6","v":0}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK92+AK145+AK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ92+BQ145+BQ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BG166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BH166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BI166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BK166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BL166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BM166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BN166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BO166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BP166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BR166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BS166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BT166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BU166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BV166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BW166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BX166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BY166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*BZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*CA166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*CB166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*CC166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*CD166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*CE166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*CF166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*CG166/1000000","v":0},{"$f":"'Fixed Data'!$K$7*CH166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BG167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BH167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BI167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BJ167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BK167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BL167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BM167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BN167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BO167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BP167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BQ167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BR167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BS167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BT167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BU167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BV167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BW167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BX167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BY167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BZ167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CA167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CB167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CC167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CD167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CE167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CF167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CG167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CH167*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"CA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"CB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"CC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"CD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"CE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"CF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"CG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"CH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BH171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BI171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BJ171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BK171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BL171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BM171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BN171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BO171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BP171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BQ171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BR171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BS171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BT171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BU171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BV171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BW171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BX171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BY171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BZ171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CA171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CB171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CC171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CD171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CE171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CF171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CG171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CH171*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BH173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BI173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BJ173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BK173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BL173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BM173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BN173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BO173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BP173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BQ173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BR173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BS173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BT173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BU173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BV173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BW173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BX173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BY173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BZ173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CA173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CB173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CC173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CD173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CE173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CF173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CG173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CH173*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BH175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BI175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BJ175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BK175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BL175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BM175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BN175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BO175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BP175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BQ175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BR175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BS175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BT175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BU175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BV175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BW175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BX175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BY175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BZ175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CA175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CB175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CC175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CD175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CE175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CF175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CG175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"CH175*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*CA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*CB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*CC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*CD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*CE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*CF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*CG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*CH178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0},{"$f":"BG176*'Fixed Data'!$E$12","v":0},{"$f":"BH176*'Fixed Data'!$E$12","v":0},{"$f":"BI176*'Fixed Data'!$E$12","v":0},{"$f":"BJ176*'Fixed Data'!$E$12","v":0},{"$f":"BK176*'Fixed Data'!$E$12","v":0},{"$f":"BL176*'Fixed Data'!$E$12","v":0},{"$f":"BM176*'Fixed Data'!$E$12","v":0},{"$f":"BN176*'Fixed Data'!$E$12","v":0},{"$f":"BO176*'Fixed Data'!$E$12","v":0},{"$f":"BP176*'Fixed Data'!$E$12","v":0},{"$f":"BQ176*'Fixed Data'!$E$12","v":0},{"$f":"BR176*'Fixed Data'!$E$12","v":0},{"$f":"BS176*'Fixed Data'!$E$12","v":0},{"$f":"BT176*'Fixed Data'!$E$12","v":0},{"$f":"BU176*'Fixed Data'!$E$12","v":0},{"$f":"BV176*'Fixed Data'!$E$12","v":0},{"$f":"BW176*'Fixed Data'!$E$12","v":0},{"$f":"BX176*'Fixed Data'!$E$12","v":0},{"$f":"BY176*'Fixed Data'!$E$12","v":0},{"$f":"BZ176*'Fixed Data'!$E$12","v":0},{"$f":"CA176*'Fixed Data'!$E$12","v":0},{"$f":"CB176*'Fixed Data'!$E$12","v":0},{"$f":"CC176*'Fixed Data'!$E$12","v":0},{"$f":"CD176*'Fixed Data'!$E$12","v":0},{"$f":"CE176*'Fixed Data'!$E$12","v":0},{"$f":"CF176*'Fixed Data'!$E$12","v":0},{"$f":"CG176*'Fixed Data'!$E$12","v":0},{"$f":"CH176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0},{"$f":"BG177*'Fixed Data'!$E$13","v":0},{"$f":"BH177*'Fixed Data'!$E$13","v":0},{"$f":"BI177*'Fixed Data'!$E$13","v":0},{"$f":"BJ177*'Fixed Data'!$E$13","v":0},{"$f":"BK177*'Fixed Data'!$E$13","v":0},{"$f":"BL177*'Fixed Data'!$E$13","v":0},{"$f":"BM177*'Fixed Data'!$E$13","v":0},{"$f":"BN177*'Fixed Data'!$E$13","v":0},{"$f":"BO177*'Fixed Data'!$E$13","v":0},{"$f":"BP177*'Fixed Data'!$E$13","v":0},{"$f":"BQ177*'Fixed Data'!$E$13","v":0},{"$f":"BR177*'Fixed Data'!$E$13","v":0},{"$f":"BS177*'Fixed Data'!$E$13","v":0},{"$f":"BT177*'Fixed Data'!$E$13","v":0},{"$f":"BU177*'Fixed Data'!$E$13","v":0},{"$f":"BV177*'Fixed Data'!$E$13","v":0},{"$f":"BW177*'Fixed Data'!$E$13","v":0},{"$f":"BX177*'Fixed Data'!$E$13","v":0},{"$f":"BY177*'Fixed Data'!$E$13","v":0},{"$f":"BZ177*'Fixed Data'!$E$13","v":0},{"$f":"CA177*'Fixed Data'!$E$13","v":0},{"$f":"CB177*'Fixed Data'!$E$13","v":0},{"$f":"CC177*'Fixed Data'!$E$13","v":0},{"$f":"CD177*'Fixed Data'!$E$13","v":0},{"$f":"CE177*'Fixed Data'!$E$13","v":0},{"$f":"CF177*'Fixed Data'!$E$13","v":0},{"$f":"CG177*'Fixed Data'!$E$13","v":0},{"$f":"CH177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF153:BF164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS153:BS164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001,{"$f":"BG166*(VLOOKUP(BG51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BH166*(VLOOKUP(BH51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BI166*(VLOOKUP(BI51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BJ166*(VLOOKUP(BJ51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BK166*(VLOOKUP(BK51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BL166*(VLOOKUP(BL51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BM166*(VLOOKUP(BM51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BN166*(VLOOKUP(BN51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BO166*(VLOOKUP(BO51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BP166*(VLOOKUP(BP51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BQ166*(VLOOKUP(BQ51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BR166*(VLOOKUP(BR51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BS166*(VLOOKUP(BS51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BT166*(VLOOKUP(BT51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BU166*(VLOOKUP(BU51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BV166*(VLOOKUP(BV51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BW166*(VLOOKUP(BW51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BX166*(VLOOKUP(BX51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BY166*(VLOOKUP(BY51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"BZ166*(VLOOKUP(BZ51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"CA166*(VLOOKUP(CA51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"CB166*(VLOOKUP(CB51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"CC166*(VLOOKUP(CC51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"CD166*(VLOOKUP(CD51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"CE166*(VLOOKUP(CE51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"CF166*(VLOOKUP(CF51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"CG166*(VLOOKUP(CG51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0},{"$f":"CH166*(VLOOKUP(CH51,'Fixed Data'!$B$16:$G$107,6,FALSE))","v":0}]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BG168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BH168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BI168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BJ168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BK168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BL168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BM168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BN168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BO168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BP168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BQ168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BR168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BS168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BT168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BU168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BV168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BW168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BX168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BY168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BZ168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(CA168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(CB168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(CC168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(CD168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(CE168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(CF168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(CG168/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(CH168/1000)*'Fixed Data'!$K$8","v":0}]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BG170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BH170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BI170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BJ170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BK170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BL170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BM170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BN170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BO170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BP170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BQ170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BR170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BS170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BT170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BU170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BV170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BW170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BX170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BY170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(BZ170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(CA170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(CB170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(CC170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(CD170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(CE170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(CF170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(CG170/1000)*'Fixed Data'!$K$9","v":0},{"$f":"(CH170/1000)*'Fixed Data'!$K$9","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BG172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BH172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BI172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BJ172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BK172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BL172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BM172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BN172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BO172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BP172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BQ172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BR172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BS172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BT172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BU172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BV172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BW172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BX172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BY172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(BZ172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(CA172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(CB172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(CC172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(CD172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(CE172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(CF172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(CG172/1000)*'Fixed Data'!$K$10","v":0},{"$f":"(CH172/1000)*'Fixed Data'!$K$10","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BG174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BH174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BI174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BJ174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BK174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BL174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BM174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BN174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BO174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BP174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BQ174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BR174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BS174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BT174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BU174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BV174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BW174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BX174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BY174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(BZ174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(CA174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(CB174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(CC174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(CD174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(CE174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(CF174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(CG174/1000)*'Fixed Data'!$K$11","v":0},{"$f":"(CH174/1000)*'Fixed Data'!$K$11","v":0}]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$3=FALSE,BG150+BG165,BG150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$3=FALSE,BT150+BT165,BT150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},{"$f":"SUM(F160:F161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG160:BG161)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ160:BQ161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0},{"$f":"IF(BG50<$B$12,1,IF((BG50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BG50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BG50-$B$12))))","v":0.19676717080686118},{"$f":"IF(BH50<$B$12,1,IF((BH50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BH50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BH50-$B$12))))","v":0.19103608816200118},{"$f":"IF(BI50<$B$12,1,IF((BI50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BI50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BI50-$B$12))))","v":0.18547193025437006},{"$f":"IF(BJ50<$B$12,1,IF((BJ50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BJ50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BJ50-$B$12))))","v":0.18006983519841754},{"$f":"IF(BK50<$B$12,1,IF((BK50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BK50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BK50-$B$12))))","v":0.17482508271691022},{"$f":"IF(BL50<$B$12,1,IF((BL50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BL50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BL50-$B$12))))","v":0.1697330900164177},{"$f":"IF(BM50<$B$12,1,IF((BM50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BM50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BM50-$B$12))))","v":0.16478940778292983},{"$f":"IF(BN50<$B$12,1,IF((BN50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BN50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BN50-$B$12))))","v":0.15998971629410663},{"$f":"IF(BO50<$B$12,1,IF((BO50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BO50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BO50-$B$12))))","v":0.15532982164476369},{"$f":"IF(BP50<$B$12,1,IF((BP50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BP50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BP50-$B$12))))","v":0.15080565208229488},{"$f":"IF(BQ50<$B$12,1,IF((BQ50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BQ50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BQ50-$B$12))))","v":0.14641325444882999},{"$f":"IF(BR50<$B$12,1,IF((BR50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BR50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BR50-$B$12))))","v":0.14214879072701941},{"$f":"IF(BS50<$B$12,1,IF((BS50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BS50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BS50-$B$12))))","v":0.1380085346864266},{"$f":"IF(BT50<$B$12,1,IF((BT50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BT50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BT50-$B$12))))","v":0.13398886862759865},{"$f":"IF(BU50<$B$12,1,IF((BU50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BU50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BU50-$B$12))))","v":0.13008628022096957},{"$f":"IF(BV50<$B$12,1,IF((BV50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BV50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BV50-$B$12))))","v":0.12629735943783454},{"$f":"IF(BW50<$B$12,1,IF((BW50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BW50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BW50-$B$12))))","v":0.12261879557071313},{"$f":"IF(BX50<$B$12,1,IF((BX50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BX50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BX50-$B$12))))","v":0.1190473743404982},{"$f":"IF(BY50<$B$12,1,IF((BY50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BY50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BY50-$B$12))))","v":0.11557997508786232},{"$f":"IF(BZ50<$B$12,1,IF((BZ50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(BZ50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(BZ50-$B$12))))","v":0.11221356804646829},{"$f":"IF(CA50<$B$12,1,IF((CA50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(CA50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(CA50-$B$12))))","v":0.10894521169560026},{"$f":"IF(CB50<$B$12,1,IF((CB50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(CB50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(CB50-$B$12))))","v":0.10577205018990318},{"$f":"IF(CC50<$B$12,1,IF((CC50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(CC50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(CC50-$B$12))))","v":0.10269131086398368},{"$f":"IF(CD50<$B$12,1,IF((CD50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(CD50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(CD50-$B$12))))","v":9.9700301809692873E-2},{"$f":"IF(CE50<$B$12,1,IF((CE50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(CE50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(CE50-$B$12))))","v":9.679640952397367E-2},{"$f":"IF(CF50<$B$12,1,IF((CF50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(CF50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(CF50-$B$12))))","v":9.3977096625217166E-2},{"$f":"IF(CG50<$B$12,1,IF((CG50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(CG50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(CG50-$B$12))))","v":9.1239899636133173E-2},{"$f":"IF(CH50<$B$12,1,IF((CH50-$B$12)>30,(1/(1+'Fixed Data'!$E$8)^(CH50-$B$12)),(1/(1+'Fixed Data'!$E$7)^(CH50-$B$12))))","v":8.8582426831197242E-2}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0},{"$f":"IF(BG50<$B$12,1,IF((BG50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BG50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BG50-$B$12))))","v":0.49527826052590979},{"$f":"IF(BH50<$B$12,1,IF((BH50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BH50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BH50-$B$12))))","v":0.4889912304205033},{"$f":"IF(BI50<$B$12,1,IF((BI50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BI50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BI50-$B$12))))","v":0.48278400746735167},{"$f":"IF(BJ50<$B$12,1,IF((BJ50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BJ50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BJ50-$B$12))))","v":0.47665557859964197},{"$f":"IF(BK50<$B$12,1,IF((BK50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BK50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BK50-$B$12))))","v":0.47060494361036581},{"$f":"IF(BL50<$B$12,1,IF((BL50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BL50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BL50-$B$12))))","v":0.46463111498907766},{"$f":"IF(BM50<$B$12,1,IF((BM50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BM50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BM50-$B$12))))","v":0.45873311776072556},{"$f":"IF(BN50<$B$12,1,IF((BN50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BN50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BN50-$B$12))))","v":0.45290998932652737},{"$f":"IF(BO50<$B$12,1,IF((BO50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BO50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BO50-$B$12))))","v":0.44716077930686754},{"$f":"IF(BP50<$B$12,1,IF((BP50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BP50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BP50-$B$12))))","v":0.44148454938618797},{"$f":"IF(BQ50<$B$12,1,IF((BQ50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BQ50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BQ50-$B$12))))","v":0.43588037315984701},{"$f":"IF(BR50<$B$12,1,IF((BR50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BR50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BR50-$B$12))))","v":0.4303473359829238},{"$f":"IF(BS50<$B$12,1,IF((BS50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BS50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BS50-$B$12))))","v":0.42488453482094024},{"$f":"IF(BT50<$B$12,1,IF((BT50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BT50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BT50-$B$12))))","v":0.41949107810247982},{"$f":"IF(BU50<$B$12,1,IF((BU50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BU50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BU50-$B$12))))","v":0.4141660855736754},{"$f":"IF(BV50<$B$12,1,IF((BV50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BV50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BV50-$B$12))))","v":0.40890868815454551},{"$f":"IF(BW50<$B$12,1,IF((BW50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BW50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BW50-$B$12))))","v":0.40371802779715354},{"$f":"IF(BX50<$B$12,1,IF((BX50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BX50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BX50-$B$12))))","v":0.39859325734556772},{"$f":"IF(BY50<$B$12,1,IF((BY50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BY50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BY50-$B$12))))","v":0.39353354039759858},{"$f":"IF(BZ50<$B$12,1,IF((BZ50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(BZ50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(BZ50-$B$12))))","v":0.38853805116829199},{"$f":"IF(CA50<$B$12,1,IF((CA50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(CA50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(CA50-$B$12))))","v":0.38360597435515426},{"$f":"IF(CB50<$B$12,1,IF((CB50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(CB50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(CB50-$B$12))))","v":0.37873650500508882},{"$f":"IF(CC50<$B$12,1,IF((CC50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(CC50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(CC50-$B$12))))","v":0.37392884838302143},{"$f":"IF(CD50<$B$12,1,IF((CD50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(CD50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(CD50-$B$12))))","v":0.36918221984219324},{"$f":"IF(CE50<$B$12,1,IF((CE50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(CE50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(CE50-$B$12))))","v":0.36449584469610052},{"$f":"IF(CF50<$B$12,1,IF((CF50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(CF50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(CF50-$B$12))))","v":0.35986895809205977},{"$f":"IF(CG50<$B$12,1,IF((CG50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(CG50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(CG50-$B$12))))","v":0.35530080488637772},{"$f":"IF(CH50<$B$12,1,IF((CH50-$B$12)>30,(1/(1+'Fixed Data'!$E$10)^(CH50-$B$12)),(1/(1+'Fixed Data'!$E$9)^(CH50-$B$12))))","v":0.3507906395211064}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ180*BQ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR186+BS184+BS185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"*","2% cumulative uplift applied from 2018 to reflect the assumption that willingness to pay for health outcomes will rise in line with real per capita GDP growth."]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TO View - please provide a synopsis which details your view of how beneficial this option is."]

{"sheet":"Baseline","index":10,"n_rows":243,"n_cols":58,"rows_kept":243,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name","Do Nothing",null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)","N"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow"]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":""}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":""}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":""}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":""}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":0}]
["Total NPV",{"$f":"BE186","v":0}]
[]
["Capitalisation rates",0.33629999999999999]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},{"$f":"J62","v":0},{"$f":"K62","v":0},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":"Do Nothing"}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0.33629999999999999},0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":0}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":0}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK92+AK145+AK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,{"$f":"H180*H182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},{"$f":"G186+H184+H185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD186+BE184+BE185","v":0},0]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NGGT View - please provide a synopsis which details your view of how beneficial this option is."]

{"sheet":"Option 1 - Sustain","index":11,"n_rows":244,"n_cols":58,"rows_kept":244,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name","Option 1 - Sustain",null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)","N"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow",2023]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":-10.257097739031339}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":-11.44989470451476}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":-12.169781621769291}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":-12.743068519899355}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":-13.6}]
["Total NPV",{"$f":"BE186","v":-12.790200074023485}]
[]
["Capitalisation rates",0.33629999999999999]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":0},{"$f":"I62","v":-3.4},{"$f":"J62","v":-6.8},{"$f":"K62","v":-3.4},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":"Option 1 - Sustain"}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Other",null,"£m",null,null,null,null,-3.4,-6.8,-3.4]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":0},-3.4,-6.8,-3.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,0,-3.4,-6.8,-3.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0.33629999999999999},0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":0},-1.1434199999999999,-2.2868399999999998,-1.1434199999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":0},-2.25658,-4.5131600000000001,-2.25658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-5.0818666666666665E-2}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,0,-2.5409333333333332E-2,-7.622799999999999E-2,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-0.10163733333333333,-7.622799999999999E-2,-2.5409333333333332E-2,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0},-1.1434199999999999,-3.4048506666666665,-4.4720426666666668,-4.3704053333333333,-4.2687679999999997,-4.1671306666666661,-4.0654933333333325,-3.9638559999999994,-3.8622186666666662,-3.7605813333333331,-3.658944,-3.5573066666666668,-3.4556693333333337,-3.3540320000000006,-3.2523946666666674,-3.1507573333333343,-3.0491200000000012,-2.947482666666668,-2.8458453333333349,-2.7442080000000018,-2.6425706666666686,-2.5409333333333355,-2.4392960000000024,-2.3376586666666692,-2.2360213333333361,-2.1343840000000029,-2.0327466666666698,-1.9311093333333365,-1.8294720000000031,-1.7278346666666697,-1.6261973333333364,-1.524560000000003,-1.4229226666666697,-1.3212853333333363,-1.219648000000003,-1.1180106666666696,-1.0163733333333362,-0.91473600000000288,-0.81309866666666952,-0.71146133333333617,-0.60982400000000281,-0.50818666666666945,-0.40654933333333609,-0.30491200000000274,-0.20327466666666941,-0.10163733333333608,-2.5409333333336087E-2,-2.7547408798511697E-15,-2.7547408798511697E-15]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,0,-1.1434199999999999,-3.4048506666666665,-4.4720426666666668,-4.3704053333333333,-4.2687679999999997,-4.1671306666666661,-4.0654933333333325,-3.9638559999999994,-3.8622186666666662,-3.7605813333333331,-3.658944,-3.5573066666666668,-3.4556693333333337,-3.3540320000000006,-3.2523946666666674,-3.1507573333333343,-3.0491200000000012,-2.947482666666668,-2.8458453333333349,-2.7442080000000018,-2.6425706666666686,-2.5409333333333355,-2.4392960000000024,-2.3376586666666692,-2.2360213333333361,-2.1343840000000029,-2.0327466666666698,-1.9311093333333365,-1.8294720000000031,-1.7278346666666697,-1.6261973333333364,-1.524560000000003,-1.4229226666666697,-1.3212853333333363,-1.219648000000003,-1.1180106666666696,-1.0163733333333362,-0.91473600000000288,-0.81309866666666952,-0.71146133333333617,-0.60982400000000281,-0.50818666666666945,-0.40654933333333609,-0.30491200000000274,-0.20327466666666941,-0.10163733333333608,-2.5409333333336087E-2,-2.7547408798511697E-15,-2.7547408798511697E-15,-2.7547408798511697E-15]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":-1.1111953352769679},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":-3.3088927761580824},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":-4.3460084224165865},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":-4.2472355037252996},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":-4.1484625850340136},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":-4.0496896663427275},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":-3.9509167476514411},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":-3.8521438289601551},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":-3.753370910268869},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":-3.6545979915775835},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":-3.5558250728862975},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":-3.4570521541950119},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":-3.3582792355037259},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":-3.2595063168124399},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":-3.1607333981211543},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":-3.0619604794298683},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":-2.9631875607385822},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":-2.8644146420472967},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":-2.7656417233560107},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":-2.6668688046647251},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":-2.5680958859734391},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":-2.4693229672821531},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":-2.3705500485908675},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":-2.2717771298995815},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":-2.1730042112082955},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":-2.0742312925170099},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":-1.9754583738257239},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":-1.8766854551344379},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":-1.7779125364431518},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":-1.6791396177518658},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":-1.5803666990605796},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":-1.4815937803692936},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":-1.3828208616780076},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":-1.2840479429867215},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":-1.1852750242954353},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":-1.0865021056041493},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":-0.98772918691286327},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":-0.88895626822157714},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":-0.79018334953029112},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":-0.69141043083900511},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":-0.59263751214771898},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":-0.49386459345643291},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":-0.39509167476514684},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":-0.29631875607386077},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":-0.19754583738257475},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":-9.8772918691288708E-2},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":-2.4693229672824186E-2},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":-2.67710483950551E-15},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":-2.67710483950551E-15},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":-2.67710483950551E-15}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":-1.6112332361516036E-2},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":-6.4558535254292199E-2},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":-0.11238745679170717},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":-0.12642953347068353},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":-0.12352358481632654},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":-0.12061763616196955},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":-0.11771168750761257},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":-0.11480573885325558},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":-0.11189979019889859},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":-0.10899384154454163},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":-0.10608789289018465},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":-0.10318194423582767},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":-0.1002759955814707},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":-9.7370046927113735E-2},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":-9.4464098272756744E-2},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":-9.1558149618399767E-2},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":-8.8652200964042804E-2},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":-8.5746252309685814E-2},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":-8.2840303655328851E-2},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":-7.9934355000971874E-2},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":-7.7028406346614883E-2},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":-7.412245769225792E-2},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":-7.1216509037900944E-2},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":-6.8310560383543967E-2},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":-6.540461172918699E-2},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":-6.249866307483002E-2},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":-5.9592714420473036E-2},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":-5.6686765766116066E-2},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":-5.3780817111759083E-2},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":-5.0874868457402099E-2},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":-4.7968919803045115E-2},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":-4.5062971148688138E-2},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":-4.2157022494331155E-2},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":-3.9251073839974171E-2},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":-3.6345125185617187E-2},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":-3.343917653126021E-2},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":-3.053322787690323E-2},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":-2.7627279222546246E-2},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":-2.4721330568189263E-2},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":-2.1815381913832286E-2},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":-1.8909433259475302E-2},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":-1.6003484605118318E-2},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":-1.3097535950761336E-2},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":-1.0191587296404354E-2},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":-7.2856386420473733E-3},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":-4.379689987690393E-3},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":-1.8317931635893241E-3},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":-3.6843533333341211E-4},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":-7.8761762930671869E-17},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":-7.8761762930671869E-17}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,0,-2.2726923323615162,-4.6031278685876256,-2.4451954567917071,-0.22806686680401686,-0.22516091814965988,-0.22225496949530288,-0.2193490208409459,-0.21644307218658893,-0.21353712353223192,-0.21063117487787497,-0.20772522622351797,-0.20481927756916102,-0.20191332891480401,-0.19900738026044706,-0.19610143160609006,-0.19319548295173311,-0.19028953429737613,-0.18738358564301916,-0.18447763698866218,-0.1815716883343052,-0.1786657396799482,-0.17575979102559125,-0.17285384237123427,-0.1699478937168773,-0.16704194506252032,-0.16413599640816334,-0.16123004775380637,-0.15832409909944939,{"$f":"AK92+AK145+AK149","v":-0.15541815044509241},-0.15251220179073544,-0.14960625313637843,-0.14670030448202148,-0.14379435582766448,-0.1408884071733075,-0.13798245851895052,-0.13507650986459355,-0.13217056121023657,-0.12926461255587957,-0.12635866390152259,-0.12345271524716561,-0.12054676659280864,-0.11764081793845164,-0.11473486928409467,-0.11182892062973768,-0.1089229719753807,-0.10601702332102372,-7.8059793163589311E-2,-2.5777768666666746E-2,-7.8761762930671869E-17,-7.8761762930671869E-17]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,0,-2.2726923323615162,-4.6031278685876256,-2.4451954567917071,-0.22806686680401686,-0.22516091814965988,-0.22225496949530288,-0.2193490208409459,-0.21644307218658893,-0.21353712353223192,-0.21063117487787497,-0.20772522622351797,-0.20481927756916102,-0.20191332891480401,-0.19900738026044706,-0.19610143160609006,-0.19319548295173311,-0.19028953429737613,-0.18738358564301916,-0.18447763698866218,-0.1815716883343052,-0.1786657396799482,-0.17575979102559125,-0.17285384237123427,-0.1699478937168773,-0.16704194506252032,-0.16413599640816334,-0.16123004775380637,-0.15832409909944939,-0.15541815044509241,-0.15251220179073544,-0.14960625313637843,-0.14670030448202148,-0.14379435582766448,-0.1408884071733075,-0.13798245851895052,-0.13507650986459355,-0.13217056121023657,-0.12926461255587957,-0.12635866390152259,-0.12345271524716561,-0.12054676659280864,-0.11764081793845164,-0.11473486928409467,-0.11182892062973768,-0.1089229719753807,-0.10601702332102372,-7.8059793163589311E-2,-2.5777768666666746E-2,-7.8761762930671869E-17,-7.8761762930671869E-17]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0.96618357487922713},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0.93351070036640305},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0.90194270566802237},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0.87144222769857238},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0.84197316685852419},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0.81350064430775282},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0.78599096068381913},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0.75941155621625056},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0.73373097218961414},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0.70891881370977217},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0.68494571372924851},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0.66178329828912896},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0.63940415293635666},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0.61778179027667302},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0.59689061862480497},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0.57670591171478747},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0.55720377943457733},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0.53836113955031628},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0.52015569038677911},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0.50256588443167061},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0.48557090283253213},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0.46915063075606966},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0.45328563358074364},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0.43795713389443841},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0.42314698926998884},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0.40883767079225974},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0.39501224231136206},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0.38165434039745127},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0.36874815497338298},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0.35627841060230236},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0.3459013695167984},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0.33582657234640623},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0.32604521587029728},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0.31654875327213328},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0.30732888667197406},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0.29837755987570297},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0.28968695133563394},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0.28124946731614947},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0.27305773525839755},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0.26510459733825004},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0.25738310421189325},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0.24988650894358569},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0.24260826111027736},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0.23554200107793918},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0.22868155444460114},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0.22202092664524381},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0.21555429771382895},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0.20927601719789218},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0.20318059922125453}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0.98522167487684742},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0.9706617486471405},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0.95631699374102519},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0.94218423028672449},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0.92826032540563996},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0.91454219251787205},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0.90102679065800217},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0.88771112380098749},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0.87459224019801729},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0.86166723172218462},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0.8489332332238273},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0.83638742189539661},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0.82402701664571099},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0.81184927748345925},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0.79985150490981216},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0.78803103932001206},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0.77638526041380518},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0.76491158661458636},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0.7536074744971295},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0.74247041822377313},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0.73149794898893916},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0.72068763447186135},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0.71003707829740037},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0.69954391950482808},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0.68920583202446117},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0.67902052416203085},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0.66898573809067086},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0.65909924935041486},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0.64935886635508844},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0.63976242990649135},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0.63164132712911691},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0.6236233131035005},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0.6157070792277155},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0.60789133351114366},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0.60017480036361148},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0.59255622038720457},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0.5850343501707238},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0.57760796208675125},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0.57027584409129173},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0.56303679952595798},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0.55588964692266651},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0.54883321981081323},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0.54186636652689602},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0.53498795002655453},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0.528196847698996},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0.521491951183776},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0.51487216618990572},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0.50833641231725524},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0.50188362288022381}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,0,-2.2726923323615162,-4.4474665396981896,-2.2826161234023732,-0.20570324691844344,-0.19621473210299553,-0.18713272051600485,-0.17844056978238418,-0.17012229824129424,-0.16216255929155399,-0.15454661671658385,-0.14726032095197042,-0.14029008626011805,-0.13362286877777677,-0.12724614540351459,-0.12114789349342886,-0.11531657133457794,-0.10974109936675062,-0.10441084212429308,-9.9315590870765746E-2,-9.4445546900223609E-2,-8.9791305479891795E-2,-8.534384040995352E-2,-8.1094489177074805E-2,-7.7034938679167608E-2,-7.3157211499733643E-2,-6.9453652710944017E-2,-6.5916917185391E-2,-6.2539957397199808E-2,-5.9316011693913595E-2,-5.6238593021261968E-2,-5.3301478083594624E-2,-5.0743836228862547E-2,-4.8289965640364044E-2,-4.5935991130443381E-2,-4.3678175217597634E-2,-4.1512913392221455E-2,-3.9436729541312623E-2,-3.7446271526894656E-2,-3.5538306913083594E-2,-3.370971883689089E-2,-3.1957502018014547E-2,-3.0278758903024863E-2,-2.8670695939501056E-2,-2.7130619975819881E-2,-2.565593478243746E-2,-2.4244137690641234E-2,-1.7330907611916167E-2,-5.5565088215728947E-3,-1.6482948053615592E-17,-1.6002862187976303E-17]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},0,-2.2726923323615162,-6.7201588720597059,-9.0027749954620795,-9.2084782423805223,-9.4046929744835186,-9.5918256949995229,-9.7702662647819079,-9.9403885630232018,-10.102551122314756,-10.257097739031339,-10.404358059983309,-10.544648146243427,-10.678271015021204,-10.805517160424719,-10.926665053918148,-11.041981625252726,-11.151722724619477,-11.25613356674377,-11.355449157614537,-11.44989470451476,-11.539686009994652,-11.625029850404605,-11.706124339581679,-11.783159278260847,-11.85631648976058,-11.925770142471524,-11.991687059656915,-12.054227017054114,-12.113543028748028,-12.169781621769291,-12.223083099852886,-12.273826936081749,-12.322116901722113,-12.368052892852557,-12.411731068070154,-12.453243981462375,-12.492680711003688,-12.530126982530582,-12.565665289443666,-12.599375008280557,-12.631332510298572,-12.661611269201597,-12.690281965141098,-12.717412585116918,-12.743068519899355,-12.767312657589995,-12.784643565201911,-12.790200074023485,-12.790200074023485,-12.790200074023485]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
["The health of the Gemini system would be continuously evaluated and response made accordingly, keeping a level of support in line with our risk profile. This would most likely result in re-platforming at a similar frequency (every 5-6 years). The application layer of the system would remain largely unchanged.\nThis option would ensure that all of the Gemini components remain in support and based on the understanding of the current architecture End of Life / End of Support signals.  This, along with the ongoing performance of the platform will validate the required sustaining activities that need to be delivered.  \n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
["Due to this option being a like-for-like solution, it would provide minimal opportunity for change. Although this means minimal risk and impact on User’s systems and processes it would not deliver the enhancements they have previously identified and therefore not deliver the benefits to consumers of those enhancements. As highlighted above, previous stakeholder engagement has identified numerous functional enhancements that User’s require to be made to the Gemini system. This option would not deliver on those requirements and would not be meeting the needs of our customers thereby meaning they will continue to experience the issues they do today.   "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SO View - please provide a synopsis which details your view of how beneficial this option is."]
["To mitigate service and performance risks, changes would be required to be made at the “Applications” layer. Therefore, as this option is not fundamentally changing the set-up of the system, the service and performance risks are identified as “highest” comparatively to other options as these risks would not be mitigated.   \nThis option would be one of the most difficult and costly to implement subsequent change. As the fundamental set-up of the system would not change, the system would continue to be very meshed and interwoven, meaning that when a change is implemented a vast section of the system must be opened to test the implications of that change. This creates additional costs and time to deliver change. \n"]

{"sheet":"Option 2 - Hosting Modernity","index":12,"n_rows":244,"n_cols":58,"rows_kept":244,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name","Option 2 - Hosting Modernity",null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)","N"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow",2023]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":-14.818202274242017}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":-16.535929332054767}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":-17.572489085653118}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":-18.397760611365499}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":-19.600000000000001}]
["Total NPV",{"$f":"BE186","v":-18.463955722181751}]
[]
["Capitalisation rates",0.33629999999999999]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":0},{"$f":"I62","v":-4.4000000000000004},{"$f":"J62","v":-11.8},{"$f":"K62","v":-3.4},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":"Option 2 - Hosting Modernity"}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Other",null,"£m",null,null,null,null,-4.4000000000000004,-11.8,-3.4]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":0},-4.4000000000000004,-11.8,-3.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,0,-4.4000000000000004,-11.8,-3.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0.33629999999999999},0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":0},-1.4797200000000001,-3.96834,-1.1434199999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":0},-2.92028,-7.8316600000000012,-2.25658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-3.2882666666666671E-2}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.8185333333333338E-2}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.5409333333333332E-2}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,0,-3.2882666666666671E-2,-0.12106800000000001,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.14647733333333335,-0.11359466666666668,-2.5409333333333332E-2,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0},-1.4797200000000001,-5.4151773333333333,-6.437529333333333,-6.2910519999999996,-6.1445746666666663,-5.9980973333333329,-5.8516199999999996,-5.7051426666666663,-5.5586653333333329,-5.4121879999999996,-5.2657106666666662,-5.1192333333333329,-4.9727559999999995,-4.8262786666666662,-4.6798013333333328,-4.5333239999999995,-4.3868466666666661,-4.2403693333333328,-4.0938919999999994,-3.9474146666666661,-3.8009373333333327,-3.6544599999999994,-3.507982666666666,-3.3615053333333327,-3.2150279999999993,-3.068550666666666,-2.9220733333333326,-2.7755959999999993,-2.6291186666666659,-2.4826413333333326,-2.3361639999999992,-2.1896866666666659,-2.0432093333333325,-1.8967319999999992,-1.7502546666666658,-1.6037773333333325,-1.4572999999999992,-1.3108226666666658,-1.1643453333333325,-1.0178679999999991,-0.87139066666666576,-0.72491333333333241,-0.57843599999999906,-0.43195866666666571,-0.28548133333333237,-0.13900399999999902,-2.540933333333234E-2,9.9226182825873366E-16,9.9226182825873366E-16]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,0,-1.4797200000000001,-5.4151773333333333,-6.437529333333333,-6.2910519999999996,-6.1445746666666663,-5.9980973333333329,-5.8516199999999996,-5.7051426666666663,-5.5586653333333329,-5.4121879999999996,-5.2657106666666662,-5.1192333333333329,-4.9727559999999995,-4.8262786666666662,-4.6798013333333328,-4.5333239999999995,-4.3868466666666661,-4.2403693333333328,-4.0938919999999994,-3.9474146666666661,-3.8009373333333327,-3.6544599999999994,-3.507982666666666,-3.3615053333333327,-3.2150279999999993,-3.068550666666666,-2.9220733333333326,-2.7755959999999993,-2.6291186666666659,-2.4826413333333326,-2.3361639999999992,-2.1896866666666659,-2.0432093333333325,-1.8967319999999992,-1.7502546666666658,-1.6037773333333325,-1.4572999999999992,-1.3108226666666658,-1.1643453333333325,-1.0178679999999991,-0.87139066666666576,-0.72491333333333241,-0.57843599999999906,-0.43195866666666571,-0.28548133333333237,-0.13900399999999902,-2.540933333333234E-2,9.9226182825873366E-16,9.9226182825873366E-16,9.9226182825873366E-16]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":-1.4380174927113705},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":-5.262563006154843},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":-6.2561023647554261},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":-6.1137531584062197},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":-5.9714039520570132},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":-5.8290547457078068},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":-5.6867055393586003},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":-5.5443563330093939},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":-5.4020071266601875},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":-5.259657920310981},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":-5.1173087139617746},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":-4.974959507612569},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":-4.8326103012633626},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":-4.6902610949141561},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":-4.5479118885649497},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":-4.4055626822157432},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":-4.2632134758665368},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":-4.1208642695173303},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":-3.9785150631681239},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":-3.8361658568189179},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":-3.6938166504697114},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":-3.551467444120505},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":-3.4091182377712985},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":-3.2667690314220921},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":-3.1244198250728856},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":-2.9820706187236796},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":-2.8397214123744732},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":-2.6973722060252667},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":-2.5550229996760603},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":-2.4126737933268538},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":-2.2703245869776474},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":-2.1279753806284414},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":-1.9856261742792349},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":-1.8432769679300285},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":-1.700927761580822},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":-1.5585785552316158},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":-1.4162293488824094},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":-1.2738801425332029},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":-1.1315309361839967},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":-0.98918172983479025},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":-0.84683252348558391},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":-0.70448331713637746},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":-0.56213411078717113},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":-0.41978490443796473},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":-0.2774356980887584},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":-0.13508649173955201},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":-2.4693229672820546E-2},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":9.6429720919216109E-16},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":9.6429720919216109E-16},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":9.6429720919216109E-16}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":-2.0851253644314872E-2},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":-9.776310358924524E-2},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":-0.16923355562228704},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":-0.18199359613022353},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":-0.17780561130482672},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":-0.17361762647942988},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":-0.16942964165403304},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":-0.1652416568286362},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":-0.16105367200323939},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":-0.15686568717784255},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":-0.15267770235244571},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":-0.1484897175270489},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":-0.14430173270165209},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":-0.14011374787625527},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":-0.13592576305085843},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":-0.13173777822546159},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":-0.12754979340006478},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":-0.12336180857466797},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":-0.11917382374927113},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":-0.11498583892387432},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":-0.11079785409847748},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":-0.10660986927308067},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":-0.10242188444768381},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":-9.8233899622286999E-2},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":-9.4045914796890159E-2},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":-8.9857929971493347E-2},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":-8.5669945146096521E-2},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":-8.1481960320699695E-2},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":-7.7293975495302869E-2},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":-7.3105990669906043E-2},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":-6.8918005844509217E-2},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":-6.4730021019112391E-2},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":-6.0542036193715572E-2},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":-5.6354051368318739E-2},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":-5.2166066542921913E-2},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":-4.7978081717525087E-2},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":-4.3790096892128261E-2},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":-3.9602112066731435E-2},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":-3.5414127241334609E-2},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":-3.1226142415937779E-2},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":-2.7038157590540953E-2},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":-2.2850172765144127E-2},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":-1.8662187939747301E-2},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":-1.4474203114350475E-2},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":-1.0286218288953651E-2},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":-6.0982334635568238E-3},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":-2.3736098302558841E-3},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":-3.6843533333330499E-4},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":2.8370106043037977E-17},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":2.8370106043037977E-17}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,0,-2.9411312536443148,-7.962305770255913,-2.5468815556222872,-0.32847092946355688,-0.3242829446381601,-0.32009495981276326,-0.31590697498736642,-0.31171899016196958,-0.30753100533657274,-0.3033430205111759,-0.29915503568577906,-0.29496705086038222,-0.29077906603498543,-0.28659108120958865,-0.28240309638419181,-0.27821511155879497,-0.27402712673339813,-0.26983914190800129,-0.26565115708260445,-0.26146317225720767,-0.25727518743181083,-0.25308720260641404,-0.24889921778101715,-0.24471123295562036,-0.24052324813022352,-0.23633526330482668,-0.23214727847942987,-0.22795929365403306,{"$f":"AK92+AK145+AK149","v":-0.22377130882863622},-0.21958332400323938,-0.21539533917784257,-0.21120735435244575,-0.20701936952704891,-0.20283138470165207,-0.19864339987625526,-0.19445541505085845,-0.19026743022546161,-0.18607944540006477,-0.18189146057466796,-0.17770347574927112,-0.1735154909238743,-0.16932750609847746,-0.16513952127308065,-0.16095153644768381,-0.156763551622287,-0.15257556679689016,-0.11596827649692257,-2.5777768666666638E-2,2.8370106043037977E-17,2.8370106043037977E-17]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,0,-2.9411312536443148,-7.962305770255913,-2.5468815556222872,-0.32847092946355688,-0.3242829446381601,-0.32009495981276326,-0.31590697498736642,-0.31171899016196958,-0.30753100533657274,-0.3033430205111759,-0.29915503568577906,-0.29496705086038222,-0.29077906603498543,-0.28659108120958865,-0.28240309638419181,-0.27821511155879497,-0.27402712673339813,-0.26983914190800129,-0.26565115708260445,-0.26146317225720767,-0.25727518743181083,-0.25308720260641404,-0.24889921778101715,-0.24471123295562036,-0.24052324813022352,-0.23633526330482668,-0.23214727847942987,-0.22795929365403306,-0.22377130882863622,-0.21958332400323938,-0.21539533917784257,-0.21120735435244575,-0.20701936952704891,-0.20283138470165207,-0.19864339987625526,-0.19445541505085845,-0.19026743022546161,-0.18607944540006477,-0.18189146057466796,-0.17770347574927112,-0.1735154909238743,-0.16932750609847746,-0.16513952127308065,-0.16095153644768381,-0.156763551622287,-0.15257556679689016,-0.11596827649692257,-2.5777768666666638E-2,2.8370106043037977E-17,2.8370106043037977E-17]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0.96618357487922713},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0.93351070036640305},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0.90194270566802237},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0.87144222769857238},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0.84197316685852419},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0.81350064430775282},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0.78599096068381913},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0.75941155621625056},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0.73373097218961414},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0.70891881370977217},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0.68494571372924851},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0.66178329828912896},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0.63940415293635666},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0.61778179027667302},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0.59689061862480497},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0.57670591171478747},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0.55720377943457733},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0.53836113955031628},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0.52015569038677911},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0.50256588443167061},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0.48557090283253213},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0.46915063075606966},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0.45328563358074364},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0.43795713389443841},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0.42314698926998884},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0.40883767079225974},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0.39501224231136206},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0.38165434039745127},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0.36874815497338298},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0.35627841060230236},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0.3459013695167984},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0.33582657234640623},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0.32604521587029728},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0.31654875327213328},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0.30732888667197406},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0.29837755987570297},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0.28968695133563394},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0.28124946731614947},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0.27305773525839755},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0.26510459733825004},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0.25738310421189325},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0.24988650894358569},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0.24260826111027736},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0.23554200107793918},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0.22868155444460114},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0.22202092664524381},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0.21555429771382895},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0.20927601719789218},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0.20318059922125453}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0.98522167487684742},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0.9706617486471405},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0.95631699374102519},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0.94218423028672449},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0.92826032540563996},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0.91454219251787205},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0.90102679065800217},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0.88771112380098749},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0.87459224019801729},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0.86166723172218462},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0.8489332332238273},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0.83638742189539661},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0.82402701664571099},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0.81184927748345925},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0.79985150490981216},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0.78803103932001206},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0.77638526041380518},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0.76491158661458636},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0.7536074744971295},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0.74247041822377313},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0.73149794898893916},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0.72068763447186135},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0.71003707829740037},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0.69954391950482808},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0.68920583202446117},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0.67902052416203085},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0.66898573809067086},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0.65909924935041486},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0.64935886635508844},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0.63976242990649135},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0.63164132712911691},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0.6236233131035005},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0.6157070792277155},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0.60789133351114366},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0.60017480036361148},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0.59255622038720457},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0.5850343501707238},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0.57760796208675125},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0.57027584409129173},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0.56303679952595798},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0.55588964692266651},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0.54883321981081323},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0.54186636652689602},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0.53498795002655453},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0.528196847698996},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0.521491951183776},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0.51487216618990572},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0.50833641231725524},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0.50188362288022381}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,0,-2.9411312536443148,-7.6930490533873561,-2.3775411847392354,-0.29626195885365064,-0.28259385168013107,-0.2695113670090043,-0.25699052769353575,-0.24500830854079644,-0.23354259934739477,-0.22257216934659915,-0.21207663301366705,-0.20203641717817605,-0.19243272939406508,-0.18324752751993165,-0.17446349046390186,-0.16606399004909825,-0.15803306395736799,-0.15035538971052156,-0.14301625964985101,-0.13600155687616519,-0.12929773211399184,-0.12289178146495644,-0.11677122501665654,-0.11092408627461332,-0.10533887238609353,-0.10000455512576749,-9.4910552614292196E-2,-9.0046711741993843E-2,-8.5403291270867515E-2,-8.0970945589117077E-2,-7.6740709093425577E-2,-7.3056913122530723E-2,-6.9522605277582902E-2,-6.6132202610321461E-2,-6.2880320576566437E-2,-5.9761766214916953E-2,-5.6771531554493805E-2,-5.3904787244170312E-2,-5.1156876395981765E-2,-4.8523308635641541E-2,-4.5999754353322479E-2,-4.3582039148084416E-2,-4.1266138459545125E-2,-3.9048172380599995E-2,-3.6924400645198301E-2,-3.4891217785378917E-2,-2.5747384209298597E-2,-5.5565088215728722E-3,5.9371828001688409E-18,5.7642551457949905E-18]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},0,-2.9411312536443148,-10.63418030703167,-13.011721491770906,-13.307983450624556,-13.590577302304688,-13.860088669313692,-14.117079197007227,-14.362087505548024,-14.595630104895418,-14.818202274242017,-15.030278907255685,-15.232315324433861,-15.424748053827926,-15.607995581347858,-15.782459071811759,-15.948523061860858,-16.106556125818226,-16.256911515528749,-16.3999277751786,-16.535929332054767,-16.665227064168757,-16.788118845633715,-16.904890070650371,-17.015814156924986,-17.121153029311078,-17.221157584436845,-17.316068137051136,-17.406114848793131,-17.491518140063999,-17.572489085653118,-17.649229794746542,-17.722286707869074,-17.791809313146658,-17.857941515756981,-17.920821836333548,-17.980583602548464,-18.037355134102956,-18.091259921347127,-18.14241679774311,-18.190940106378751,-18.236939860732072,-18.280521899880156,-18.321788038339701,-18.360836210720301,-18.397760611365499,-18.432651829150878,-18.458399213360178,-18.463955722181751,-18.463955722181751,-18.463955722181751]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
["This option would leverage the advantages and capabilities of cloud based hosting, namely unlimited growth potential, modernised technology and flexibility around the cost of maintenance. Additionally, it would (most likely) remove the scale of regular sustaining activity we have previously undertaken as the hosting provider would maintain a supported platform. This would be reflected in service charging through reduced operating costs.\nAs with option 1, the functional components of the system would remain largely unchanged.  \n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
["Similarly to Option 1, this option would essentially be a like-for-like solution but hosted on a different platform. It would provide minimal opportunity for change therefore not deliver enhancements previously identified by Users, falling short of meeting their needs. Therefore, although there would be low customer impact of the option there would be least improvements to the User experience. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SO View - please provide a synopsis which details your view of how beneficial this option is."]
["As with the Sustain option, this option would not impact the applications layer. Therefore, any underlying service and performance issues will not be addressed. \nA Cloud based solution offers flexibility which would allow “unlimited” growth potential (e.g. the ability to increase and decrease test environments when required to meet the differing demands). This would be vital given the expansion of the Gemini system that has been experienced since its implementation and expected to continue through RIIO2. However, even with the increased growth potential this option does not in itself make any changes to the underlying applications layer. This means that change delivery would be complex, far-reaching and therefore costly and therefore has been highlighted as “highest” relative to the other options. \nAn initial view of subsequent operating costs suggests that increased use of Cloud based solutions may enable commercial strength to be leveraged which may result in a reduction in subsequent running costs. However, at this stage this potential saving cannot be fully quantified as it is dependent on market prices for Cloud based solutions at the time of implementation. This may also be offset by possible increase in security costs required because of moving Cloud based solutions. "]

{"sheet":"Option 3 - Enhanced Solution","index":13,"n_rows":244,"n_cols":58,"rows_kept":244,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name","Option 3 - Enhanced Solution",null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)","Y"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow",2022]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":-17.19418127138163}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":-19.331713668598105}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":-20.625210671935626}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":-21.660295002571104}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":-24}]
["Total NPV",{"$f":"BE186","v":-21.786725038387619}]
[]
["Capitalisation rates",0.33629999999999999]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":-2.5},{"$f":"I62","v":-2.5},{"$f":"J62","v":-10.5},{"$f":"K62","v":-8.5},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":"Option 3 - Enhanced Solution"}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Other",null,"£m",null,null,null,-2.5,-2.5,-10.5,-8.5]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":-2.5},-2.5,-10.5,-8.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,-2.5,-2.5,-10.5,-8.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0.33629999999999999},0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":-0.84075},-0.84075,-3.5311499999999998,-2.8585499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":-1.6592500000000001},-1.6592500000000001,-6.9688499999999998,-5.6414500000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-1.8683333333333333E-2}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-7.8469999999999998E-2}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-6.3523333333333321E-2}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,-1.8683333333333333E-2,-3.7366666666666666E-2,-0.11583666666666667,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.17935999999999999,-0.16067666666666663,-0.1419933333333333,-6.3523333333333321E-2,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":-0.84075},-1.6628166666666666,-5.1565999999999992,-7.8993133333333319,-7.7199533333333319,-7.5405933333333319,-7.361233333333332,-7.181873333333332,-7.002513333333332,-6.8231533333333321,-6.6437933333333321,-6.4644333333333321,-6.2850733333333322,-6.1057133333333322,-5.9263533333333323,-5.7469933333333323,-5.5676333333333323,-5.3882733333333324,-5.2089133333333324,-5.0295533333333324,-4.8501933333333325,-4.6708333333333325,-4.4914733333333325,-4.3121133333333326,-4.1327533333333326,-3.9533933333333326,-3.7740333333333327,-3.5946733333333327,-3.4153133333333328,-3.2359533333333328,-3.0565933333333328,-2.8772333333333329,-2.6978733333333329,-2.5185133333333329,-2.339153333333333,-2.159793333333333,-1.980433333333333,-1.8010733333333331,-1.6217133333333331,-1.4423533333333332,-1.2629933333333332,-1.0836333333333332,-0.90427333333333326,-0.7249133333333333,-0.54555333333333333,-0.36619333333333337,-0.20551666666666674,-6.3523333333333432E-2,-1.1102230246251565E-16,-1.1102230246251565E-16]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,-0.84075,-1.6628166666666666,-5.1565999999999992,-7.8993133333333319,-7.7199533333333319,-7.5405933333333319,-7.361233333333332,-7.181873333333332,-7.002513333333332,-6.8231533333333321,-6.6437933333333321,-6.4644333333333321,-6.2850733333333322,-6.1057133333333322,-5.9263533333333323,-5.7469933333333323,-5.5676333333333323,-5.3882733333333324,-5.2089133333333324,-5.0295533333333324,-4.8501933333333325,-4.6708333333333325,-4.4914733333333325,-4.3121133333333326,-4.1327533333333326,-3.9533933333333326,-3.7740333333333327,-3.5946733333333327,-3.4153133333333328,-3.2359533333333328,-3.0565933333333328,-2.8772333333333329,-2.6978733333333329,-2.5185133333333329,-2.339153333333333,-2.159793333333333,-1.980433333333333,-1.8010733333333331,-1.6217133333333331,-1.4423533333333332,-1.2629933333333332,-1.0836333333333332,-0.90427333333333326,-0.7249133333333333,-0.54555333333333333,-0.36619333333333337,-0.20551666666666674,-6.3523333333333432E-2,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":-0.81705539358600587},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":-1.6159540006478783},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":-5.0112730806608354},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":-7.6766893424036269},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":-7.502384191771946},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":-7.3280790411402643},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":-7.1537738905085835},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":-6.9794687398769018},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":-6.8051635892452209},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":-6.6308584386135401},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":-6.4565532879818583},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":-6.2822481373501775},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":-6.1079429867184958},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":-5.9336378360868149},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":-5.7593326854551341},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":-5.5850275348234524},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":-5.4107223841917715},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":-5.2364172335600898},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":-5.062112082928409},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":-4.8878069322967272},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":-4.7135017816650464},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":-4.5391966310333656},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":-4.3648914804016838},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":-4.190586329770003},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":-4.0162811791383213},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":-3.8419760285066404},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":-3.6676708778749592},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":-3.4933657272432779},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":-3.3190605766115966},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":-3.1447554259799153},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":-2.970450275348234},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":-2.7961451247165532},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":-2.6218399740848719},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":-2.4475348234531906},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":-2.2732296728215093},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":-2.0989245221898281},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":-1.9246193715581468},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":-1.7503142209264657},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":-1.5760090702947844},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":-1.4017039196631031},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":-1.2273987690314221},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":-1.0530936183997408},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":-0.87878846776805963},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":-0.70448331713637835},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":-0.53017816650469718},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":-0.35587301587301595},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":-0.19972465176546816},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":-6.1733074182053871E-2},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":-1.0789339403548655E-16},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":-1.0789339403548655E-16},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":-1.0789339403548655E-16}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":-1.1847303206997086E-2},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":-3.5622208009394238E-2},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":-9.6774301336248772E-2},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":-0.18608269546485259},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":-0.22332461411402652},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":-0.21819646942986715},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":-0.21306832474570778},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":-0.20794018006154841},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":-0.20281203537738904},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":-0.19768389069322967},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":-0.19255574600907027},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":-0.1874276013249109},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":-0.18229945664075151},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":-0.17717131195659214},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":-0.17204316727243277},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":-0.1669150225882734},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":-0.161786877904114},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":-0.15665873321995463},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":-0.15153058853579526},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":-0.14640244385163587},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":-0.1412742991674765},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":-0.13614615448331713},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":-0.13101800979915773},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":-0.12588986511499836},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":-0.12076172043083899},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":-0.11563357574667961},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":-0.11050543106252024},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":-0.10537728637836086},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":-0.10024914169420147},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":-9.5120997010042105E-2},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":-8.9992852325882736E-2},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":-8.4864707641723353E-2},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":-7.973656295756397E-2},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":-7.4608418273404586E-2},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":-6.9480273589245217E-2},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":-6.4352128905085848E-2},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":-5.9223984220926458E-2},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":-5.4095839536767089E-2},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":-4.8967694852607706E-2},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":-4.383955016844833E-2},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":-3.8711405484288954E-2},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":-3.3583260800129577E-2},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":-2.8455116115970198E-2},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":-2.3326971431810818E-2},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":-1.8198826747651442E-2},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":-1.3070682063492064E-2},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":-8.2058107839326228E-3},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":-3.8751212423064488E-3},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":-9.2108833333333644E-4},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":-3.1742775992210318E-18},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":-3.1742775992210318E-18}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,-1.6710973032069971,-1.7135555413427277,-7.1029909680029153,-5.94336936213152,-0.40268461411402651,-0.39755646942986711,-0.39242832474570777,-0.38730018006154843,-0.38217203537738903,-0.37704389069322963,-0.37191574600907029,-0.36678760132491089,-0.3616594566407515,-0.35653131195659216,-0.35140316727243276,-0.34627502258827336,-0.34114687790411402,-0.33601873321995462,-0.33089058853579523,-0.32576244385163589,-0.32063429916747649,-0.31550615448331709,-0.31037800979915775,-0.30524986511499835,-0.30012172043083896,-0.29499357574667961,-0.28986543106252022,-0.28473728637836082,-0.27960914169420148,{"$f":"AK92+AK145+AK149","v":-0.27448099701004208},-0.26935285232588274,-0.26422470764172334,-0.25909656295756395,-0.25396841827340455,-0.24884027358924521,-0.24371212890508584,-0.23858398422092644,-0.23345583953676707,-0.2283276948526077,-0.22319955016844834,-0.21807140548428894,-0.21294326080012957,-0.2078151161159702,-0.2026869714318108,-0.19755882674765143,-0.19243068206349206,-0.16888247745059926,-0.14586845457563977,-6.4444421666666654E-2,-3.1742775992210318E-18,-3.1742775992210318E-18]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,-1.6710973032069971,-1.7135555413427277,-7.1029909680029153,-5.94336936213152,-0.40268461411402651,-0.39755646942986711,-0.39242832474570777,-0.38730018006154843,-0.38217203537738903,-0.37704389069322963,-0.37191574600907029,-0.36678760132491089,-0.3616594566407515,-0.35653131195659216,-0.35140316727243276,-0.34627502258827336,-0.34114687790411402,-0.33601873321995462,-0.33089058853579523,-0.32576244385163589,-0.32063429916747649,-0.31550615448331709,-0.31037800979915775,-0.30524986511499835,-0.30012172043083896,-0.29499357574667961,-0.28986543106252022,-0.28473728637836082,-0.27960914169420148,-0.27448099701004208,-0.26935285232588274,-0.26422470764172334,-0.25909656295756395,-0.25396841827340455,-0.24884027358924521,-0.24371212890508584,-0.23858398422092644,-0.23345583953676707,-0.2283276948526077,-0.22319955016844834,-0.21807140548428894,-0.21294326080012957,-0.2078151161159702,-0.2026869714318108,-0.19755882674765143,-0.19243068206349206,-0.16888247745059926,-0.14586845457563977,-6.4444421666666654E-2,-3.1742775992210318E-18,-3.1742775992210318E-18]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0.96618357487922713},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0.93351070036640305},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0.90194270566802237},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0.87144222769857238},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0.84197316685852419},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0.81350064430775282},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0.78599096068381913},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0.75941155621625056},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0.73373097218961414},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0.70891881370977217},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0.68494571372924851},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0.66178329828912896},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0.63940415293635666},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0.61778179027667302},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0.59689061862480497},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0.57670591171478747},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0.55720377943457733},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0.53836113955031628},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0.52015569038677911},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0.50256588443167061},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0.48557090283253213},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0.46915063075606966},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0.45328563358074364},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0.43795713389443841},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0.42314698926998884},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0.40883767079225974},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0.39501224231136206},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0.38165434039745127},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0.36874815497338298},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0.35627841060230236},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0.3459013695167984},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0.33582657234640623},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0.32604521587029728},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0.31654875327213328},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0.30732888667197406},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0.29837755987570297},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0.28968695133563394},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0.28124946731614947},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0.27305773525839755},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0.26510459733825004},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0.25738310421189325},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0.24988650894358569},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0.24260826111027736},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0.23554200107793918},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0.22868155444460114},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0.22202092664524381},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0.21555429771382895},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0.20927601719789218},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0.20318059922125453},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0.19726271769053838}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0.98522167487684742},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0.9706617486471405},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0.95631699374102519},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0.94218423028672449},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0.92826032540563996},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0.91454219251787205},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0.90102679065800217},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0.88771112380098749},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0.87459224019801729},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0.86166723172218462},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0.8489332332238273},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0.83638742189539661},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0.82402701664571099},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0.81184927748345925},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0.79985150490981216},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0.78803103932001206},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0.77638526041380518},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0.76491158661458636},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0.7536074744971295},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0.74247041822377313},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0.73149794898893916},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0.72068763447186135},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0.71003707829740037},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0.69954391950482808},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0.68920583202446117},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0.67902052416203085},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0.66898573809067086},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0.65909924935041486},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0.64935886635508844},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0.63976242990649135},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0.63164132712911691},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0.6236233131035005},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0.6157070792277155},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0.60789133351114366},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0.60017480036361148},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0.59255622038720457},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0.5850343501707238},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0.57760796208675125},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0.57027584409129173},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0.56303679952595798},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0.55588964692266651},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0.54883321981081323},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0.54186636652689602},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0.53498795002655453},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0.528196847698996},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0.521491951183776},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0.51487216618990572},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0.50833641231725524},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0.50188362288022381},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0.49551274473364831}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,-1.6710973032069971,-1.655609218688626,-6.6307180732366362,-5.3605786432653311,-0.35091637718346724,-0.33473187957095929,-0.31924069502524532,-0.30441444059959261,-0.29022586012827495,-0.27664878047649799,-0.26365806946073506,-0.25122959537653017,-0.23934018807317076,-0.22796760151689274,-0.21709047778645671,-0.20668831244703281,-0.19674142125034536,-0.18723090811097767,-0.17813863431060553,-0.16944718888373203,-0.16113986014023168,-0.15320060828168464,-0.14561403907008844,-0.13836537850908856,-0.13144044849935815,-0.12482564343119588,-0.1185079076787951,-0.11247471396196876,-0.10671404254239795,-0.10121436122270767,-9.5964606117862158E-2,-9.1395688233447778E-2,-8.701151064477354E-2,-8.2805187760190135E-2,-7.8770078368572125E-2,-7.4899777244856663E-2,-7.1188107037263249E-2,-6.7629110426907002E-2,-6.4217042550820239E-2,-6.0946363679689586E-2,-5.7811732141898671E-2,-5.4807997485740112E-2,-5.1930193871925684E-2,-4.9173533688780087E-2,-4.6533401382751714E-2,-4.400534749711419E-2,-3.7495444137726541E-2,-3.1442572284653587E-2,-1.3486671897021546E-2,-6.4495162470433447E-19,-6.2616662592653833E-19]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},-1.6710973032069971,-3.3267065218956233,-9.9574245951322595,-15.318003238397591,-15.668919615581057,-16.003651495152017,-16.322892190177264,-16.627306630776857,-16.917532490905131,-17.19418127138163,-17.457839340842366,-17.709068936218895,-17.948409124292066,-18.176376725808957,-18.393467203595414,-18.600155516042445,-18.796896937292789,-18.984127845403766,-19.162266479714372,-19.331713668598105,-19.492853528738337,-19.646054137020023,-19.791668176090113,-19.930033554599202,-20.06147400309856,-20.186299646529758,-20.304807554208551,-20.417282268170521,-20.523996310712917,-20.625210671935626,-20.72117527805349,-20.812570966286938,-20.899582476931712,-20.982387664691903,-21.061157743060473,-21.136057520305329,-21.207245627342591,-21.274874737769498,-21.339091780320317,-21.400038144000007,-21.457849876141907,-21.512657873627646,-21.564588067499571,-21.613761601188351,-21.660295002571104,-21.70430035006822,-21.741795794205945,-21.773238366490599,-21.786725038387619,-21.786725038387619,-21.786725038387619]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
["Building on option 1 and 2 with regards to providing an ongoing sustained infrastructure platform, this option also delivers a set of Gemini system enhancements in order to rectify the external user requirements to improve performance and stability of the application.\nThe enhancements meet the requirements of a better user experience, system optimisation and making the application easier to change.\nGiven the nature of the mitigation to the current challenges, it allows us to consider a phased more agile delivery approach to develop and implement the changes.  This would extend the existing Application Programming Interface (API) for external users to have faster and more flexible access to data as well as removing the existing processes which are hampered by performance issues.  \nBy introducing process and test automation, this option would enable easier and faster delivery of change to the application and reduce the run the business costs associated with the system.\n- Improve the user interface by implementing HTML 5\n- Provide better and more flexible access to the underlying data via a modern Representational State Transfer (REST) based API is better suited to web services as REST APIs are faster and use less bandwidth.  \n- Improve performance via;\no Using code profiling tools to identify resource intensive and problematic code, which will then be optimised and re-written\no Reviewing database queries, optimising and adding more indexes\no Archiving historic data to decrease memory table sizes and increase overall database performance. \n- Introducing process automation to reduce setup times for auctions and other processes. \n- Introduce test automation to minimise testing resources and reduce testing timescales \n- Faster provisioning of new servers and environments via Virtualisation. \nIn addition to technical improvements, there can also be improvements to change delivery which can be implemented in two ways;\n1. A traditional waterfall for industry wide B2B ‘hub and spoke’ changes that may require many parties to align plans, testing and implementation\n2. Lighter-weight changes (e.g. user interface) in a far more agile fashion.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
["This option would deliver on the enhancements previously identified by User’s. Furthermore, a program of continued delivery of enhancements allows for User’s requirements to be regularly reviewed and delivered rather than delivering all at a particular point in time. This would result in a solution which is more responsive to industry needs. However, this option has been identified as “medium” in terms of User experience and interface as changes will still be restricted to what is achievable on the current platform. Customer impact is rated as “highest” as these enhancements will be required to be tested by industry. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SO View - please provide a synopsis which details your view of how beneficial this option is."]
["As part of the enhancements identified, changes will be made at the “Applications” layer under this option. The consequence of this is that service and performance risks can be mitigated. \nIn terms of change delivery ease and costs, due to changes made at the “Applications” layer as part of the enhancements work, (e.g. introduction of test automation to allow faster change, greater automation, optimising screes). This will result in change being easier and cheaper to implement and service and performance risks minimised, therefore meaning these areas are identified as “lowest” in comparison to other options. \nThe same ongoing benefits of moving to a Cloud based solution highlighted under Option 2 are also relevant for this option. Additionally, the proposed changes under this option include the removal of the Siteminder application for which additional licensing costs are currently being incurred. As with all options, if an opportunity exists to reduce running costs then we will seek to identify and assess these during design phases to understand whether any cost savings can be passed onto customers."]

{"sheet":"Option 4 - Rewrite COTS","index":14,"n_rows":244,"n_cols":58,"rows_kept":244,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name","Option 4 - Rewrite COTS",null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)","N"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow",2022]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":-18.319838650739268}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":-20.533479584160972}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":-21.871529803037856}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":-22.940085578374372}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":-25.017118}]
["Total NPV",{"$f":"BE186","v":-23.052666572851791}]
[]
["Capitalisation rates",0.33629999999999999]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":-1.327996},{"$f":"I62","v":-10.111248},{"$f":"J62","v":-10.873645},{"$f":"K62","v":-2.7042290000000002},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":"Option 4 - Rewrite COTS"}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Other",null,"£m",null,null,null,-1.327996,-10.111248,-10.873645,-2.7042290000000002]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":-1.327996},-10.111248,-10.873645,-2.7042290000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,-1.327996,-10.111248,-10.873645,-2.7042290000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0.33629999999999999},0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":-0.44660505479999996},-3.4004127023999997,-3.6568068134999998,-0.90943221270000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":-0.88139094519999994},-6.7108352976000001,-7.2168381865000004,-1.7947967873000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3},{"$f":"$H$91/'Fixed Data'!$E$11","v":-9.9245567733333324E-3}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-7.5564726719999989E-2}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2},{"$f":"$J$91/'Fixed Data'!$E$11","v":-8.1262373633333329E-2}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-2.0209604726666667E-2}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,-9.9245567733333324E-3,-8.5489283493333318E-2,-0.16675165712666665,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.18696126185333331,-0.17703670507999997,-0.10147197835999999,-2.0209604726666667E-2,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":-0.44660505479999996},-3.8370932004266662,-7.4084107304333333,-8.1510912860066664,-7.9641300241533335,-7.7771687623000005,-7.5902075004466676,-7.4032462385933346,-7.2162849767400017,-7.0293237148866687,-6.8423624530333358,-6.6554011911800028,-6.4684399293266699,-6.2814786674733369,-6.094517405620004,-5.907556143766671,-5.7205948819133381,-5.5336336200600051,-5.3466723582066722,-5.1597110963533392,-4.9727498345000063,-4.7857885726466733,-4.5988273107933404,-4.4118660489400074,-4.2249047870866745,-4.0379435252333415,-3.8509822633800082,-3.6640210015266748,-3.4770597396733414,-3.290098477820008,-3.1031372159666746,-2.9161759541133412,-2.7292146922600078,-2.5422534304066744,-2.355292168553341,-2.1683309067000076,-1.9813696448466742,-1.7944083829933408,-1.6074471211400074,-1.420485859286674,-1.2335245974333406,-1.0465633355800072,-0.85960207372667397,-0.67264081187334068,-0.4856795500200074,-0.29871828816667412,-0.12168158308667415,-2.0209604726674157E-2,-7.490535969267853E-15,-7.490535969267853E-15]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,-0.44660505479999996,-3.8370932004266662,-7.4084107304333333,-8.1510912860066664,-7.9641300241533335,-7.7771687623000005,-7.5902075004466676,-7.4032462385933346,-7.2162849767400017,-7.0293237148866687,-6.8423624530333358,-6.6554011911800028,-6.4684399293266699,-6.2814786674733369,-6.094517405620004,-5.907556143766671,-5.7205948819133381,-5.5336336200600051,-5.3466723582066722,-5.1597110963533392,-4.9727498345000063,-4.7857885726466733,-4.5988273107933404,-4.4118660489400074,-4.2249047870866745,-4.0379435252333415,-3.8509822633800082,-3.6640210015266748,-3.4770597396733414,-3.290098477820008,-3.1031372159666746,-2.9161759541133412,-2.7292146922600078,-2.5422534304066744,-2.355292168553341,-2.1683309067000076,-1.9813696448466742,-1.7944083829933408,-1.6074471211400074,-1.420485859286674,-1.2335245974333406,-1.0465633355800072,-0.85960207372667397,-0.67264081187334068,-0.4856795500200074,-0.29871828816667412,-0.12168158308667415,-2.0209604726674157E-2,-7.490535969267853E-15,-7.490535969267853E-15,-7.490535969267853E-15]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":-0.43401851778425654},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":-3.7289535475477806},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":-7.1996217011013934},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":-7.9213715121541952},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":-7.7396793237641726},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":-7.5579871353741508},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":-7.3762949469841281},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":-7.1946027585941064},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":-7.0129105702040837},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":-6.831218381814061},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":-6.6495261934240393},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":-6.4678340050340166},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":-6.286141816643994},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":-6.1044496282539722},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":-5.9227574398639495},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":-5.7410652514739278},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":-5.5593730630839051},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":-5.3776808746938825},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":-5.1959886863038607},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":-5.014296497913838},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":-4.8326043095238163},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":-4.6509121211337936},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":-4.4692199327437709},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":-4.2875277443537492},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":-4.1058355559637265},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":-3.9241433675737043},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":-3.7424511791836816},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":-3.560758990793659},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":-3.3790668024036359},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":-3.1973746140136132},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":-3.0156824256235906},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":-2.8339902372335679},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":-2.6522980488435453},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":-2.4706058604535226},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":-2.2889136720634995},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":-2.1072214836734768},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":-1.9255292952834542},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":-1.7438371068934313},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":-1.5621449185034086},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":-1.380452730113386},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":-1.1987605417233631},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":-1.0170683533333404},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":-0.83537616494331779},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":-0.65368397655329513},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":-0.47199178816327253},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":-0.29029959977324987},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":-0.11825226733398848},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":-1.9640043466155645E-2},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":-7.2794324288317329E-15},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":-7.2794324288317329E-15},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":-7.2794324288317329E-15}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":-6.2932685078717198E-3},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":-6.0545599734042818E-2},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":-0.16003236607215687},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":-0.22228184251751917},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":-0.2304161738416772},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":-0.22507069881314853},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":-0.21972522378461987},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":-0.21437974875609125},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":-0.20903427372756256},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":-0.20368879869903395},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":-0.19834332367050528},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":-0.19299784864197661},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":-0.18765237361344797},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":-0.1823068985849193},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":-0.17696142355639066},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":-0.17161594852786202},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":-0.16627047349933335},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":-0.16092499847080471},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":-0.15557952344227605},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":-0.15023404841374741},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":-0.14488857338521877},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":-0.1395430983566901},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":-0.13419762332816146},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":-0.12885214829963279},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":-0.12350667327110416},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":-0.11816119824257551},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":-0.11281572321404684},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":-0.10747024818551817},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":-0.10212477315698951},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":-9.6779298128460853E-2},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":-9.1433823099932185E-2},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":-8.6088348071403517E-2},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":-8.0742873042874863E-2},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":-7.5397398014346195E-2},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":-7.0051922985817514E-2},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":-6.470644795728886E-2},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":-5.9360972928760206E-2},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":-5.4015497900231538E-2},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":-4.867002287170287E-2},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":-4.3324547843174209E-2},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":-3.7979072814645541E-2},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":-3.263359778611688E-2},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":-2.7288122757588216E-2},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":-2.1942647729059551E-2},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":-1.6597172700530891E-2},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":-1.1251697672002231E-2},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":-6.0460730547596082E-3},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":-2.0491635850160318E-3},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":-2.9303926853688087E-4},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":-2.14164541772444E-16},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":-2.14164541772444E-16}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,-0.88768421370787165,-6.7813054541073763,-7.4623598360654908,-2.1838302869441861,-0.41737743569501051,-0.41203196066648184,-0.40668648563795318,-0.40134101060942456,-0.39599553558089584,-0.39065006055236728,-0.38530458552383862,-0.37995911049530995,-0.37461363546678128,-0.36926816043825261,-0.36392268540972394,-0.35857721038119533,-0.35323173535266666,-0.34788626032413805,-0.34254078529560938,-0.33719531026708072,-0.33184983523855205,-0.32650436021002338,-0.32115888518149477,-0.3158134101529661,-0.31046793512443749,-0.30512246009590882,-0.29977698506738015,-0.29443151003885148,-0.28908603501032282,{"$f":"AK92+AK145+AK149","v":-0.28374055998179415},-0.27839508495326548,-0.27304960992473681,-0.26770413489620815,-0.26235865986767948,-0.25701318483915081,-0.25166770981062214,-0.24632223478209353,-0.24097675975356486,-0.23563128472503619,-0.23028580969650753,-0.22494033466797886,-0.21959485963945019,-0.21424938461092152,-0.20890390958239285,-0.20355843455386419,-0.19821295952533555,-0.18308277813475957,-0.10352114194501602,-2.0502643995203549E-2,-2.14164541772444E-16,-2.14164541772444E-16]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,-0.88768421370787165,-6.7813054541073763,-7.4623598360654908,-2.1838302869441861,-0.41737743569501051,-0.41203196066648184,-0.40668648563795318,-0.40134101060942456,-0.39599553558089584,-0.39065006055236728,-0.38530458552383862,-0.37995911049530995,-0.37461363546678128,-0.36926816043825261,-0.36392268540972394,-0.35857721038119533,-0.35323173535266666,-0.34788626032413805,-0.34254078529560938,-0.33719531026708072,-0.33184983523855205,-0.32650436021002338,-0.32115888518149477,-0.3158134101529661,-0.31046793512443749,-0.30512246009590882,-0.29977698506738015,-0.29443151003885148,-0.28908603501032282,-0.28374055998179415,-0.27839508495326548,-0.27304960992473681,-0.26770413489620815,-0.26235865986767948,-0.25701318483915081,-0.25166770981062214,-0.24632223478209353,-0.24097675975356486,-0.23563128472503619,-0.23028580969650753,-0.22494033466797886,-0.21959485963945019,-0.21424938461092152,-0.20890390958239285,-0.20355843455386419,-0.19821295952533555,-0.18308277813475957,-0.10352114194501602,-2.0502643995203549E-2,-2.14164541772444E-16,-2.14164541772444E-16]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0.96618357487922713},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0.93351070036640305},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0.90194270566802237},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0.87144222769857238},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0.84197316685852419},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0.81350064430775282},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0.78599096068381913},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0.75941155621625056},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0.73373097218961414},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0.70891881370977217},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0.68494571372924851},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0.66178329828912896},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0.63940415293635666},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0.61778179027667302},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0.59689061862480497},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0.57670591171478747},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0.55720377943457733},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0.53836113955031628},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0.52015569038677911},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0.50256588443167061},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0.48557090283253213},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0.46915063075606966},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0.45328563358074364},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0.43795713389443841},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0.42314698926998884},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0.40883767079225974},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0.39501224231136206},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0.38165434039745127},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0.36874815497338298},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0.35627841060230236},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0.3459013695167984},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0.33582657234640623},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0.32604521587029728},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0.31654875327213328},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0.30732888667197406},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0.29837755987570297},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0.28968695133563394},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0.28124946731614947},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0.27305773525839755},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0.26510459733825004},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0.25738310421189325},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0.24988650894358569},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0.24260826111027736},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0.23554200107793918},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0.22868155444460114},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0.22202092664524381},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0.21555429771382895},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0.20927601719789218},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0.20318059922125453},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0.19726271769053838}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0.98522167487684742},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0.9706617486471405},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0.95631699374102519},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0.94218423028672449},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0.92826032540563996},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0.91454219251787205},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0.90102679065800217},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0.88771112380098749},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0.87459224019801729},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0.86166723172218462},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0.8489332332238273},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0.83638742189539661},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0.82402701664571099},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0.81184927748345925},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0.79985150490981216},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0.78803103932001206},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0.77638526041380518},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0.76491158661458636},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0.7536074744971295},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0.74247041822377313},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0.73149794898893916},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0.72068763447186135},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0.71003707829740037},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0.69954391950482808},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0.68920583202446117},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0.67902052416203085},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0.66898573809067086},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0.65909924935041486},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0.64935886635508844},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0.63976242990649135},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0.63164132712911691},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0.6236233131035005},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0.6157070792277155},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0.60789133351114366},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0.60017480036361148},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0.59255622038720457},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0.5850343501707238},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0.57760796208675125},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0.57027584409129173},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0.56303679952595798},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0.55588964692266651},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0.54883321981081323},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0.54186636652689602},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0.53498795002655453},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0.528196847698996},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0.521491951183776},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0.51487216618990572},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0.50833641231725524},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0.50188362288022381},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0.49551274473364831}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,-0.88768421370787165,-6.5519859459974654,-6.9661927569516129,-1.9696897977262129,-0.36372032235317758,-0.34691985476928461,-0.33083971809773055,-0.31545040649071648,-0.30072358593017573,-0.28663204871502007,-0.27314966968649512,-0.26025136412614047,-0.24791304726328794,-0.23611159533138756,-0.22482480811471373,-0.21403137292918853,-0.20371082998315615,-0.19384353906597096,-0.1844106475142045,-0.17539405940715755,-0.16677640594516707,-0.15854101696593934,-0.15067189355581442,-0.14315368171448251,-0.13597164703322309,-0.12911165034823613,-0.12256012433207374,-0.11630405098756703,-0.11033094000997926,-0.10462880798440109,-9.9186158386642367E-2,-9.4448234018994048E-2,-8.990216202515354E-2,-8.5540785891999455E-2,-8.1357203235333533E-2,-7.7344757067383946E-2,-7.3497027357411079E-2,-6.98078228757497E-2,-6.6271173311936382E-2,-6.2881321657874675E-2,-5.9632716847285744E-2,-5.6520006642976683E-2,-5.353803076373477E-2,-5.0681814242922937E-2,-4.7946561011109889E-2,-4.5327647695318544E-2,-4.0648208054264903E-2,-2.2314427050491529E-2,-4.290711677342479E-3,-4.3514079929270567E-17,-4.2246679542981134E-17]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},-0.88768421370787165,-7.4396701597053374,-14.40586291665695,-16.375552714383161,-16.739273036736339,-17.086192891505625,-17.417032609603357,-17.732483016094072,-18.033206602024247,-18.319838650739268,-18.592988320425764,-18.853239684551905,-19.101152731815194,-19.337264327146581,-19.562089135261296,-19.776120508190484,-19.979831338173639,-20.173674877239609,-20.358085524753815,-20.533479584160972,-20.70025599010614,-20.858797007072077,-21.009468900627891,-21.152622582342374,-21.288594229375597,-21.417705879723833,-21.540266004055908,-21.656570055043474,-21.766900995053454,-21.871529803037856,-21.970715961424499,-22.065164195443494,-22.155066357468648,-22.240607143360648,-22.321964346595983,-22.399309103663366,-22.472806131020779,-22.542613953896527,-22.608885127208463,-22.67176644886634,-22.731399165713626,-22.787919172356602,-22.841457203120338,-22.892139017363263,-22.940085578374372,-22.985413226069692,-23.026061434123957,-23.048375861174449,-23.052666572851791,-23.052666572851791,-23.052666572851791]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
["This option would, where possible, replace like for like components with the delivery of a COTS product and integrate it within the Gemini application.  An example of this would be replace the existing Capacity functionality with a separate capacity platform such as that operated by Prisma and to utilise the existing SAP-ISU Invoicing functionality deployed into UK Link.\nThis would minimise the complexity of the overall Gemini application and leverage the functionality of other platforms by providing a fully integrated solution.  Therefore, the Energy Balancing component would be the only one to be created as a bespoke product.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
["This option would deliver the enhancements identified by User’s. However, this option is identified as “medium” for User experience and interface as changes will be constrained by the set-up of either the current system for energy balancing or the COTs solution for the capacity. Furthermore, these enhancements are more likely to be delivered at one point in time when the system solution is delivered rather than over the period resulting in them being less agile to changing requirements than in Option 3. \nAs this option would involve the implementation of a new system the impact on customer’s would be high. However, this option would deliver on those enhancements to an extent possible through using COTS solution. However, User’s enhancements required would be taken a point in time to be delivered on the replacement system and therefore shown as “medium” on the heatmap above. \n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SO View - please provide a synopsis which details your view of how beneficial this option is."]
["This option would remove an element of risk in that this option would utilise industry proven solutions. It would reuse and integrate with industry systems rather than duplicating functions. The re-write would also include the “Applications” layer meaning that service and performance risks can be mitigated. However, the continued complexity of the energy balancing functions means that COTS solution would not be suitable. There is also the additional complexity of integrating a COTS solution with the multiple products that the current Gemini system interacts with. However, on balance, the service and performance risk is identified as “lowest” in comparison to other options. \nThis option would not give the same benefit as option 3 for change delivery ease and costs, as it will not deliver for example, workflow automation and user authentication changes – these being two of the key drivers to reducing change delivery ease and costs. Therefore, this option has been identified as “medium” for change delivery ease and costs.\nThis is the only option where an element of Oracle costs can be removed entirely and therefore subsequent operating costs would be reduced. However, there may be subscription costs for replacement systems. Compatibility of a COTS solution to business requirements may be challenging. There is a risk that potential regulatory costs that could be introduced to enable more off-the-shelf functionality to be used in any third-party packages. If this results in amended UNC rules or other changes then there could also be consequential costs on customer systems that would increase the overall cost to the industry. Therefore, on balance, this option has been identified as “medium” for ongoing operating costs."]

{"sheet":"Option 5 - Rewrite Bespoke","index":15,"n_rows":244,"n_cols":58,"rows_kept":244,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name","Option 5 - Rewrite Bespoke",null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)","N"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow",2022]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":-27.202887405727161}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":-30.471510286997891}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":-32.446822443698103}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":-34.023666944308914}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":-36.986246999999999}]
["Total NPV",{"$f":"BE186","v":-34.184655180537419}]
[]
["Capitalisation rates",0.33629999999999999]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":-4.6226659999999997},{"$f":"I62","v":-13.040588},{"$f":"J62","v":-15.064499},{"$f":"K62","v":-4.2584939999999998},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":"Option 5 - Rewrite Bespoke"}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Other",null,"£m",null,null,null,-4.6226659999999997,-13.040588,-15.064499,-4.2584939999999998]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":-4.6226659999999997},-13.040588,-15.064499,-4.2584939999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,-4.6226659999999997,-13.040588,-15.064499,-4.2584939999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0.33629999999999999},0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":-1.5546025757999999},-4.3855497443999996,-5.0661910137000001,-1.4321315321999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":-3.0680634242},-8.655038255600001,-9.9983079862999986,-2.8263624678000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2},{"$f":"$H$91/'Fixed Data'!$E$11","v":-3.4546723906666667E-2}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2},{"$f":"$I$91/'Fixed Data'!$E$11","v":-9.7456660986666652E-2}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667},{"$f":"$J$91/'Fixed Data'!$E$11","v":-0.11258202252666667}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2},{"$f":"$K$91/'Fixed Data'!$E$11","v":-3.1825145159999998E-2}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,-3.4546723906666667E-2,-0.13200338489333333,-0.24458540742000001,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.27641055258000002,-0.24186382867333334,-0.14440716768666667,-3.1825145159999998E-2,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":-1.5546025757999999},-5.9056055962933325,-10.839793225099999,-12.027339349879998,-11.750928797299999,-11.474518244719999,-11.198107692139999,-10.921697139559999,-10.645286586979999,-10.368876034399999,-10.09246548182,-9.8160549292399999,-9.5396443766600001,-9.2632338240800003,-8.9868232715000005,-8.7104127189200007,-8.4340021663400009,-8.1575916137600011,-7.8811810611800013,-7.6047705086000015,-7.3283599560200017,-7.0519494034400019,-6.7755388508600021,-6.4991282982800023,-6.2227177457000025,-5.9463071931200027,-5.6698966405400029,-5.3934860879600031,-5.1170755353800033,-4.8406649828000035,-4.5642544302200037,-4.2878438776400039,-4.0114333250600041,-3.7350227724800042,-3.4586122199000044,-3.1822016673200046,-2.9057911147400048,-2.629380562160005,-2.3529700095800052,-2.0765594570000054,-1.8001489044200054,-1.5237383518400054,-1.2473277992600054,-0.97091724668000534,-0.69450669410000532,-0.41809614152000529,-0.17623231284667196,-3.1825145160005286E-2,-5.287437154777308E-15,-5.287437154777308E-15]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,-1.5546025757999999,-5.9056055962933325,-10.839793225099999,-12.027339349879998,-11.750928797299999,-11.474518244719999,-11.198107692139999,-10.921697139559999,-10.645286586979999,-10.368876034399999,-10.09246548182,-9.8160549292399999,-9.5396443766600001,-9.2632338240800003,-8.9868232715000005,-8.7104127189200007,-8.4340021663400009,-8.1575916137600011,-7.8811810611800013,-7.6047705086000015,-7.3283599560200017,-7.0519494034400019,-6.7755388508600021,-6.4991282982800023,-6.2227177457000025,-5.9463071931200027,-5.6698966405400029,-5.3934860879600031,-5.1170755353800033,-4.8406649828000035,-4.5642544302200037,-4.2878438776400039,-4.0114333250600041,-3.7350227724800042,-3.4586122199000044,-3.1822016673200046,-2.9057911147400048,-2.629380562160005,-2.3529700095800052,-2.0765594570000054,-1.8001489044200054,-1.5237383518400054,-1.2473277992600054,-0.97091724668000534,-0.69450669410000532,-0.41809614152000529,-0.17623231284667196,-3.1825145160005286E-2,-5.287437154777308E-15,-5.287437154777308E-15,-5.287437154777308E-15]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":-1.5107896752186589},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":-5.7391696756980881},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":-10.534298566666667},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":-11.688376433313897},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":-11.419755876870747},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":-11.151135320427599},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":-10.882514763984451},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":-10.613894207541302},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":-10.345273651098154},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":-10.076653094655004},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":-9.8080325382118563},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":-9.5394119817687084},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":-9.2707914253255588},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":-9.0021708688824109},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":-8.7335503124392631},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":-8.4649297559961134},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":-8.1963091995529656},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":-7.9276886431098168},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":-7.6590680866666681},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":-7.3904475302235202},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":-7.1218269737803714},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":-6.8532064173372227},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":-6.5845858608940739},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":-6.3159653044509261},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":-6.0473447480077773},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":-5.7787241915646286},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":-5.5101036351214798},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":-5.241483078678332},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":-4.9728625222351832},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":-4.7042419657920345},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":-4.4356214093488866},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":-4.1670008529057379},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":-3.8983802964625891},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":-3.6297597400194408},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":-3.361139183576292},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":-3.0925186271331437},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":-2.823898070689995},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":-2.5552775142468467},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":-2.2866569578036979},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":-2.0180364013605496},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":-1.7494158449174009},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":-1.4807952884742521},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":-1.2121747320311034},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":-0.94355417558795474},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":-0.67493361914480599},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":-0.40631306270165723},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":-0.17126561015225653},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":-3.0928226588926421E-2},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":-5.1384228909400467E-15},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":-5.1384228909400467E-15},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":-5.1384228909400467E-15}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":-2.1906450290670555E-2},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":-0.10575969764672227},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":-0.23837861036291999},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":-0.3266584600470015},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":-0.33998288078788585},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":-0.33207992970705019},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":-0.32417697862621453},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":-0.31627402754537887},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":-0.30837107646454326},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":-0.30046812538370754},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":-0.29256517430287193},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":-0.28466222322203627},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":-0.27675927214120061},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":-0.26885632106036494},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":-0.26095336997952934},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":-0.25305041889869367},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":-0.24514746781785804},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":-0.23724451673702238},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":-0.22934156565618671},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":-0.22143861457535108},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":-0.21353566349451544},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":-0.20563271241367975},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":-0.19772976133284409},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":-0.18982681025200848},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":-0.18192385917117282},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":-0.17402090809033716},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":-0.16611795700950149},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":-0.15821500592866586},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":-0.1503120548478302},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":-0.14240910376699456},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":-0.13450615268615893},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":-0.12660320160532323},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":-0.1187002505244876},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":-0.11079729944365196},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":-0.1028943483628163},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":-9.4991397281980652E-2},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":-8.7088446201145003E-2},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":-7.918549512030934E-2},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":-7.1282544039473705E-2},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":-6.3379592958638042E-2},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":-5.5476641877802393E-2},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":-4.7573690796966737E-2},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":-3.9670739716131082E-2},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":-3.1767788635295426E-2},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":-2.3864837554459763E-2},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":-1.596188647362411E-2},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":-8.5457453992477967E-3},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":-3.0038278218161765E-3},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":-4.6146460482015124E-4},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":-1.5117497066290165E-16},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":-1.5117497066290165E-16}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,-3.0899698744906705,-8.7953446771533894,-10.368689981556253,-3.3976063352670014,-0.61639343336788588,-0.60849048228705027,-0.60058753120621455,-0.59268458012537883,-0.58478162904454334,-0.57687867796370762,-0.5689757268828719,-0.56107277580203629,-0.55316982472120069,-0.54526687364036497,-0.53736392255952936,-0.52946097147869375,-0.52155802039785804,-0.51365506931702243,-0.50575211823618671,-0.4978491671553511,-0.48994621607451549,-0.48204326499367978,-0.47414031391284411,-0.46623736283200851,-0.45833441175117284,-0.45043146067033718,-0.44252850958950152,-0.43462555850866591,-0.42672260742783019,{"$f":"AK92+AK145+AK149","v":-0.41881965634699458},-0.41091670526615898,-0.40301375418532326,-0.39511080310448765,-0.38720785202365199,-0.37930490094281633,-0.37140194986198066,-0.363498998781145,-0.35559604770030939,-0.34769309661947373,-0.33979014553863807,-0.3318871944578024,-0.32398424337696674,-0.31608129229613113,-0.30817834121529547,-0.30027539013445981,-0.29237243905362414,-0.25040957407258113,-0.14741099550848286,-3.2286609764820152E-2,-1.5117497066290165E-16,-1.5117497066290165E-16]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,-3.0899698744906705,-8.7953446771533894,-10.368689981556253,-3.3976063352670014,-0.61639343336788588,-0.60849048228705027,-0.60058753120621455,-0.59268458012537883,-0.58478162904454334,-0.57687867796370762,-0.5689757268828719,-0.56107277580203629,-0.55316982472120069,-0.54526687364036497,-0.53736392255952936,-0.52946097147869375,-0.52155802039785804,-0.51365506931702243,-0.50575211823618671,-0.4978491671553511,-0.48994621607451549,-0.48204326499367978,-0.47414031391284411,-0.46623736283200851,-0.45833441175117284,-0.45043146067033718,-0.44252850958950152,-0.43462555850866591,-0.42672260742783019,-0.41881965634699458,-0.41091670526615898,-0.40301375418532326,-0.39511080310448765,-0.38720785202365199,-0.37930490094281633,-0.37140194986198066,-0.363498998781145,-0.35559604770030939,-0.34769309661947373,-0.33979014553863807,-0.3318871944578024,-0.32398424337696674,-0.31608129229613113,-0.30817834121529547,-0.30027539013445981,-0.29237243905362414,-0.25040957407258113,-0.14741099550848286,-3.2286609764820152E-2,-1.5117497066290165E-16,-1.5117497066290165E-16]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0.96618357487922713},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0.93351070036640305},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0.90194270566802237},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0.87144222769857238},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0.84197316685852419},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0.81350064430775282},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0.78599096068381913},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0.75941155621625056},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0.73373097218961414},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0.70891881370977217},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0.68494571372924851},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0.66178329828912896},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0.63940415293635666},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0.61778179027667302},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0.59689061862480497},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0.57670591171478747},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0.55720377943457733},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0.53836113955031628},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0.52015569038677911},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0.50256588443167061},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0.48557090283253213},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0.46915063075606966},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0.45328563358074364},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0.43795713389443841},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0.42314698926998884},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0.40883767079225974},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0.39501224231136206},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0.38165434039745127},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0.36874815497338298},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0.35627841060230236},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0.3459013695167984},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0.33582657234640623},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0.32604521587029728},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0.31654875327213328},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0.30732888667197406},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0.29837755987570297},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0.28968695133563394},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0.28124946731614947},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0.27305773525839755},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0.26510459733825004},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0.25738310421189325},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0.24988650894358569},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0.24260826111027736},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0.23554200107793918},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0.22868155444460114},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0.22202092664524381},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0.21555429771382895},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0.20927601719789218},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0.20318059922125453},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0.19726271769053838}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":1},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0.98522167487684742},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0.9706617486471405},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0.95631699374102519},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0.94218423028672449},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0.92826032540563996},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0.91454219251787205},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0.90102679065800217},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0.88771112380098749},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0.87459224019801729},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0.86166723172218462},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0.8489332332238273},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0.83638742189539661},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0.82402701664571099},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0.81184927748345925},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0.79985150490981216},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0.78803103932001206},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0.77638526041380518},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0.76491158661458636},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0.7536074744971295},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0.74247041822377313},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0.73149794898893916},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0.72068763447186135},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0.71003707829740037},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0.69954391950482808},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0.68920583202446117},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0.67902052416203085},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0.66898573809067086},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0.65909924935041486},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0.64935886635508844},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0.63976242990649135},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0.63164132712911691},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0.6236233131035005},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0.6157070792277155},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0.60789133351114366},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0.60017480036361148},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0.59255622038720457},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0.5850343501707238},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0.57760796208675125},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0.57027584409129173},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0.56303679952595798},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0.55588964692266651},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0.54883321981081323},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0.54186636652689602},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0.53498795002655453},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0.528196847698996},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0.521491951183776},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0.51487216618990572},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0.50833641231725524},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0.50188362288022381},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0.49551274473364831}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,-3.0899698744906705,-8.4979175624670429,-9.6792830465646844,-3.064446250825533,-0.53715126671288205,-0.51233265837449848,-0.48857834359945812,-0.46584472251523246,-0.44408992695939081,-0.42327375321777055,-0.40335759733146087,-0.38430439287577639,-0.36607855111801552,-0.34864590346427299,-0.33197364610892155,-0.31603028680360773,-0.30078559366570645,-0.28621054594917467,-0.27227728670361978,-0.25895907725017464,-0.24623025340543928,-0.23406618338732263,-0.22244322733909169,-0.21133869841032205,-0.20073082533573708,-0.19059871645513657,-0.18092232511974199,-0.1716824164323362,-0.16286053527054908,-0.15443897554454056,-0.14640075064216185,-0.13940300950680964,-0.13268870670361588,-0.12624726769972575,-0.12006849350345852,-0.11414254775888284,-0.10845994427357918,-0.10301153496530328,-9.778849821372948E-2,-9.2782327603901801E-2,-8.7984821048457201E-2,-8.3388070276105217E-2,-7.89844506742573E-2,-7.4766611474092554E-2,-7.0727466266729544E-2,-6.6860183839542175E-2,-5.5596165676435279E-2,-3.1775073612127412E-2,-6.7568131004041359E-3,-3.0715821126543931E-17,-2.9821185559751391E-17]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},-3.0899698744906705,-11.587887436957713,-21.267170483522399,-24.331616734347932,-24.868768001060815,-25.381100659435312,-25.869679003034769,-26.335523725550001,-26.77961365250939,-27.202887405727161,-27.606245003058621,-27.990549395934398,-28.356627947052413,-28.705273850516686,-29.037247496625607,-29.353277783429213,-29.654063377094921,-29.940273923044096,-30.212551209747716,-30.471510286997891,-30.71774054040333,-30.951806723790654,-31.174249951129745,-31.385588649540068,-31.586319474875804,-31.776918191330939,-31.95784051645068,-32.129522932883013,-32.29238346815356,-32.446822443698103,-32.593223194340268,-32.732626203847076,-32.865314910550694,-32.991562178250419,-33.111630671753879,-33.22577321951276,-33.334233163786337,-33.437244698751641,-33.535033196965372,-33.627815524569272,-33.71580034561773,-33.799188415893838,-33.878172866568093,-33.952939478042182,-34.023666944308914,-34.090527128148459,-34.146123293824893,-34.177898367437017,-34.184655180537419,-34.184655180537419,-34.184655180537419]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
["By utilising our understanding of the existing Gemini application and the latest Industry Regime, this option will rewrite the entire application.  Given the unique nature of the functionality and business rules, it is assumed that this would be a replacement bespoke application, which would fundamentally deliver the existing application logic.\nBy hosting the solution in the public cloud, this would allow us to leverage the capabilities of the cloud provision to simplify the development but would require considerable amount of build and testing effort.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
["This option would deliver User’s requirements as they can be built into the system design at feasibility stage. It would enable design rationalisation, removing now obsolete screens and functionality. This option is identified as “best” for User experience as it would address User’s requirements in a more targeted manner. \nAs with option 4, this option would involve the implementation of a new system and therefore the impact on customers would be high. It would require the greatest interaction and input from industry to test the various elements.  \n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SO View - please provide a synopsis which details your view of how beneficial this option is."]
["Service and performance risk is “lowest” compared to other options as this option would be a complete re-build of the system and so these risks can be mitigated. \nChange delivery ease and costs is identified as “medium” because although change will be able to be implemented at the time of delivery of the replacement system, ongoing change delivery ease and cost will be more difficult than options 3 and 4 due to the bespoke nature of the system. \nSubsequent operating costs would be “highest” in comparison to other options as this would be a bespoke system which would require ongoing specific support and maintenance. "]

{"sheet":"Option6","index":16,"n_rows":243,"n_cols":58,"rows_kept":243,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name",null,null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow"]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":""}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":""}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":""}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":""}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":0}]
["Total NPV",{"$f":"BE186","v":0}]
[]
["Capitalisation rates",0.33629999999999999]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},{"$f":"J62","v":0},{"$f":"K62","v":0},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":0}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0.33629999999999999},0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999,0.33629999999999999]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":0}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":0}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK92+AK145+AK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TO View - please provide a synopsis which details your view of how beneficial this option is."]

{"sheet":"Option7","index":17,"n_rows":243,"n_cols":58,"rows_kept":243,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name",null,null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow"]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":""}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":""}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":""}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":""}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":0}]
["Total NPV",{"$f":"BE186","v":0}]
[]
["Capitalisation rates"]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},{"$f":"J62","v":0},{"$f":"K62","v":0},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":0}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":0}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":0}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK92+AK145+AK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TO View - please provide a synopsis which details your view of how beneficial this option is."]

{"sheet":"Option8","index":18,"n_rows":243,"n_cols":58,"rows_kept":243,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name",null,null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow"]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":""}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":""}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":""}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":""}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":0}]
["Total NPV",{"$f":"BE186","v":0}]
[]
["Capitalisation rates"]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},{"$f":"J62","v":0},{"$f":"K62","v":0},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":0}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":0}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":0}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK92+AK145+AK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TO View - please provide a synopsis which details your view of how beneficial this option is."]

{"sheet":"Option9","index":19,"n_rows":243,"n_cols":58,"rows_kept":243,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name",null,null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow"]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":""}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":""}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":""}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":""}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":0}]
["Total NPV",{"$f":"BE186","v":0}]
[]
["Capitalisation rates"]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},{"$f":"J62","v":0},{"$f":"K62","v":0},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":0}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":0}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":0}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK92+AK145+AK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TO View - please provide a synopsis which details your view of how beneficial this option is."]

{"sheet":"Option10","index":20,"n_rows":243,"n_cols":58,"rows_kept":243,"cut":false,"hidden":false,"merged":[[218,0,237,4],[243,0,262,4],[0,0,0,16383],[18,0,18,1],[24,0,24,6],[36,0,45,0],[51,0,61,0],[64,0,71,0],[74,0,87,0],[152,0,164,0],[165,0,177,0],[193,0,212,4],[48,4,48,57]]}
[]
[]
[null,null,null,null,false]
["Costs"]
[]
["Option Name",null,null,"Date Undertaken:",null,"Shortcut buttons for date: 'Ctrl' & ';'"]
["Scheme Reference ID"]
["Investment Type",null,null,"Authorised By:"]
["Preferred Option (Y/N)"]
["Spend Area\n(Please include relevant RRP/BPDT Table Reference)"]
[]
["First year of investment out flow"]
[]
["Term (years from first out flow)","NPV (£m)"]
[10,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A15-1),\"\")","v":""}]
[20,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A16-1),\"\")","v":""}]
[30,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A17-1),\"\")","v":""}]
[45,{"$f":"IFERROR(INDEX($E$186:$BE$186,1,($B$12-2018)+$A18-1),\"\")","v":""}]
[]
["Total Forecast Expenditure",{"$f":"SUM(E62:BE62)","v":0}]
["Total NPV",{"$f":"BE186","v":0}]
[]
["Capitalisation rates"]
[]
["Expenditure Profile - Summary"]
["Pre T2",2022,2023,2024,2025,2026,"Post T2"]
["(£m)","(£m)","(£m)","(£m)","(£m)","(£m)","(£m)"]
[{"$f":"SUM($E$62:$G$62)","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},{"$f":"J62","v":0},{"$f":"K62","v":0},{"$f":"L62","v":0},{"$f":"SUM($M$62:$BE$62)","v":0}]
[]
[]
["Benefits"]
[]
[]
[null,"CBA Option",{"$f":"B6","v":0}]
[]
[null,"Asset Output","Unit","Comments"]
["Output"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Please enter all pre T2 Costs in this column"]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54]
[null,"Investment Expenditure Type","Volume (km/each)","Units",2019,{"$f":"G51-1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
["Investment \n","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Total Investment",null,"£m",{"$f":"SUM(E52:E61)","v":0},{"$f":"SUM(F52:F61)","v":0},{"$f":"SUM(G52:G61)","v":0},{"$f":"SUM(H52:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE52:BE61)","v":0},{"$f":"SUM(BF52:BF61)","v":0}]
[]
[]
["NG Pass Through Costs",null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,null,null,"£m"]
[null,"Total NG Pass Through Costs",null,"£m",{"$f":"SUM(E65:E71)","v":0},{"$f":"SUM(F65:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Avoided TO costs ","Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Please specify",null,"£m"]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total avoided TO costs",null,"£m",{"$f":"SUM(E75:E87)","v":0},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total TO net benefits before capitalisation","(1) = investment + TO benefits","£m",{"$f":"E62+E88","v":0},{"$f":"F62+F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalisation rates","(2)","%",{"$f":"$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalised investment","(3)=(1)x(2)","£m",{"$f":"E89*E90","v":0},{"$f":"F89*F90","v":0},{"$f":"G89*G90","v":0},{"$f":"H89*H90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*BE90","v":0},{"$f":"BF89*BF90","v":0}]
[null,"Investment to be expensed","(4)=(1)-(3)","£m",{"$f":"E89-E91","v":0},{"$f":"F89-F91","v":0},{"$f":"G89-G91","v":0},{"$f":"H89-H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89-BE91","v":0},{"$f":"BF89-BF91","v":0}]
[null,"2020 Depreciation","(5)2021=(3)2021*Dep_ratet","£m"]
[null,"2021 Depreciation","(5)2021=(3)2021*Dep_ratet","£m",null,null,null,{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0},{"$f":"$G$91/'Fixed Data'!$E$11","v":0}]
[null,"2022 Depreciation","(5)2022=(3)2022*Dep_ratet","£m",null,null,null,null,{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0},{"$f":"$H$91/'Fixed Data'!$E$11","v":0}]
[null,"2023 Depreciation","(5)2023=(3)2023*Dep_ratet","£m",null,null,null,null,null,{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0},{"$f":"$I$91/'Fixed Data'!$E$11","v":0}]
[null,"2024 Depreciation","(5)2024=(3)2024*Dep_ratet","£m",null,null,null,null,null,null,{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0},{"$f":"$J$91/'Fixed Data'!$E$11","v":0}]
[null,"2025 Depreciation","(5)2025=(3)2025*Dep_ratet","£m",null,null,null,null,null,null,null,{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0},{"$f":"$K$91/'Fixed Data'!$E$11","v":0}]
[null,"2026 Depreciation","(5)2026=(3)2026*Dep_ratet","£m",null,null,null,null,null,null,null,null,{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0},{"$f":"$L$91/'Fixed Data'!$E$11","v":0}]
[null,"2027 Depreciation","(5)2027=(3)2027*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0},{"$f":"$M$91/'Fixed Data'!$E$11","v":0}]
[null,"2028 Depreciation","(5)2028=(3)2028*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0},{"$f":"$N$91/'Fixed Data'!$E$11","v":0}]
[null,"2029 Depreciation","(5)2029=(3)2029*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0},{"$f":"$O$91/'Fixed Data'!$E$11","v":0}]
[null,"2030 Depreciation","(5)2030=(3)2030*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0},{"$f":"$P$91/'Fixed Data'!$E$11","v":0}]
[null,"2031 Depreciation","(5)2031=(3)2031*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0},{"$f":"$Q$91/'Fixed Data'!$E$11","v":0}]
[null,"2032 Depreciation","(5)2032=(3)2032*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0},{"$f":"$R$91/'Fixed Data'!$E$11","v":0}]
[null,"2033 Depreciation","(5)2033=(3)2033*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0},{"$f":"$S$91/'Fixed Data'!$E$11","v":0}]
[null,"2034 Depreciation","(5)2034=(3)2034*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0},{"$f":"$T$91/'Fixed Data'!$E$11","v":0}]
[null,"2035 Depreciation","(5)2035=(3)2035*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0},{"$f":"$U$91/'Fixed Data'!$E$11","v":0}]
[null,"2036 Depreciation","(5)2036=(3)2036*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0},{"$f":"$V$91/'Fixed Data'!$E$11","v":0}]
[null,"2037 Depreciation","(5)2037=(3)2037*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0},{"$f":"$W$91/'Fixed Data'!$E$11","v":0}]
[null,"2038 Depreciation","(5)2038=(3)2038*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0},{"$f":"$X$91/'Fixed Data'!$E$11","v":0}]
[null,"2039 Depreciation","(5)2039=(3)2039*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0},{"$f":"$Y$91/'Fixed Data'!$E$11","v":0}]
[null,"2040 Depreciation","(5)2040=(3)2040*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0},{"$f":"$Z$91/'Fixed Data'!$E$11","v":0}]
[null,"2041 Depreciation","(5)2041=(3)2041*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0},{"$f":"$AA$91/'Fixed Data'!$E$11","v":0}]
[null,"2042 Depreciation","(5)2042=(3)2042*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0},{"$f":"$AB$91/'Fixed Data'!$E$11","v":0}]
[null,"2043 Depreciation","(5)2043=(3)2043*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0},{"$f":"$AC$91/'Fixed Data'!$E$11","v":0}]
[null,"2044 Depreciation","(5)2044=(3)2044*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0},{"$f":"$AD$91/'Fixed Data'!$E$11","v":0}]
[null,"2045 Depreciation","(5)2045=(3)2045*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0},{"$f":"$AE$91/'Fixed Data'!$E$11","v":0}]
[null,"2046 Depreciation","(5)2046=(3)2046*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0},{"$f":"$AF$91/'Fixed Data'!$E$11","v":0}]
[null,"2047 Depreciation","(5)2047=(3)2047*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0},{"$f":"$AG$91/'Fixed Data'!$E$11","v":0}]
[null,"2048 Depreciation","(5)2048=(3)2048*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0},{"$f":"$AH$91/'Fixed Data'!$E$11","v":0}]
[null,"2049 Depreciation","(5)2049=(3)2049*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0},{"$f":"$AI$91/'Fixed Data'!$E$11","v":0}]
[null,"2050 Depreciation","(5)2050=(3)2050*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AJ$91/'Fixed Data'!$E$11","v":0}]
[null,"2051 Depreciation","(5)2051=(3)2051*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0},{"$f":"$AK$91/'Fixed Data'!$E$11","v":0}]
[null,"2052 Depreciation","(5)2052=(3)2052*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0},{"$f":"$AL$91/'Fixed Data'!$E$11","v":0}]
[null,"2053 Depreciation","(5)2053=(3)2053*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0},{"$f":"$AM$91/'Fixed Data'!$E$11","v":0}]
[null,"2054 Depreciation","(5)2054=(3)2054*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0},{"$f":"$AN$91/'Fixed Data'!$E$11","v":0}]
[null,"2055 Depreciation","(5)2055=(3)2055*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0},{"$f":"$AO$91/'Fixed Data'!$E$11","v":0}]
[null,"2056 Depreciation","(5)2056=(3)2056*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0},{"$f":"$AP$91/'Fixed Data'!$E$11","v":0}]
[null,"2057 Depreciation","(5)2057=(3)2057*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AQ$91/'Fixed Data'!$E$11","v":0}]
[null,"2058 Depreciation","(5)2058=(3)2058*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0},{"$f":"$AR$91/'Fixed Data'!$E$11","v":0}]
[null,"2059 Depreciation","(5)2059=(3)2059*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0},{"$f":"$AS$91/'Fixed Data'!$E$11","v":0}]
[null,"2060 Depreciation","(5)2060=(3)2060*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0},{"$f":"$AT$91/'Fixed Data'!$E$11","v":0}]
[null,"2061 Depreciation","(5)2061=(3)2061*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0},{"$f":"$AU$91/'Fixed Data'!$E$11","v":0}]
[null,"2062 Depreciation","(5)2062=(3)2062*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0},{"$f":"$AV$91/'Fixed Data'!$E$11","v":0}]
[null,"2063 Depreciation","(5)2063=(3)2063*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0},{"$f":"$AW$91/'Fixed Data'!$E$11","v":0}]
[null,"2064 Depreciation","(5)2064=(3)2064*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0},{"$f":"$AX$91/'Fixed Data'!$E$11","v":0}]
[null,"2065 Depreciation","(5)2065=(3)2065*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0},{"$f":"$AY$91/'Fixed Data'!$E$11","v":0}]
[null,"2066 Depreciation","(5)2066=(3)2066*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0},{"$f":"$AZ$91/'Fixed Data'!$E$11","v":0}]
[null,"2067 Depreciation","(5)2067=(3)2067*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0},{"$f":"$BA$91/'Fixed Data'!$E$11","v":0}]
[null,"2068 Depreciation","(5)2068=(3)2068*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0},{"$f":"$BB$91/'Fixed Data'!$E$11","v":0}]
[null,"2069 Depreciation","(5)2069=(3)2069*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0},{"$f":"$BC$91/'Fixed Data'!$E$11","v":0}]
[null,"2070 Depreciation","(5)2070=(3)2070*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BD$91/'Fixed Data'!$E$11","v":0},{"$f":"$BD$91/'Fixed Data'!$E$11","v":0}]
[null,"2071 Depreciation","(5)2071=(3)2071*Dep_ratet","£m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BE$91/'Fixed Data'!$E$11","v":0}]
[null,"Depreciation","(5)=∑(5)t","£m",{"$f":"SUM(E93:E144)","v":0},{"$f":"SUM(F93:F144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening RAV balance","(6op)t=(6cl)t-1","£m",0,0,{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing RAV balance","(6cl)=(3)-(5)+(6op)","£m",{"$f":"E91-E145+E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted RAV balance","(6D)=(6cl)*(1/(1+WACC))","£m",{"$f":"E147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"F147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"G147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"H147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"I147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"J147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"K147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"L147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"M147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"N147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"O147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"P147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Q147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"R147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"S147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"T147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"U147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"V147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"W147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"X147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Y147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"Z147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AF147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AG147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AH147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AI147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AJ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AK147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AL147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AM147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AN147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AO147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AP147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AQ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AR147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AS147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AT147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AU147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AV147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AW147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AX147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AY147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"AZ147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BA147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BB147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BC147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BD147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BE147*(1/(1+'Fixed Data'!$E$6))","v":0},{"$f":"BF147*(1/(1+'Fixed Data'!$E$6))","v":0}]
[null,"Cost of Capital","(6)=avg[(6cl),(6op)]xWACC","£m",{"$f":"AVERAGE(E146,E148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(F146,F148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(G146,G148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(H146,H148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(I146,I148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(J146,J148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(K146,K148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(L146,L148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(M146,M148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(N146,N148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(O146,O148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(P146,P148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Q146,Q148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(R146,R148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(S146,S148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(T146,T148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(U146,U148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(V146,V148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(W146,W148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(X146,X148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Y146,Y148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(Z146,Z148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AA146,AA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AB146,AB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AC146,AC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AD146,AD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AE146,AE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AF146,AF148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AG146,AG148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AH146,AH148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AI146,AI148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AJ146,AJ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AK146,AK148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AL146,AL148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AM146,AM148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AN146,AN148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AO146,AO148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AP146,AP148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AQ146,AQ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AR146,AR148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AS146,AS148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AT146,AT148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AU146,AU148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AV146,AV148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AW146,AW148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AX146,AX148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AY146,AY148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(AZ146,AZ148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BA146,BA148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BB146,BB148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BC146,BC148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BD146,BD148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BE146,BE148)*'Fixed Data'!$E$6","v":0},{"$f":"AVERAGE(BF146,BF148)*'Fixed Data'!$E$6","v":0}]
[null,"Total Net TO benefits","(7)=(4)+(5)+(6)","£m",{"$f":"E92+E145+E149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK92+AK145+AK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Societal benefits (£m) ","NOx Emissions",null,"£m",{"$f":"'Fixed Data'!$K$7*E166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*F166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*G166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*H166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*I166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*J166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*K166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*L166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*M166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*N166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*O166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*P166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Q166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*R166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*S166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*T166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*U166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*V166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*W166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*X166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Y166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*Z166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AF166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AG166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AH166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AI166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AJ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AK166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AL166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AM166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AN166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AO166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AP166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AQ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AR166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AS166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AT166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AU166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AV166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AW166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AX166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AY166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*AZ166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BA166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BB166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BC166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BD166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BE166/1000000","v":0},{"$f":"'Fixed Data'!$K$5*BF166/1000000","v":0}]
[null,"CO2 Emissions",null,"£m",{"$f":"E168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"F168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"G168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"H168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"I168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"J168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"K168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"L168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"M168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"N168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"O168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"P168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Q168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"R168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"S168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"T168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"U168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"V168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"W168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"X168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Y168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"Z168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AG168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AH168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AI168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AJ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AK168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AL168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AM168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AN168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AO168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AP168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AQ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AR168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AS168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AT168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AU168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AV168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AW168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AX168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AY168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"AZ168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BA168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BB168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BC168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BD168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BE168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0},{"$f":"BF168*(VLOOKUP($F51,'Fixed Data'!$B$16:$F$107,5,FALSE)/1000000)","v":0}]
[null,"Other GHG emissions (CO2e) - Methane",null,"£m",{"$f":"E169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"F169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"G169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"H169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"I169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"J169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"K169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"L169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"M169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"N169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"O169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"P169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Q169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"R169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"S169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"T169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"U169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"V169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"W169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"X169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Y169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"Z169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AG169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AH169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AI169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AJ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AK169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AL169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AM169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AN169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AO169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AP169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AQ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AR169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AS169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AT169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AU169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AV169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AW169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AX169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AY169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"AZ169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BA169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BB169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BC169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BD169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BE169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0},{"$f":"BF169*(VLOOKUP($F51,'Fixed Data'!$B$16:$I$80,8,FALSE)/1000000)","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"'Fixed Data'!$K$6*E178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*F178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*G178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*H178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*I178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*J178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*K178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*L178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*M178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*N178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*O178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*P178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Q178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*R178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*S178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*T178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*U178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*V178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*W178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*X178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Y178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*Z178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AF178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AG178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AH178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AI178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AJ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AK178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AL178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AM178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AN178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AO178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AP178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AQ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AR178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AS178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AT178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AU178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AV178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AW178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AX178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AY178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*AZ178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BA178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BB178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BC178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BD178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BE178/1000000","v":0},{"$f":"'Fixed Data'!$K$6*BF178/1000000","v":0}]
[null,"Fatality",null,"£m",{"$f":"E176*'Fixed Data'!$E$12","v":0},{"$f":"F176*'Fixed Data'!$E$12","v":0},{"$f":"G176*'Fixed Data'!$E$12","v":0},{"$f":"H176*'Fixed Data'!$E$12","v":0},{"$f":"I176*'Fixed Data'!$E$12","v":0},{"$f":"J176*'Fixed Data'!$E$12","v":0},{"$f":"K176*'Fixed Data'!$E$12","v":0},{"$f":"L176*'Fixed Data'!$E$12","v":0},{"$f":"M176*'Fixed Data'!$E$12","v":0},{"$f":"N176*'Fixed Data'!$E$12","v":0},{"$f":"O176*'Fixed Data'!$E$12","v":0},{"$f":"P176*'Fixed Data'!$E$12","v":0},{"$f":"Q176*'Fixed Data'!$E$12","v":0},{"$f":"R176*'Fixed Data'!$E$12","v":0},{"$f":"S176*'Fixed Data'!$E$12","v":0},{"$f":"T176*'Fixed Data'!$E$12","v":0},{"$f":"U176*'Fixed Data'!$E$12","v":0},{"$f":"V176*'Fixed Data'!$E$12","v":0},{"$f":"W176*'Fixed Data'!$E$12","v":0},{"$f":"X176*'Fixed Data'!$E$12","v":0},{"$f":"Y176*'Fixed Data'!$E$12","v":0},{"$f":"Z176*'Fixed Data'!$E$12","v":0},{"$f":"AA176*'Fixed Data'!$E$12","v":0},{"$f":"AB176*'Fixed Data'!$E$12","v":0},{"$f":"AC176*'Fixed Data'!$E$12","v":0},{"$f":"AD176*'Fixed Data'!$E$12","v":0},{"$f":"AE176*'Fixed Data'!$E$12","v":0},{"$f":"AF176*'Fixed Data'!$E$12","v":0},{"$f":"AG176*'Fixed Data'!$E$12","v":0},{"$f":"AH176*'Fixed Data'!$E$12","v":0},{"$f":"AI176*'Fixed Data'!$E$12","v":0},{"$f":"AJ176*'Fixed Data'!$E$12","v":0},{"$f":"AK176*'Fixed Data'!$E$12","v":0},{"$f":"AL176*'Fixed Data'!$E$12","v":0},{"$f":"AM176*'Fixed Data'!$E$12","v":0},{"$f":"AN176*'Fixed Data'!$E$12","v":0},{"$f":"AO176*'Fixed Data'!$E$12","v":0},{"$f":"AP176*'Fixed Data'!$E$12","v":0},{"$f":"AQ176*'Fixed Data'!$E$12","v":0},{"$f":"AR176*'Fixed Data'!$E$12","v":0},{"$f":"AS176*'Fixed Data'!$E$12","v":0},{"$f":"AT176*'Fixed Data'!$E$12","v":0},{"$f":"AU176*'Fixed Data'!$E$12","v":0},{"$f":"AV176*'Fixed Data'!$E$12","v":0},{"$f":"AW176*'Fixed Data'!$E$12","v":0},{"$f":"AX176*'Fixed Data'!$E$12","v":0},{"$f":"AY176*'Fixed Data'!$E$12","v":0},{"$f":"AZ176*'Fixed Data'!$E$12","v":0},{"$f":"BA176*'Fixed Data'!$E$12","v":0},{"$f":"BB176*'Fixed Data'!$E$12","v":0},{"$f":"BC176*'Fixed Data'!$E$12","v":0},{"$f":"BD176*'Fixed Data'!$E$12","v":0},{"$f":"BE176*'Fixed Data'!$E$12","v":0},{"$f":"BF176*'Fixed Data'!$E$12","v":0}]
[null,"Non-Fatal Injury",null,"£m",{"$f":"E177*'Fixed Data'!$E$13","v":0},{"$f":"F177*'Fixed Data'!$E$13","v":0},{"$f":"G177*'Fixed Data'!$E$13","v":0},{"$f":"H177*'Fixed Data'!$E$13","v":0},{"$f":"I177*'Fixed Data'!$E$13","v":0},{"$f":"J177*'Fixed Data'!$E$13","v":0},{"$f":"K177*'Fixed Data'!$E$13","v":0},{"$f":"L177*'Fixed Data'!$E$13","v":0},{"$f":"M177*'Fixed Data'!$E$13","v":0},{"$f":"N177*'Fixed Data'!$E$13","v":0},{"$f":"O177*'Fixed Data'!$E$13","v":0},{"$f":"P177*'Fixed Data'!$E$13","v":0},{"$f":"Q177*'Fixed Data'!$E$13","v":0},{"$f":"R177*'Fixed Data'!$E$13","v":0},{"$f":"S177*'Fixed Data'!$E$13","v":0},{"$f":"T177*'Fixed Data'!$E$13","v":0},{"$f":"U177*'Fixed Data'!$E$13","v":0},{"$f":"V177*'Fixed Data'!$E$13","v":0},{"$f":"W177*'Fixed Data'!$E$13","v":0},{"$f":"X177*'Fixed Data'!$E$13","v":0},{"$f":"Y177*'Fixed Data'!$E$13","v":0},{"$f":"Z177*'Fixed Data'!$E$13","v":0},{"$f":"AA177*'Fixed Data'!$E$13","v":0},{"$f":"AB177*'Fixed Data'!$E$13","v":0},{"$f":"AC177*'Fixed Data'!$E$13","v":0},{"$f":"AD177*'Fixed Data'!$E$13","v":0},{"$f":"AE177*'Fixed Data'!$E$13","v":0},{"$f":"AF177*'Fixed Data'!$E$13","v":0},{"$f":"AG177*'Fixed Data'!$E$13","v":0},{"$f":"AH177*'Fixed Data'!$E$13","v":0},{"$f":"AI177*'Fixed Data'!$E$13","v":0},{"$f":"AJ177*'Fixed Data'!$E$13","v":0},{"$f":"AK177*'Fixed Data'!$E$13","v":0},{"$f":"AL177*'Fixed Data'!$E$13","v":0},{"$f":"AM177*'Fixed Data'!$E$13","v":0},{"$f":"AN177*'Fixed Data'!$E$13","v":0},{"$f":"AO177*'Fixed Data'!$E$13","v":0},{"$f":"AP177*'Fixed Data'!$E$13","v":0},{"$f":"AQ177*'Fixed Data'!$E$13","v":0},{"$f":"AR177*'Fixed Data'!$E$13","v":0},{"$f":"AS177*'Fixed Data'!$E$13","v":0},{"$f":"AT177*'Fixed Data'!$E$13","v":0},{"$f":"AU177*'Fixed Data'!$E$13","v":0},{"$f":"AV177*'Fixed Data'!$E$13","v":0},{"$f":"AW177*'Fixed Data'!$E$13","v":0},{"$f":"AX177*'Fixed Data'!$E$13","v":0},{"$f":"AY177*'Fixed Data'!$E$13","v":0},{"$f":"AZ177*'Fixed Data'!$E$13","v":0},{"$f":"BA177*'Fixed Data'!$E$13","v":0},{"$f":"BB177*'Fixed Data'!$E$13","v":0},{"$f":"BC177*'Fixed Data'!$E$13","v":0},{"$f":"BD177*'Fixed Data'!$E$13","v":0},{"$f":"BE177*'Fixed Data'!$E$13","v":0},{"$f":"BF177*'Fixed Data'!$E$13","v":0}]
[null,"Other 1 (Specify)",null,"£m"]
[null,"Other 2 (Specify)",null,"£m"]
[null,"Other 3 (Specify)",null,"£m"]
[null,"Total societal net benefits",null,"£m",{"$f":"SUM(E153:E164)","v":0},{"$f":"SUM(F153:F164)","v":0},{"$f":"SUM(G153:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Societal net benefits (impact relative to business as usual scenario)","Reduced Emissions",null,"t"]
[null,"NOx Emissions uplift Factor *",null,null,1,1.06,{"$f":"F167+0.02","v":1.08},{"$f":"G167+0.02","v":1.1000000000000001},1.1200000000000001,1.1400000000000001,1.1600000000000001,1.1800000000000002,1.2000000000000002,1.2200000000000002,1.2400000000000002,1.2600000000000002,1.2800000000000002,1.3000000000000003,1.3200000000000003,1.3400000000000003,1.3600000000000003,1.3800000000000003,1.4000000000000004,1.4200000000000004,1.4400000000000004,1.4600000000000004,1.4800000000000004,1.5000000000000004,1.5200000000000005,1.5400000000000005,1.5600000000000005,1.5800000000000005,1.6000000000000005,1.6200000000000006,1.6400000000000006,1.6600000000000006,1.6800000000000006,1.7000000000000006,1.7200000000000006,1.7400000000000007,1.7600000000000007,1.7800000000000007,1.8000000000000007,1.8200000000000007,1.8400000000000007,1.8600000000000008,1.8800000000000008,1.9000000000000008,1.9200000000000008,1.9400000000000008,1.9600000000000009,1.9800000000000009,2.0000000000000009,2.0200000000000009,2.0400000000000009,2.0600000000000009,2.080000000000001,2.100000000000001]
[null,"Reduced emissions - CO2",null,"t"]
[null,"Reduced emissions - Methane",null,"t"]
[null,"Reduced emissions - Methane (converstion)",null,"tCO2e",{"$f":"(E169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(F169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(G169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(H169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(I169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(J169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(K169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(L169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(M169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(N169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(O169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(P169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Q169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(R169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(S169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(T169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(U169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(V169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(W169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(X169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Y169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(Z169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AF169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AG169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AH169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AI169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AJ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AK169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AL169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AM169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AN169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AO169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AP169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AQ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AR169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AS169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AT169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AU169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AV169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AW169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AX169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AY169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(AZ169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BA169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BB169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BC169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BD169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BE169/1000)*'Fixed Data'!$K$8","v":0},{"$f":"(BF169/1000)*'Fixed Data'!$K$8","v":0}]
[]
[]
[]
[]
[]
[null,"Reduced prob of Fatality",null,"%"]
[null,"Reduced prob of Non Fatal Injury",null,"%"]
[]
[]
[null,"Net benefits (excl. Safety)",null,"£m",{"$f":"E72+E150+SUM(E153:E159,E162:E164)","v":0},{"$f":"F72+F150+SUM(F153:F159,F162:F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net benefits (Safety)",null,"£m",{"$f":"SUM(E160:E161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount factor","=1/[(1+SRTP)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$182/(1+'Fixed Data'!$E$8)),(1/(1+'Fixed Data'!$E$7)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discount factor (Safety)","=1/[(1+HDR)^n]","%",{"$f":"IFERROR(IF(E50<($B$12-2018),1,IF((E50-($B$12-2018))>30,(D$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(E50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(F50<($B$12-2018),1,IF((F50-($B$12-2018))>30,(E$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(F50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(G50<($B$12-2018),1,IF((G50-($B$12-2018))>30,(F$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(G50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(H50<($B$12-2018),1,IF((H50-($B$12-2018))>30,(G$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(H50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(I50<($B$12-2018),1,IF((I50-($B$12-2018))>30,(H$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(I50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(J50<($B$12-2018),1,IF((J50-($B$12-2018))>30,(I$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(J50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(K50<($B$12-2018),1,IF((K50-($B$12-2018))>30,(J$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(K50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(L50<($B$12-2018),1,IF((L50-($B$12-2018))>30,(K$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(L50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(M50<($B$12-2018),1,IF((M50-($B$12-2018))>30,(L$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(M50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(N50<($B$12-2018),1,IF((N50-($B$12-2018))>30,(M$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(N50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(O50<($B$12-2018),1,IF((O50-($B$12-2018))>30,(N$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(O50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(P50<($B$12-2018),1,IF((P50-($B$12-2018))>30,(O$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(P50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Q50<($B$12-2018),1,IF((Q50-($B$12-2018))>30,(P$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Q50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(R50<($B$12-2018),1,IF((R50-($B$12-2018))>30,(Q$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(R50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(S50<($B$12-2018),1,IF((S50-($B$12-2018))>30,(R$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(S50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(T50<($B$12-2018),1,IF((T50-($B$12-2018))>30,(S$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(T50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(U50<($B$12-2018),1,IF((U50-($B$12-2018))>30,(T$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(U50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(V50<($B$12-2018),1,IF((V50-($B$12-2018))>30,(U$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(V50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(W50<($B$12-2018),1,IF((W50-($B$12-2018))>30,(V$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(W50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(X50<($B$12-2018),1,IF((X50-($B$12-2018))>30,(W$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(X50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Y50<($B$12-2018),1,IF((Y50-($B$12-2018))>30,(X$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Y50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(Z50<($B$12-2018),1,IF((Z50-($B$12-2018))>30,(Y$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(Z50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AA50<($B$12-2018),1,IF((AA50-($B$12-2018))>30,(Z$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AB50<($B$12-2018),1,IF((AB50-($B$12-2018))>30,(AA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AC50<($B$12-2018),1,IF((AC50-($B$12-2018))>30,(AB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AD50<($B$12-2018),1,IF((AD50-($B$12-2018))>30,(AC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AE50<($B$12-2018),1,IF((AE50-($B$12-2018))>30,(AD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AF50<($B$12-2018),1,IF((AF50-($B$12-2018))>30,(AE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AF50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AG50<($B$12-2018),1,IF((AG50-($B$12-2018))>30,(AF$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AG50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AH50<($B$12-2018),1,IF((AH50-($B$12-2018))>30,(AG$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AH50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AI50<($B$12-2018),1,IF((AI50-($B$12-2018))>30,(AH$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AI50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AJ50<($B$12-2018),1,IF((AJ50-($B$12-2018))>30,(AI$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AJ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AK50<($B$12-2018),1,IF((AK50-($B$12-2018))>30,(AJ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AK50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AL50<($B$12-2018),1,IF((AL50-($B$12-2018))>30,(AK$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AL50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AM50<($B$12-2018),1,IF((AM50-($B$12-2018))>30,(AL$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AM50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AN50<($B$12-2018),1,IF((AN50-($B$12-2018))>30,(AM$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AN50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AO50<($B$12-2018),1,IF((AO50-($B$12-2018))>30,(AN$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AO50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AP50<($B$12-2018),1,IF((AP50-($B$12-2018))>30,(AO$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AP50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AQ50<($B$12-2018),1,IF((AQ50-($B$12-2018))>30,(AP$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AQ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AR50<($B$12-2018),1,IF((AR50-($B$12-2018))>30,(AQ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AR50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AS50<($B$12-2018),1,IF((AS50-($B$12-2018))>30,(AR$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AS50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AT50<($B$12-2018),1,IF((AT50-($B$12-2018))>30,(AS$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AT50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AU50<($B$12-2018),1,IF((AU50-($B$12-2018))>30,(AT$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AU50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AV50<($B$12-2018),1,IF((AV50-($B$12-2018))>30,(AU$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AV50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AW50<($B$12-2018),1,IF((AW50-($B$12-2018))>30,(AV$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AW50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AX50<($B$12-2018),1,IF((AX50-($B$12-2018))>30,(AW$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AX50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AY50<($B$12-2018),1,IF((AY50-($B$12-2018))>30,(AX$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AY50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(AZ50<($B$12-2018),1,IF((AZ50-($B$12-2018))>30,(AY$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(AZ50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BA50<($B$12-2018),1,IF((BA50-($B$12-2018))>30,(AZ$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BA50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BB50<($B$12-2018),1,IF((BB50-($B$12-2018))>30,(BA$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BB50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BC50<($B$12-2018),1,IF((BC50-($B$12-2018))>30,(BB$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BC50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BD50<($B$12-2018),1,IF((BD50-($B$12-2018))>30,(BC$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BD50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BE50<($B$12-2018),1,IF((BE50-($B$12-2018))>30,(BD$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BE50-($B$12-2018))))),0)","v":0},{"$f":"IFERROR(IF(BF50<($B$12-2018),1,IF((BF50-($B$12-2018))>30,(BE$183/(1+'Fixed Data'!$E$10)),(1/(1+'Fixed Data'!$E$9)^(BF50-($B$12-2018))))),0)","v":0}]
[null,"Discounted net benefits",null,"£m",{"$f":"E180*E182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted net benefits (Safety)",null,"£m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative discounted net benefits",null,"£m",{"$f":"+E184+E185","v":0},{"$f":"E186+F184+F185","v":0},{"$f":"F186+G184+G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Engineering Justification Reference:"]
[]
["Engineering Justification Summary - please provide a synopsis & share the document which articulates the full detailed explanation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Stakeholder Support Summary - please provide a synopsis which details the feedback from stakeholder group(s)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TO View - please provide a synopsis which details your view of how beneficial this option is."]

{"sheet":"Workings","index":21,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"This sheet is to be used to provide detailed workings for any specific calculations and valuation methodologies used to support the figures in the CBA model itself"]
[]
[null,"NGGT may present the data in the most appropriate format subject to the following conditions"]
[null,null,"It should be made clear to which options the workings apply"]
[null,null,"The basis for any assumptions should be stated"]
[null,null,"Workings should be layed out in a consistent format where possible"]
[null,null,"There should be sufficienct detail to allow the headline figures in the CBA model to be understood and replicated"]