{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Introduction","Economic Data","Network benefits","Public Income","Name and Filepaths","Advanced Settings","Network Size","Condition&MaintData","Future Projections","Summary (life analysis)","Calculations","GR","SupTraffA","D1 Traffic","D2 Traffic","D3 Traffic","D4 Traffic","D5 Traffic","D6 Traffic","D7 Traffic","D8 Traffic","D9 Traffic","D10 Traffic","Condition","Dropdowns"],"not_rendered":{"charts":0,"images":18,"macros":1,"external_links":0,"defined_names":720,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":65,"n_cols":4,"rows_kept":65,"cut":false,"hidden":false,"merged":[[0,1,1,7],[5,1,15,17],[54,1,56,17],[64,3,64,15],[63,3,63,15],[62,3,62,15],[60,3,60,15],[61,3,61,15]]}
[null,"HMEA model - Introduction"]
[]
[null,{"$f":"\"  Version: v\" & Version","v":"  Version: v1.04"}]
[null,"Background and supporting documents"]
[]
[null,"The aim of the Highways Maintenance Economic Assessment model (HMEA) is to assess the benefits of a road network to society and the economy of the area served by that road network. Where the value of the benefits can be quantified the model will enable investigation of how those benefits change with the level of carriageway maintenance spend. \nThe model comprises three parts:\n          • Forecast of future road condition and maintenance need\n                    o This can be by using the HMEP Lifecycle Planning Toolkit (as part of HMEA) or by an external network analysis tool \n          • Estimation of the impacts on the road user and society caused by the expected future condition\n                    o This uses the Highway Maintenance Assessment Toolkit (HMAT) as part of HMEA\n          • Assessment of the effects on the economy caused by the road network.\n                    o These are calculated in HMEA\nThe results from different HMEA analyses can be compared using the HMEA Collator.\nThe HMEA User Guide describes how to undertake an HMEA analysis.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tabs"]
[]
[null,"The following tabs will always be visible in the model:"]
[]
[null,null,"   White Tabs: sheets providing supporting information"]
[null,null,"   Purple Tabs: sheets requiring user inputs for the tool"]
[null,null,"   Green Tabs: sheet for selecting HMAT files for use in the tool"]
[null,null,"   Red Tabs: contains advanced settings"]
[]
[null,"The following tabs will only be visible once HMAT data has been imported:"]
[]
[null,null,"Yellow Tabs: contain supporting information extracted from the HMAT files"]
[null,null,"Orange Tabs: contains the output from this model"]
[]
[]
[null,"Buttons"]
[]
[null,null,"Help Button: Used to provide the user with page specific help and guidance"]
[]
[null,null,"Purple Button: Used to perform a specific calculation or function"]
[]
[null,null,"Blue Button: Used to select input files"]
[]
[null,null,"Green Button: Used to run import and model processing"]
[]
[null,null,"Red Button: Used to clear out imported and processed data"]
[]
[]
[null,"Cells"]
[]
[null,null,"   Cream cells: Require user inputs"]
[null,null,"   White cells: Cells containing read-only values, note once HMAT data is loaded in some cells will change from Cream to White cells."]
[null,null,"   Grey Cells: Header text for tables"]
[null,null,"   Red Cells: Identifies a cell which contains an invalid result. This could be a cell that needs populating or a cell which sums the values of user inputs"]
[]
[]
[null,"Liability"]
[null,"No Liability for loss or damage that may be suffered by any person or organisation as a result of the use of this model, or as the result of any errors or omissions in the information contained herein, is accepted by the developers of the toolkit."]
[]
[]
[]
[null,"Version history"]
[]
[null,"Version","Date","Description"]
[null,"1.00","2019-11-08","Version for client review"]
[null,"1.02","2019-11-27","Update to allow selection of cells on Future Projections for copying, and minor bug fixes."]
[null,"1.03","2019-12-06","Help button on Summary (life analysis) sheet, other minor changes to layout"]
[null,"1.04","2020-06-10","Fix issue with calcuation of journey time in network benefits"]

{"sheet":"Economic Data","index":1,"n_rows":267,"n_cols":18,"rows_kept":267,"cut":false,"hidden":false,"merged":[[266,1,266,2],[266,3,266,4],[266,5,266,6],[266,7,266,8],[266,9,266,10],[266,11,266,12],[266,13,266,14],[266,15,266,16],[246,15,246,16],[247,1,247,2],[247,3,247,4],[247,5,247,6],[247,7,247,8],[247,9,247,10],[247,11,247,12],[247,13,247,14],[247,15,247,16],[265,1,265,2],[265,3,265,4],[265,5,265,6],[265,7,265,8],[265,9,265,10],[265,11,265,12],[265,13,265,14],[265,15,265,16],[264,1,264,2],[256,1,256,2],[253,1,255,2],[253,13,255,14],[253,11,255,12],[253,9,255,10],[253,7,255,8],[208,17,208,18],[209,1,209,2],[209,3,209,4],[209,5,209,6],[209,7,209,8],[209,9,209,10],[209,11,209,12],[209,13,209,14],[209,15,209,16],[209,17,209,18],[227,15,227,16],[228,1,228,2],[228,3,228,4],[228,5,228,6],[228,7,228,8],[228,9,228,10],[228,11,228,12],[228,13,228,14],[228,15,228,16],[227,3,227,4],[227,5,227,6],[227,7,227,8],[227,9,227,10],[227,11,227,12],[227,13,227,14],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[218,9,218,10],[226,13,226,14],[215,11,217,12],[191,11,191,12],[191,13,191,14],[191,15,191,16],[192,1,192,2],[192,3,192,4],[192,5,192,6],[192,7,192,8],[192,9,192,10],[192,11,192,12],[192,13,192,14],[192,15,192,16],[208,5,208,6],[208,7,208,8],[208,9,208,10],[208,11,208,12],[208,13,208,14],[208,15,208,16],[196,1,198,2],[202,1,202,2],[196,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[204,3,204,4],[205,3,205,4],[206,3,206,4],[240,1,240,2],[241,1,241,2],[257,1,257,2],[258,1,258,2],[259,1,259,2],[260,1,260,2],[261,1,261,2],[262,1,262,2],[231,1,231,2],[227,1,227,2],[246,1,246,2],[263,1,263,2],[237,1,237,2],[218,1,218,2],[238,1,238,2],[239,1,239,2],[203,1,203,2],[204,1,204,2],[250,1,250,2],[242,1,242,2],[243,1,243,2],[244,1,244,2],[245,1,245,2],[234,1,236,2],[208,1,208,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[222,1,222,2],[253,5,255,6],[253,3,255,4],[234,13,236,14],[237,13,237,14],[238,13,238,14],[239,13,239,14],[240,13,240,14],[241,13,241,14],[242,13,242,14],[246,3,246,4],[245,11,245,12],[234,11,236,12],[237,11,237,12],[238,11,238,12],[239,11,239,12],[240,11,240,12],[241,11,241,12],[242,11,242,12],[243,11,243,12],[244,11,244,12],[246,5,246,6],[246,7,246,8],[246,9,246,10],[246,11,246,12],[246,13,246,14],[234,7,236,8],[237,7,237,8],[238,7,238,8],[239,7,239,8],[240,7,240,8],[241,7,241,8],[243,7,243,8],[24,2,24,3],[25,2,25,3],[190,1,190,2],[176,1,176,2],[215,1,217,2],[200,1,200,2],[201,1,201,2],[189,1,189,2],[182,1,182,2],[191,1,191,2],[191,3,191,4],[208,3,208,4],[199,1,199,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[51,2,53,2],[128,2,133,2],[128,3,133,3],[128,4,133,4],[187,1,187,2],[169,1,169,2],[170,1,170,2],[212,1,212,2],[207,3,207,4],[196,3,198,4],[199,3,199,4],[188,1,188,2],[179,1,181,2],[125,2,125,3],[157,1,157,2],[164,1,164,2],[109,3,109,4],[110,3,110,4],[111,3,111,4],[112,3,112,4],[113,3,113,4],[114,3,114,4],[128,10,133,10],[171,1,171,2],[163,1,163,2],[183,1,183,2],[184,1,184,2],[185,1,185,2],[118,7,118,8],[160,9,162,10],[163,9,163,10],[164,9,164,10],[165,9,165,10],[166,9,166,10],[167,9,167,10],[168,9,168,10],[169,9,169,10],[169,5,169,6],[170,5,170,6],[171,5,171,6],[168,3,168,4],[169,3,169,4],[170,3,170,4],[109,5,109,6],[115,3,115,4],[116,3,116,4],[117,3,117,4],[118,3,118,4],[186,1,186,2],[128,7,133,7],[128,9,133,9],[119,7,119,8],[123,7,123,8],[170,9,170,10],[171,9,171,10],[160,7,162,8],[163,7,163,8],[164,7,164,8],[89,13,89,14],[90,13,90,14],[91,13,91,14],[92,13,92,14],[93,13,93,14],[97,13,97,14],[54,11,54,12],[75,10,80,10],[63,3,63,4],[64,3,64,4],[65,3,65,4],[66,3,66,4],[70,3,70,4],[58,7,58,8],[57,7,57,8],[65,7,65,8],[64,7,64,8],[63,7,63,8],[62,7,62,8],[61,7,61,8],[67,3,67,4],[68,3,68,4],[26,2,26,3],[43,2,45,2],[72,2,72,3],[128,5,133,5],[128,6,133,6],[128,8,133,8],[75,5,80,5],[75,6,80,6],[75,7,80,7],[75,8,80,8],[42,3,42,4],[43,3,45,4],[42,5,42,6],[43,5,45,6],[42,7,42,8],[43,7,45,8],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[55,5,55,6],[56,5,56,6],[103,3,103,14],[104,3,106,4],[75,2,80,2],[75,3,80,3],[104,2,106,2],[75,4,80,4],[107,3,107,4],[108,3,108,4],[61,3,61,4],[62,3,62,4],[64,9,64,10],[75,11,80,11],[75,12,80,12],[69,3,69,4],[70,7,70,8],[66,7,66,8],[61,5,61,6],[104,5,106,6],[104,7,106,8],[56,9,56,10],[57,9,57,10],[58,9,58,10],[59,9,59,10],[60,9,60,10],[61,9,61,10],[62,9,62,10],[56,11,56,12],[57,11,57,12],[58,11,58,12],[59,11,59,12],[60,11,60,12],[61,11,61,12],[62,11,62,12],[63,11,63,12],[63,9,63,10],[57,5,57,6],[58,5,58,6],[68,11,68,12],[108,5,108,6],[107,5,107,6],[107,7,107,8],[108,7,108,8],[109,7,109,8],[109,11,109,12],[110,11,110,12],[111,11,111,12],[112,11,112,12],[113,11,113,12],[114,11,114,12],[115,11,115,12],[62,5,62,6],[63,5,63,6],[64,5,64,6],[65,5,65,6],[66,5,66,6],[70,5,70,6],[67,5,67,6],[68,5,68,6],[69,5,69,6],[67,7,67,8],[68,7,68,8],[69,7,69,8],[64,11,64,12],[65,11,65,12],[66,11,66,12],[70,11,70,12],[75,9,80,9],[65,9,65,10],[66,9,66,10],[68,9,68,10],[118,5,118,6],[117,5,117,6],[116,5,116,6],[115,5,115,6],[114,5,114,6],[113,5,113,6],[112,5,112,6],[111,5,111,6],[110,5,110,6],[184,9,184,10],[185,9,185,10],[186,9,186,10],[187,9,187,10],[179,7,181,8],[182,7,182,8],[183,7,183,8],[184,7,184,8],[185,7,185,8],[186,7,186,8],[187,7,187,8],[179,9,181,10],[182,9,182,10],[183,9,183,10],[166,11,166,12],[167,11,167,12],[168,11,168,12],[169,11,169,12],[170,11,170,12],[171,11,171,12],[160,13,162,14],[163,13,163,14],[164,13,164,14],[165,13,165,14],[166,13,166,14],[167,13,167,14],[168,13,168,14],[169,13,169,14],[119,3,119,4],[123,3,123,4],[123,5,123,6],[119,5,119,6],[145,13,145,14],[146,13,146,14],[140,13,140,14],[123,13,123,14],[190,13,190,14],[179,11,181,12],[182,11,182,12],[183,11,183,12],[184,11,184,12],[185,11,185,12],[186,11,186,12],[187,11,187,12],[188,11,188,12],[189,11,189,12],[190,11,190,12],[179,13,181,14],[182,13,182,14],[183,13,183,14],[184,13,184,14],[185,13,185,14],[186,13,186,14],[187,13,187,14],[188,13,188,14],[189,13,189,14],[190,5,190,6],[179,3,181,4],[182,3,182,4],[183,3,183,4],[184,3,184,4],[185,3,185,4],[186,3,186,4],[187,3,187,4],[188,3,188,4],[189,3,189,4],[190,3,190,4],[179,5,181,6],[182,5,182,6],[183,5,183,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[188,9,188,10],[189,9,189,10],[201,9,201,10],[202,9,202,10],[203,9,203,10],[204,9,204,10],[205,9,205,10],[206,9,206,10],[207,9,207,10],[196,7,198,8],[199,7,199,8],[200,7,200,8],[201,7,201,8],[202,7,202,8],[203,7,203,8],[204,7,204,8],[205,7,205,8],[206,7,206,8],[188,7,188,8],[189,7,189,8],[190,7,190,8],[200,3,200,4],[201,3,201,4],[202,3,202,4],[203,3,203,4],[190,9,190,10],[191,5,191,6],[191,7,191,8],[191,9,191,10],[207,11,207,12],[196,13,198,14],[199,13,199,14],[200,13,200,14],[201,13,201,14],[202,13,202,14],[203,13,203,14],[204,13,204,14],[205,13,205,14],[206,13,206,14],[207,13,207,14],[196,11,198,12],[199,11,199,12],[200,11,200,12],[201,11,201,12],[202,11,202,12],[203,11,203,12],[204,11,204,12],[205,11,205,12],[206,11,206,12],[207,7,207,8],[196,9,198,10],[199,9,199,10],[200,9,200,10],[263,11,263,12],[264,11,264,12],[256,13,256,14],[257,13,257,14],[258,13,258,14],[259,13,259,14],[260,13,260,14],[261,13,261,14],[262,13,262,14],[263,13,263,14],[264,13,264,14],[256,11,256,12],[257,11,257,12],[258,11,258,12],[259,11,259,12],[260,11,260,12],[261,11,261,12],[262,11,262,12],[263,5,263,6],[264,5,264,6],[256,3,256,4],[257,3,257,4],[258,3,258,4],[259,3,259,4],[260,3,260,4],[261,3,261,4],[262,3,262,4],[263,3,263,4],[264,7,264,8],[256,9,256,10],[257,9,257,10],[258,9,258,10],[259,9,259,10],[260,9,260,10],[261,9,261,10],[262,9,262,10],[263,9,263,10],[264,9,264,10],[256,7,256,8],[257,7,257,8],[258,7,258,8],[259,7,259,8],[260,7,260,8],[261,7,261,8],[262,7,262,8],[263,7,263,8],[244,7,244,8],[234,9,236,10],[237,9,237,10],[238,9,238,10],[239,9,239,10],[240,9,240,10],[241,9,241,10],[242,9,242,10],[243,9,243,10],[244,9,244,10],[234,3,236,4],[237,3,237,4],[238,3,238,4],[239,3,239,4],[240,3,240,4],[241,3,241,4],[242,3,242,4],[243,3,243,4],[244,3,244,4],[234,5,236,6],[237,5,237,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[242,7,242,8],[218,11,218,12],[219,11,219,12],[220,11,220,12],[221,11,221,12],[222,11,222,12],[223,11,223,12],[224,11,224,12],[225,11,225,12],[226,11,226,12],[215,13,217,14],[218,13,218,14],[219,13,219,14],[220,13,220,14],[221,13,221,14],[222,13,222,14],[223,13,223,14],[224,13,224,14],[225,13,225,14],[225,3,225,4],[226,3,226,4],[215,5,217,6],[218,5,218,6],[219,5,219,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[219,9,219,10],[220,9,220,10],[221,9,221,10],[222,9,222,10],[223,9,223,10],[224,9,224,10],[225,9,225,10],[226,9,226,10],[215,7,217,8],[218,7,218,8],[219,7,219,8],[61,15,61,16],[62,15,62,16],[63,15,63,16],[64,15,64,16],[65,15,65,16],[66,15,66,16],[70,15,70,16],[104,15,106,16],[107,15,107,16],[108,15,108,16],[109,15,109,16],[110,15,110,16],[111,15,111,16],[127,3,127,14],[128,13,133,14],[134,13,134,14],[75,13,80,14],[81,13,81,14],[82,13,82,14],[83,13,83,14],[84,13,84,14],[85,13,85,14],[86,13,86,14],[107,9,107,10],[108,9,108,10],[109,9,109,10],[110,9,110,10],[111,9,111,10],[112,9,112,10],[113,9,113,10],[114,9,114,10],[115,9,115,10],[6,8,6,9],[7,8,7,9],[5,8,5,9],[5,6,5,7],[6,6,6,7],[7,6,7,7],[6,2,6,3],[7,2,7,3],[116,11,116,12],[117,11,117,12],[118,11,118,12],[119,11,119,12],[123,11,123,12],[150,13,150,14],[151,13,151,14],[128,11,133,11],[128,12,133,12],[57,13,57,14],[58,13,58,14],[116,9,116,10],[117,9,117,10],[118,9,118,10],[119,9,119,10],[123,9,123,10],[110,7,110,8],[111,7,111,8],[112,7,112,8],[113,7,113,8],[114,7,114,8],[115,7,115,8],[116,7,116,8],[117,7,117,8],[0,1,1,7],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[22,6,22,7],[21,6,21,7],[20,6,20,7],[19,6,19,7],[13,2,13,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[5,4,5,5],[6,4,6,5],[7,4,7,5],[15,4,15,7],[16,6,16,7],[16,4,16,5],[25,8,25,9],[26,8,26,9],[26,10,26,11],[25,10,25,11],[24,10,24,11],[23,10,23,11],[25,6,25,7],[24,6,24,7],[23,6,23,7],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9],[23,8,23,9],[20,10,20,11],[19,10,19,11],[22,10,22,11],[21,10,21,11],[26,6,26,7],[43,13,45,14],[41,3,41,14],[51,3,53,4],[54,3,54,4],[54,5,54,6],[28,10,28,11],[28,12,28,13],[19,16,19,17],[20,16,20,17],[21,16,21,17],[22,16,22,17],[23,16,23,17],[24,16,24,17],[25,16,25,17],[26,16,26,17],[19,12,19,13],[20,12,20,13],[21,12,21,13],[22,12,22,13],[23,12,23,13],[24,12,24,13],[25,12,25,13],[26,12,26,13],[19,14,19,15],[20,14,20,15],[21,14,21,15],[22,14,22,15],[23,14,23,15],[24,14,24,15],[25,14,25,15],[26,14,26,15],[24,8,24,9],[239,15,239,16],[238,15,238,16],[237,15,237,16],[234,15,236,16],[233,3,233,16],[214,3,214,16],[215,15,217,16],[218,15,218,16],[219,15,219,16],[220,15,220,16],[221,15,221,16],[222,15,222,16],[223,15,223,16],[224,15,224,16],[225,15,225,16],[226,5,226,6],[215,3,217,4],[218,3,218,4],[219,3,219,4],[220,3,220,4],[221,3,221,4],[222,3,222,4],[223,3,223,4],[224,3,224,4],[220,7,220,8],[221,7,221,8],[222,7,222,8],[223,7,223,8],[224,7,224,8],[225,7,225,8],[226,7,226,8],[215,9,217,10],[262,15,262,16],[263,15,263,16],[264,15,264,16],[245,15,245,16],[244,15,244,16],[243,15,243,16],[242,15,242,16],[241,15,241,16],[240,15,240,16],[252,3,252,16],[253,15,255,16],[256,15,256,16],[257,15,257,16],[258,15,258,16],[259,15,259,16],[260,15,260,16],[261,15,261,16],[245,5,245,6],[245,3,245,4],[245,9,245,10],[245,7,245,8],[243,13,243,14],[244,13,244,14],[245,13,245,14],[264,3,264,4],[256,5,256,6],[257,5,257,6],[258,5,258,6],[259,5,259,6],[260,5,260,6],[261,5,261,6],[262,5,262,6],[226,15,226,16],[17,2,18,3],[17,4,18,5],[17,6,18,7],[17,8,18,9],[17,10,18,11],[17,12,18,13],[17,14,18,15],[17,16,18,17],[159,3,159,16],[178,3,178,16],[195,3,195,16],[196,15,198,16],[199,15,199,16],[200,15,200,16],[201,15,201,16],[202,15,202,16],[203,15,203,16],[204,15,204,16],[205,15,205,16],[206,15,206,16],[207,15,207,16],[195,17,198,18],[199,17,199,18],[160,15,162,16],[163,15,163,16],[164,15,164,16],[165,15,165,16],[166,15,166,16],[167,15,167,16],[168,15,168,16],[169,15,169,16],[207,17,207,18],[15,8,16,17],[27,14,27,15],[27,16,27,17],[28,14,28,15],[28,16,28,17],[189,15,189,16],[190,15,190,16],[171,15,171,16],[179,15,181,16],[182,15,182,16],[183,15,183,16],[184,15,184,16],[185,15,185,16],[186,15,186,16],[187,15,187,16],[188,15,188,16],[170,15,170,16],[112,15,112,16],[113,15,113,16],[114,15,114,16],[115,15,115,16],[116,15,116,16],[117,15,117,16],[118,15,118,16],[51,15,53,16],[54,15,54,16],[55,15,55,16],[56,15,56,16],[57,15,57,16],[58,15,58,16],[59,15,59,16],[200,17,200,18],[201,17,201,18],[202,17,202,18],[203,17,203,18],[204,17,204,18],[205,17,205,18],[206,17,206,18],[60,15,60,16],[67,15,67,16],[68,15,68,16],[69,15,69,16],[50,3,50,16],[59,13,59,14],[60,13,60,14],[60,7,60,8],[59,7,59,8],[59,5,59,6],[60,5,60,6],[55,11,55,12],[59,3,59,4],[60,3,60,4],[56,7,56,8],[160,3,162,4],[163,3,163,4],[164,3,164,4],[165,3,165,4],[166,3,166,4],[167,3,167,4],[147,13,147,14],[55,7,55,8],[54,7,54,8],[51,7,53,8],[119,15,119,16],[123,15,123,16],[141,13,141,14],[142,13,142,14],[171,3,171,4],[160,5,162,6],[163,5,163,6],[164,5,164,6],[165,5,165,6],[166,5,166,6],[167,5,167,6],[168,5,168,6],[165,7,165,8],[166,7,166,8],[167,7,167,8],[168,7,168,8],[24,4,24,5],[25,4,25,5],[26,4,26,5],[51,5,53,6],[51,9,53,10],[61,13,61,14],[62,13,62,14],[63,13,63,14],[64,13,64,14],[65,13,65,14],[27,2,27,3],[28,2,28,3],[34,3,34,7],[36,3,36,7],[54,9,54,10],[55,9,55,10],[172,1,172,2],[173,1,173,2],[172,15,172,16],[173,15,173,16],[172,3,172,4],[173,3,173,4],[172,5,172,6],[173,5,173,6],[172,7,172,8],[173,7,173,8],[172,9,172,10],[173,9,173,10],[172,11,172,12],[173,11,173,12],[172,13,172,14],[173,13,173,14],[169,7,169,8],[170,7,170,8],[171,7,171,8],[170,13,170,14],[171,13,171,14],[165,1,165,2],[166,1,166,2],[167,1,167,2],[168,1,168,2],[160,1,162,2],[160,11,162,12],[163,11,163,12],[164,11,164,12],[165,11,165,12],[135,13,135,14],[136,13,136,14],[148,13,148,14],[149,13,149,14],[120,15,120,16],[121,15,121,16],[122,15,122,16],[29,4,29,5],[29,6,29,7],[74,3,74,14],[66,13,66,14],[70,13,70,14],[51,11,53,12],[51,13,53,14],[54,13,54,14],[55,13,55,14],[56,13,56,14],[29,1,29,3],[87,13,87,14],[88,13,88,14],[137,13,137,14],[138,13,138,14],[139,13,139,14],[27,4,27,5],[27,6,27,7],[27,8,27,9],[27,10,27,11],[27,12,27,13],[28,4,28,5],[28,6,28,7],[28,8,28,9],[94,13,94,14],[95,13,95,14],[96,13,96,14],[143,13,143,14],[144,13,144,14],[118,13,118,14],[117,13,117,14],[116,13,116,14],[104,13,106,14],[110,13,110,14],[109,13,109,14],[108,13,108,14]],"merged_total":1044,"flags":["merged_cut"]}
[null,"HMEA model - Economic Data"]
[]
[null,{"$f":"\"  Version: v\" & Version","v":"  Version: v1.04"}]
[null,"VAT and NIC data"]
[]
[null,null,null,null,"Total (£ Million)",null,"Population (count)",null,"Base year"]
[null,null,"National Insurance (NIC)",null,2732,null,1883179,null,2018]
[null,null,"Value Added Tax (VAT)",null,3146,null,1883179,null,2018]
[]
[]
[]
[null,"Network name, tax data and growth rates"]
[]
[null,"Network","Case Study - Example"]
[]
[null,null,null,null,"Base year data",null,null,null,"Basic Growth rates (% per year)"]
[null,null,null,null,"Year",null,2019]
[null,null,"Name",null,"Population",null," Tax receipts from Income  (£ millon)",null,"aGVA ",null,"Tax receipts from Income",null,"VAT ",null,"NIC",null,"Employment "]
[]
[null,"Sub-network 1","R1",null,419021,null,679,null,1.4E-2,null,1.4E-2,null,1.4E-2,null,1.4E-2,null,8.9999999999999993E-3]
[null,"Sub-network 2","R2",null,544460,null,800,null,1.4E-2,null,1.4E-2,null,1.4E-2,null,1.4E-2,null,8.9999999999999993E-3]
[null,"Sub-network 3"]
[null,"Sub-network 4"]
[null,"Sub-network 5"]
[null,"Sub-network 6"]
[null,"Sub-network 7"]
[null,"Sub-network 8"]
[null,"Sub-network 9"]
[null,"Sub-network 10"]
[null,{"$f":"\"Total for \" & Net_Name","v":"Total for Case Study - Example"},null,null,{"$f":"SUM(E20:E29)","v":963481},null,{"$f":"SUM(G20:G29)","v":1479}]
[]
[]
[null,"Discount rates"]
[]
[null,null,"%","Rate applies to"]
[null,"Discount rate 1",3.5000000000000003E-2,"The first",30,"years of the analysis"]
[null,"Discount rate 2",0.03,"The remainder of the analysis"]
[]
[]
[null,"Industry sectors"]
[]
[null,null,null,"Industry sectors for analysis"]
[null,null,null,"Sector 1",null,"Sector 2",null,"Sector 3",null,"Sector 4",null,"Sector 5",null,"Sector 6"]
[null,null,"Name","Manufacturing",null,"Construction",null,"Human health and social work activities",null,"Agriculture, forestry and fishing",null,"Public administration",null,"Other service activities"]
[]
[]
[]
[]
[null,"aGVA data"]
[]
[null,null,null,"aGVA % Split by SIC codes"]
[null,null,"SIC code",{"$f":"IF(D44=\"\",D43,D44)","v":"Manufacturing"},null,{"$f":"IF(F44=\"\",F43,F44)","v":"Construction"},null,{"$f":"IF(H44=\"\",H43,H44)","v":"Human health and social work activities"},null,{"$f":"IF(J44=\"\",J43,J44)","v":"Agriculture, forestry and fishing"},null,{"$f":"IF(L44=\"\",L43,L44)","v":"Public administration"},null,{"$f":"IF(N44=\"\",N43,N44)","v":"Other service activities"},null,"Total %"]
[]
[]
[null,null,"C",0.7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D55:N55)","v":0.7}]
[null,null,"Q",null,null,null,null,0.8,null,null,null,null,null,null,null,0.8]
[null,null,"O",null,null,null,null,null,null,null,null,0.25,null,null,null,0.25]
[null,null,"A",null,null,null,null,null,null,0.7,null,null,null,null,null,0.7]
[null,null,"C",null,null,0.7,null,null,null,null,null,null,null,null,null,0.7]
[null,null,"Other",null,null,null,null,null,null,null,null,null,null,0.4,null,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D68:N68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"aGVA base year",null,2018]
[]
[null,null,null,"aGVA data (£ million)"]
[null,null,"SIC code",{"$f":"IF(D1_Name=\"\",\".\",D1_Name)","v":"R1"},{"$f":"IF(D2_Name=\"\",\".\",D2_Name)","v":"R2"},{"$f":"IF(D3_Name=\"\",\".\",D3_Name)","v":"."},{"$f":"IF(D4_Name=\"\",\".\",D4_Name)","v":"."},{"$f":"IF(D5_Name=\"\",\".\",D5_Name)","v":"."},{"$f":"IF(D6_Name=\"\",\".\",D6_Name)","v":"."},{"$f":"IF(D7_Name=\"\",\".\",D7_Name)","v":"."},{"$f":"IF(D8_Name=\"\",\".\",D8_Name)","v":"."},{"$f":"IF(D9_Name=\"\",\".\",D9_Name)","v":"."},{"$f":"IF(D10_Name=\"\",\".\",D10_Name)","v":"."},{"$f":"B183","v":"Total for Case Study - Example"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(C55=\"\",\".\",C55)","v":"C"},1122.2727272727273,1323.6363636363635,null,null,null,null,null,null,null,null,{"$f":"SUM(D82:M82)","v":2445.909090909091}]
[null,null,"Q",784.99999999999989,925.90909090909088,null,null,null,null,null,null,null,null,1710.9090909090908]
[null,null,"O",671.36363636363626,791.36363636363626,null,null,null,null,null,null,null,null,1462.7272727272725]
[null,null,"A",637.27272727272725,751.36363636363626,null,null,null,null,null,null,null,null,1388.6363636363635]
[null,null,"C",485.90909090909088,573.18181818181813,null,null,null,null,null,null,null,null,1059.090909090909]
[null,null,"Other",449.99999999999994,530.90909090909088,null,null,null,null,null,null,null,null,980.90909090909076]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"IF(C68=\"\",\".\",C68)","v":"."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D95:M95)","v":0}]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"IF(C71=\"\",\".\",C71)","v":"."},null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total aGVA for all sectors",4152,4897,null,null,null,null,null,null,null,null,9049]
[]
[]
[null,"Employment data"]
[]
[null,null,null,"Employment data  % Split by SIC codes"]
[null,null,"SIC code",{"$f":"D52","v":"Manufacturing"},null,{"$f":"F52","v":"Construction"},null,{"$f":"H52","v":"Human health and social work activities"},null,{"$f":"J52","v":"Agriculture, forestry and fishing"},null,{"$f":"L52","v":"Public administration"},null,{"$f":"N52","v":"Other service activities"},null,"Total %"]
[]
[]
[null,null,"C",0.6,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D108:N108)","v":0.6}]
[null,null,"Q",null,null,null,null,0.3,null,null,null,null,null,null,null,0.3]
[null,null,"O",null,null,null,null,null,null,null,null,0.7,null,null,null,0.7]
[null,null,"A",null,null,null,null,null,null,0.65,null,null,null,null,null,0.65]
[null,null,"F",null,null,0.3,null,null,null,null,null,null,null,null,null,0.3]
[null,null,"Other",null,null,null,null,null,null,null,null,null,null,0.7,null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D121:N121)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Employment base year",null,2019]
[]
[null,null,null,"Employment data (Count)"]
[null,null,"SIC code",{"$f":"D76","v":"R1"},"R2",".",".",".",".",".",".",{"$f":"L76","v":"."},".",{"$f":"N76","v":"Total for Case Study - Example"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(C108=\"\",\".\",C108)","v":"C"},17280,13240,null,null,null,null,null,null,null,null,{"$f":"SUM(D135:M135)","v":30520}]
[null,null,"Q",1560,1960,null,null,null,null,null,null,null,null,3520]
[null,null,"O",19720,24120,null,null,null,null,null,null,null,null,43840]
[null,null,"A",15920,19600,null,null,null,null,null,null,null,null,35520]
[null,null,"F",7720,11200,null,null,null,null,null,null,null,null,18920]
[null,null,"Other",9960,13320,null,null,null,null,null,null,null,null,23280]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"IF(C121=\"\",\".\",C121)","v":"."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D148:M148)","v":0}]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,".",null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"IF(C124=\"\",\".\",C124)","v":"."},null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Employment for all sectors",72160,83440,null,null,null,null,null,null,null,null,155600]
[]
[]
[null,"Adjusted data for named sectors"]
[]
[]
[null,"aGVA base year",null,{"$f":"aGVA_BaseYear","v":2018}]
[]
[null,null,null,"aGVA data (£ million)"]
[null,null,null,{"$f":"D52","v":"Manufacturing"},null,{"$f":"F52","v":"Construction"},null,{"$f":"H52","v":"Human health and social work activities"},null,{"$f":"J52","v":"Agriculture, forestry and fishing"},null,{"$f":"L52","v":"Public administration"},null,{"$f":"N52","v":"Other service activities"},null,"Total for Named sectors"]
[]
[]
[null,{"$f":"B30","v":"Total for Case Study - Example"},null,{"$f":"SUM(D165:D174)","v":1712.1363636363635},null,{"$f":"SUM(F165:F174)","v":741.36363636363626},null,{"$f":"SUM(H165:H174)","v":1368.7272727272727},null,{"$f":"SUM(J165:J174)","v":972.0454545454545},null,{"$f":"SUM(L165:L174)","v":365.68181818181813},null,{"$f":"SUM(N165:N174)","v":392.36363636363637},null,{"$f":"SUM(P165:P174)","v":5552.318181818182}]
[null,{"$f":"IF(D1_Name=\"\",\"\",D1_Name)","v":"R1"},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$D$82:$D$98)=0,\"\",SUMPRODUCT(D$55:D$71,$D$82:$D$98))","v":785.59090909090901},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$D$82:$D$98)=0,\"\",SUMPRODUCT(F$55:F$71,$D$82:$D$98))","v":340.13636363636357},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$D$82:$D$98)=0,\"\",SUMPRODUCT(H$55:H$71,$D$82:$D$98))","v":628},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$D$82:$D$98)=0,\"\",SUMPRODUCT(J$55:J$71,$D$82:$D$98))","v":446.09090909090907},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$D$82:$D$98)=0,\"\",SUMPRODUCT(L$55:L$71,$D$82:$D$98))","v":167.84090909090907},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$D$82:$D$98)=0,\"\",SUMPRODUCT(N$55:N$71,$D$82:$D$98))","v":180},null,{"$f":"IF(SUM(D165:N165)=0,\"\",SUM(D165:N165))","v":2547.6590909090905}]
[null,{"$f":"IF(D2_Name=\"\",\"\",D2_Name)","v":"R2"},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$E$82:$E$98)=0,\"\",SUMPRODUCT(D$55:D$71,$E$82:$E$98))","v":926.54545454545439},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$E$82:$E$98)=0,\"\",SUMPRODUCT(F$55:F$71,$E$82:$E$98))","v":401.22727272727269},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$E$82:$E$98)=0,\"\",SUMPRODUCT(H$55:H$71,$E$82:$E$98))","v":740.72727272727275},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$E$82:$E$98)=0,\"\",SUMPRODUCT(J$55:J$71,$E$82:$E$98))","v":525.95454545454538},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$E$82:$E$98)=0,\"\",SUMPRODUCT(L$55:L$71,$E$82:$E$98))","v":197.84090909090907},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$E$82:$E$98)=0,\"\",SUMPRODUCT(N$55:N$71,$E$82:$E$98))","v":212.36363636363637},null,3004.659090909091]
[null,{"$f":"IF(D3_Name=\"\",\"\",D3_Name)","v":""},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$F$82:$F$98)=0,\"\",SUMPRODUCT(D$55:D$71,$F$82:$F$98))","v":""},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$F$82:$F$98)=0,\"\",SUMPRODUCT(F$55:F$71,$F$82:$F$98))","v":""},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$F$82:$F$98)=0,\"\",SUMPRODUCT(H$55:H$71,$F$82:$F$98))","v":""},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$F$82:$F$98)=0,\"\",SUMPRODUCT(J$55:J$71,$F$82:$F$98))","v":""},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$F$82:$F$98)=0,\"\",SUMPRODUCT(L$55:L$71,$F$82:$F$98))","v":""},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$F$82:$F$98)=0,\"\",SUMPRODUCT(N$55:N$71,$F$82:$F$98))","v":""},null,""]
[null,{"$f":"IF(D4_Name=\"\",\"\",D4_Name)","v":""},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$G$82:$G$98)=0,\"\",SUMPRODUCT(D$55:D$71,$G$82:$G$98))","v":""},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$G$82:$G$98)=0,\"\",SUMPRODUCT(F$55:F$71,$G$82:$G$98))","v":""},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$G$82:$G$98)=0,\"\",SUMPRODUCT(H$55:H$71,$G$82:$G$98))","v":""},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$G$82:$G$98)=0,\"\",SUMPRODUCT(J$55:J$71,$G$82:$G$98))","v":""},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$G$82:$G$98)=0,\"\",SUMPRODUCT(L$55:L$71,$G$82:$G$98))","v":""},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$G$82:$G$98)=0,\"\",SUMPRODUCT(N$55:N$71,$G$82:$G$98))","v":""},null,""]
[null,{"$f":"IF(D5_Name=\"\",\"\",D5_Name)","v":""},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$H$82:$H$98)=0,\"\",SUMPRODUCT(D$55:D$71,$H$82:$H$98))","v":""},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$H$82:$H$98)=0,\"\",SUMPRODUCT(F$55:F$71,$H$82:$H$98))","v":""},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$H$82:$H$98)=0,\"\",SUMPRODUCT(H$55:H$71,$H$82:$H$98))","v":""},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$H$82:$H$98)=0,\"\",SUMPRODUCT(J$55:J$71,$H$82:$H$98))","v":""},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$H$82:$H$98)=0,\"\",SUMPRODUCT(L$55:L$71,$H$82:$H$98))","v":""},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$H$82:$H$98)=0,\"\",SUMPRODUCT(N$55:N$71,$H$82:$H$98))","v":""},null,""]
[null,{"$f":"IF(D6_Name=\"\",\"\",D6_Name)","v":""},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$I$82:$I$98)=0,\"\",SUMPRODUCT(D$55:D$71,$I$82:$I$98))","v":""},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$I$82:$I$98)=0,\"\",SUMPRODUCT(F$55:F$71,$I$82:$I$98))","v":""},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$I$82:$I$98)=0,\"\",SUMPRODUCT(H$55:H$71,$I$82:$I$98))","v":""},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$I$82:$I$98)=0,\"\",SUMPRODUCT(J$55:J$71,$I$82:$I$98))","v":""},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$I$82:$I$98)=0,\"\",SUMPRODUCT(L$55:L$71,$I$82:$I$98))","v":""},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$I$82:$I$98)=0,\"\",SUMPRODUCT(N$55:N$71,$I$82:$I$98))","v":""},null,""]
[null,{"$f":"IF(D7_Name=\"\",\"\",D7_Name)","v":""},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$J$82:$J$98)=0,\"\",SUMPRODUCT(D$55:D$71,$J$82:$J$98))","v":""},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$J$82:$J$98)=0,\"\",SUMPRODUCT(F$55:F$71,$J$82:$J$98))","v":""},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$J$82:$J$98)=0,\"\",SUMPRODUCT(H$55:H$71,$J$82:$J$98))","v":""},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$J$82:$J$98)=0,\"\",SUMPRODUCT(J$55:J$71,$J$82:$J$98))","v":""},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$J$82:$J$98)=0,\"\",SUMPRODUCT(L$55:L$71,$J$82:$J$98))","v":""},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$J$82:$J$98)=0,\"\",SUMPRODUCT(N$55:N$71,$J$82:$J$98))","v":""},null,""]
[null,{"$f":"IF(D8_Name=\"\",\"\",D8_Name)","v":""},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$K$82:$K$98)=0,\"\",SUMPRODUCT(D$55:D$71,$K$82:$K$98))","v":""},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$K$82:$K$98)=0,\"\",SUMPRODUCT(F$55:F$71,$K$82:$K$98))","v":""},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$K$82:$K$98)=0,\"\",SUMPRODUCT(H$55:H$71,$K$82:$K$98))","v":""},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$K$82:$K$98)=0,\"\",SUMPRODUCT(J$55:J$71,$K$82:$K$98))","v":""},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$K$82:$K$98)=0,\"\",SUMPRODUCT(L$55:L$71,$K$82:$K$98))","v":""},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$K$82:$K$98)=0,\"\",SUMPRODUCT(N$55:N$71,$K$82:$K$98))","v":""},null,""]
[null,{"$f":"IF(D9_Name=\"\",\"\",D9_Name)","v":""},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$L$82:$L$98)=0,\"\",SUMPRODUCT(D$55:D$71,$L$82:$L$98))","v":""},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$L$82:$L$98)=0,\"\",SUMPRODUCT(F$55:F$71,$L$82:$L$98))","v":""},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$L$82:$L$98)=0,\"\",SUMPRODUCT(H$55:H$71,$L$82:$L$98))","v":""},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$L$82:$L$98)=0,\"\",SUMPRODUCT(J$55:J$71,$L$82:$L$98))","v":""},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$L$82:$L$98)=0,\"\",SUMPRODUCT(L$55:L$71,$L$82:$L$98))","v":""},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$L$82:$L$98)=0,\"\",SUMPRODUCT(N$55:N$71,$L$82:$L$98))","v":""},null,""]
[null,{"$f":"IF(D10_Name=\"\",\"\",D10_Name)","v":""},null,{"$f":"IF(SUMPRODUCT(D$55:D$71,$M$82:$M$98)=0,\"\",SUMPRODUCT(D$55:D$71,$M$82:$M$98))","v":""},null,{"$f":"IF(SUMPRODUCT(F$55:F$71,$M$82:$M$98)=0,\"\",SUMPRODUCT(F$55:F$71,$M$82:$M$98))","v":""},null,{"$f":"IF(SUMPRODUCT(H$55:H$71,$M$82:$M$98)=0,\"\",SUMPRODUCT(H$55:H$71,$M$82:$M$98))","v":""},null,{"$f":"IF(SUMPRODUCT(J$55:J$71,$M$82:$M$98)=0,\"\",SUMPRODUCT(J$55:J$71,$M$82:$M$98))","v":""},null,{"$f":"IF(SUMPRODUCT(L$55:L$71,$M$82:$M$98)=0,\"\",SUMPRODUCT(L$55:L$71,$M$82:$M$98))","v":""},null,{"$f":"IF(SUMPRODUCT(N$55:N$71,$M$82:$M$98)=0,\"\",SUMPRODUCT(N$55:N$71,$M$82:$M$98))","v":""},null,""]
[]
[]
[null,"Employment base year",null,{"$f":"Employ_BaseYear","v":2019}]
[]
[null,null,null,"Employment data (Count)"]
[null,null,null,{"$f":"D161","v":"Manufacturing"},null,{"$f":"F161","v":"Construction"},null,{"$f":"H161","v":"Human health and social work activities"},null,{"$f":"J161","v":"Agriculture, forestry and fishing"},null,{"$f":"L161","v":"Public administration"},null,{"$f":"N161","v":"Other service activities"},null,"Total for Named sectors"]
[]
[]
[null,{"$f":"B164","v":"Total for Case Study - Example"},null,{"$f":"SUM(D184:D193)","v":18312},null,{"$f":"SUM(F184:F193)","v":5676},null,{"$f":"SUM(H184:H193)","v":1056},null,{"$f":"SUM(J184:J193)","v":23088},null,{"$f":"SUM(L184:L193)","v":30688},null,{"$f":"SUM(N184:N193)","v":16296},null,{"$f":"SUM(P184:P193)","v":95116}]
[null,"R1",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$D$135:$D$151)=0,\"\",SUMPRODUCT(D$108:D$124,$D$135:$D$151))","v":10368},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$D$135:$D$151)=0,\"\",SUMPRODUCT(F$108:F$124,$D$135:$D$151))","v":2316},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$D$135:$D$151)=0,\"\",SUMPRODUCT(H$108:H$124,$D$135:$D$151))","v":468},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$D$135:$D$151)=0,\"\",SUMPRODUCT(J$108:J$124,$D$135:$D$151))","v":10348},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$D$135:$D$151)=0,\"\",SUMPRODUCT(L$108:L$124,$D$135:$D$151))","v":13804},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$D$135:$D$151)=0,\"\",SUMPRODUCT(N$108:N$124,$D$135:$D$151))","v":6972},null,{"$f":"IF(SUM(D184:N184)=0,\"\",SUM(D184:N184))","v":44276}]
[null,"R2",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$E$135:$E$151)=0,\"\",SUMPRODUCT(D$108:D$124,$E$135:$E$151))","v":7944},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$E$135:$E$151)=0,\"\",SUMPRODUCT(F$108:F$124,$E$135:$E$151))","v":3360},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$E$135:$E$151)=0,\"\",SUMPRODUCT(H$108:H$124,$E$135:$E$151))","v":588},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$E$135:$E$151)=0,\"\",SUMPRODUCT(J$108:J$124,$E$135:$E$151))","v":12740},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$E$135:$E$151)=0,\"\",SUMPRODUCT(L$108:L$124,$E$135:$E$151))","v":16884},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$E$135:$E$151)=0,\"\",SUMPRODUCT(N$108:N$124,$E$135:$E$151))","v":9324},null,50840]
[null,"",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$F$135:$F$151)=0,\"\",SUMPRODUCT(D$108:D$124,$F$135:$F$151))","v":""},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$F$135:$F$151)=0,\"\",SUMPRODUCT(F$108:F$124,$F$135:$F$151))","v":""},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$F$135:$F$151)=0,\"\",SUMPRODUCT(H$108:H$124,$F$135:$F$151))","v":""},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$F$135:$F$151)=0,\"\",SUMPRODUCT(J$108:J$124,$F$135:$F$151))","v":""},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$F$135:$F$151)=0,\"\",SUMPRODUCT(L$108:L$124,$F$135:$F$151))","v":""},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$F$135:$F$151)=0,\"\",SUMPRODUCT(N$108:N$124,$F$135:$F$151))","v":""},null,""]
[null,"",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$G$135:$G$151)=0,\"\",SUMPRODUCT(D$108:D$124,$G$135:$G$151))","v":""},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$G$135:$G$151)=0,\"\",SUMPRODUCT(F$108:F$124,$G$135:$G$151))","v":""},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$G$135:$G$151)=0,\"\",SUMPRODUCT(H$108:H$124,$G$135:$G$151))","v":""},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$G$135:$G$151)=0,\"\",SUMPRODUCT(J$108:J$124,$G$135:$G$151))","v":""},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$G$135:$G$151)=0,\"\",SUMPRODUCT(L$108:L$124,$G$135:$G$151))","v":""},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$G$135:$G$151)=0,\"\",SUMPRODUCT(N$108:N$124,$G$135:$G$151))","v":""},null,""]
[null,"",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$H$135:$H$151)=0,\"\",SUMPRODUCT(D$108:D$124,$H$135:$H$151))","v":""},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$H$135:$H$151)=0,\"\",SUMPRODUCT(F$108:F$124,$H$135:$H$151))","v":""},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$H$135:$H$151)=0,\"\",SUMPRODUCT(H$108:H$124,$H$135:$H$151))","v":""},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$H$135:$H$151)=0,\"\",SUMPRODUCT(J$108:J$124,$H$135:$H$151))","v":""},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$H$135:$H$151)=0,\"\",SUMPRODUCT(L$108:L$124,$H$135:$H$151))","v":""},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$H$135:$H$151)=0,\"\",SUMPRODUCT(N$108:N$124,$H$135:$H$151))","v":""},null,""]
[null,"",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$I$135:$I$151)=0,\"\",SUMPRODUCT(D$108:D$124,$I$135:$I$151))","v":""},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$I$135:$I$151)=0,\"\",SUMPRODUCT(F$108:F$124,$I$135:$I$151))","v":""},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$I$135:$I$151)=0,\"\",SUMPRODUCT(H$108:H$124,$I$135:$I$151))","v":""},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$I$135:$I$151)=0,\"\",SUMPRODUCT(J$108:J$124,$I$135:$I$151))","v":""},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$I$135:$I$151)=0,\"\",SUMPRODUCT(L$108:L$124,$I$135:$I$151))","v":""},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$I$135:$I$151)=0,\"\",SUMPRODUCT(N$108:N$124,$I$135:$I$151))","v":""},null,""]
[null,"",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$J$135:$J$151)=0,\"\",SUMPRODUCT(D$108:D$124,$J$135:$J$151))","v":""},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$J$135:$J$151)=0,\"\",SUMPRODUCT(F$108:F$124,$J$135:$J$151))","v":""},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$J$135:$J$151)=0,\"\",SUMPRODUCT(H$108:H$124,$J$135:$J$151))","v":""},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$J$135:$J$151)=0,\"\",SUMPRODUCT(J$108:J$124,$J$135:$J$151))","v":""},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$J$135:$J$151)=0,\"\",SUMPRODUCT(L$108:L$124,$J$135:$J$151))","v":""},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$J$135:$J$151)=0,\"\",SUMPRODUCT(N$108:N$124,$J$135:$J$151))","v":""},null,""]
[null,"",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$K$135:$K$151)=0,\"\",SUMPRODUCT(D$108:D$124,$K$135:$K$151))","v":""},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$K$135:$K$151)=0,\"\",SUMPRODUCT(F$108:F$124,$K$135:$K$151))","v":""},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$K$135:$K$151)=0,\"\",SUMPRODUCT(H$108:H$124,$K$135:$K$151))","v":""},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$K$135:$K$151)=0,\"\",SUMPRODUCT(J$108:J$124,$K$135:$K$151))","v":""},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$K$135:$K$151)=0,\"\",SUMPRODUCT(L$108:L$124,$K$135:$K$151))","v":""},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$K$135:$K$151)=0,\"\",SUMPRODUCT(N$108:N$124,$K$135:$K$151))","v":""},null,""]
[null,"",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$L$135:$L$151)=0,\"\",SUMPRODUCT(D$108:D$124,$L$135:$L$151))","v":""},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$L$135:$L$151)=0,\"\",SUMPRODUCT(F$108:F$124,$L$135:$L$151))","v":""},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$L$135:$L$151)=0,\"\",SUMPRODUCT(H$108:H$124,$L$135:$L$151))","v":""},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$L$135:$L$151)=0,\"\",SUMPRODUCT(J$108:J$124,$L$135:$L$151))","v":""},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$L$135:$L$151)=0,\"\",SUMPRODUCT(L$108:L$124,$L$135:$L$151))","v":""},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$L$135:$L$151)=0,\"\",SUMPRODUCT(N$108:N$124,$L$135:$L$151))","v":""},null,{"$f":"IF(SUM(D192:N192)=0,\"\",SUM(D192:N192))","v":""}]
[null,"",null,{"$f":"IF(SUMPRODUCT(D$108:D$124,$M$135:$M$151)=0,\"\",SUMPRODUCT(D$108:D$124,$M$135:$M$151))","v":""},null,{"$f":"IF(SUMPRODUCT(F$108:F$124,$M$135:$M$151)=0,\"\",SUMPRODUCT(F$108:F$124,$M$135:$M$151))","v":""},null,{"$f":"IF(SUMPRODUCT(H$108:H$124,$M$135:$M$151)=0,\"\",SUMPRODUCT(H$108:H$124,$M$135:$M$151))","v":""},null,{"$f":"IF(SUMPRODUCT(J$108:J$124,$M$135:$M$151)=0,\"\",SUMPRODUCT(J$108:J$124,$M$135:$M$151))","v":""},null,{"$f":"IF(SUMPRODUCT(L$108:L$124,$M$135:$M$151)=0,\"\",SUMPRODUCT(L$108:L$124,$M$135:$M$151))","v":""},null,{"$f":"IF(SUMPRODUCT(N$108:N$124,$M$135:$M$151)=0,\"\",SUMPRODUCT(N$108:N$124,$M$135:$M$151))","v":""},null,""]
[]
[]
[null,null,null,"Per Capita aGVA (employment based)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Per Capita aGVA (Population based)"]
[null,null,null,{"$f":"D180","v":"Manufacturing"},null,{"$f":"F180","v":"Construction"},null,{"$f":"H180","v":"Human health and social work activities"},null,{"$f":"J180","v":"Agriculture, forestry and fishing"},null,{"$f":"L180","v":"Public administration"},null,{"$f":"N180","v":"Other service activities"},null,"Total for Named sectors"]
[]
[]
[null,{"$f":"B183","v":"Total for Case Study - Example"},null,{"$f":"IFERROR((D164*1000000)/D183, \"\")","v":93498.05393383374},null,{"$f":"IFERROR((F164*1000000)/F183, \"\")","v":130613.74847844191},null,{"$f":"IFERROR((H164*1000000)/H183, \"\")","v":1296143.2506887054},null,{"$f":"IFERROR((J164*1000000)/J183, \"\")","v":42101.760851760853},null,{"$f":"IFERROR((L164*1000000)/L183, \"\")","v":11916.117641482604},null,{"$f":"IFERROR((N164*1000000)/N183, \"\")","v":24077.297273173561},null,{"$f":"IFERROR((P164*1000000)/P183, \"\")","v":58374.176603496591},null,{"$f":"IFERROR(((N99)*1000000)/E30, \"\")","v":9391.9859343360167}]
[null,"R1",null,{"$f":"IFERROR((D165*1000000)/D184, \"\")","v":75770.728114478101},null,{"$f":"IFERROR((F165*1000000)/F184, \"\")","v":146863.71486889618},null,{"$f":"IFERROR((H165*1000000)/H184, \"\")","v":1341880.341880342},null,{"$f":"IFERROR((J165*1000000)/J184, \"\")","v":43108.901149102152},null,{"$f":"IFERROR((L165*1000000)/L184, \"\")","v":12158.860409367508},null,{"$f":"IFERROR((N165*1000000)/N184, \"\")","v":25817.555938037865},null,{"$f":"IFERROR((P165*1000000)/P184, \"\")","v":57540.407690601918},null,{"$f":"IFERROR((D1_aGVA_Sum*1000000)/D1_Pop, \"\")","v":9908.8112528966321}]
[null,"R2",null,{"$f":"IFERROR((D166*1000000)/D185, \"\")","v":116634.62418749426},null,{"$f":"IFERROR((F166*1000000)/F185, \"\")","v":119412.87878787877},null,{"$f":"IFERROR((H166*1000000)/H185, \"\")","v":1259740.2597402597},null,{"$f":"IFERROR((J166*1000000)/J185, \"\")","v":41283.716283716276},null,{"$f":"IFERROR((L166*1000000)/L185, \"\")","v":11717.656307208545},null,{"$f":"IFERROR((N166*1000000)/N185, \"\")","v":22776.022776022779},null,{"$f":"IFERROR((P166*1000000)/P185, \"\")","v":59100.296831414067},null,{"$f":"IFERROR((D2_aGVA_Sum*1000000)/D2_Pop, \"\")","v":8994.2328178378575}]
[null,"",null,{"$f":"IFERROR((D167*1000000)/D186, \"\")","v":""},null,{"$f":"IFERROR((F167*1000000)/F186, \"\")","v":""},null,{"$f":"IFERROR((H167*1000000)/H186, \"\")","v":""},null,{"$f":"IFERROR((J167*1000000)/J186, \"\")","v":""},null,{"$f":"IFERROR((L167*1000000)/L186, \"\")","v":""},null,{"$f":"IFERROR((N167*1000000)/N186, \"\")","v":""},null,{"$f":"IFERROR((P167*1000000)/P186, \"\")","v":""},null,{"$f":"IFERROR((D3_aGVA_Sum*1000000)/D3_Pop, \"\")","v":""}]
[null,"",null,{"$f":"IFERROR((D168*1000000)/D187, \"\")","v":""},null,{"$f":"IFERROR((F168*1000000)/F187, \"\")","v":""},null,{"$f":"IFERROR((H168*1000000)/H187, \"\")","v":""},null,{"$f":"IFERROR((J168*1000000)/J187, \"\")","v":""},null,{"$f":"IFERROR((L168*1000000)/L187, \"\")","v":""},null,{"$f":"IFERROR((N168*1000000)/N187, \"\")","v":""},null,{"$f":"IFERROR((P168*1000000)/P187, \"\")","v":""},null,{"$f":"IFERROR((D4_aGVA_Sum*1000000)/D4_Pop, \"\")","v":""}]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IFERROR((P169*1000000)/P188, \"\")","v":""},null,{"$f":"IFERROR((D5_aGVA_Sum*1000000)/D5_Pop, \"\")","v":""}]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IFERROR((D6_aGVA_Sum*1000000)/D6_Pop, \"\")","v":""}]
[null,"",null,{"$f":"IFERROR((D171*1000000)/D190, \"\")","v":""},null,{"$f":"IFERROR((F171*1000000)/F190, \"\")","v":""},null,{"$f":"IFERROR((H171*1000000)/H190, \"\")","v":""},null,{"$f":"IFERROR((J171*1000000)/J190, \"\")","v":""},null,{"$f":"IFERROR((L171*1000000)/L190, \"\")","v":""},null,{"$f":"IFERROR((N171*1000000)/N190, \"\")","v":""},null,"",null,{"$f":"IFERROR((D7_aGVA_Sum*1000000)/D7_Pop, \"\")","v":""}]
[null,"",null,{"$f":"IFERROR((D172*1000000)/D191, \"\")","v":""},null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IFERROR((D8_aGVA_Sum*1000000)/D8_Pop, \"\")","v":""}]
[null,"",null,{"$f":"IFERROR((D173*1000000)/D192, \"\")","v":""},null,"",null,"",null,"",null,"",null,"",null,{"$f":"IFERROR((P173*1000000)/P192, \"\")","v":""},null,{"$f":"IFERROR((D9_aGVA_Sum*1000000)/D9_Pop, \"\")","v":""}]
[null,"",null,{"$f":"IFERROR((D174*1000000)/D193, \"\")","v":""},null,{"$f":"IFERROR((F174*1000000)/F193, \"\")","v":""},null,{"$f":"IFERROR((H174*1000000)/H193, \"\")","v":""},null,{"$f":"IFERROR((J174*1000000)/J193, \"\")","v":""},null,{"$f":"IFERROR((L174*1000000)/L193, \"\")","v":""},null,{"$f":"IFERROR((N174*1000000)/N193, \"\")","v":""},null,{"$f":"IFERROR((P174*1000000)/P193, \"\")","v":""},null,{"$f":"IFERROR((D10_aGVA_Sum*1000000)/D10_Pop, \"\")","v":""}]
[]
[]
[null,"Tax recipts base year",null,{"$f":"TaxReceip_BaseYear","v":2019}]
[]
[null,null,null,"Total tax recipts from Income (£k)"]
[null,null,null,{"$f":"D197","v":"Manufacturing"},null,{"$f":"F197","v":"Construction"},null,{"$f":"H197","v":"Human health and social work activities"},null,{"$f":"J197","v":"Agriculture, forestry and fishing"},null,{"$f":"L197","v":"Public administration"},null,{"$f":"N197","v":"Other service activities"},null,"Total for Named sectors"]
[]
[]
[null,{"$f":"B200","v":"Total for Case Study - Example"},null,{"$f":"SUM(D220:D229)","v":173724.11069042268},null,{"$f":"SUM(F220:F229)","v":54007.503459872911},null,{"$f":"SUM(H220:H229)","v":10041.29786157532},null,{"$f":"SUM(J220:J229)","v":219518.659875891},null,{"$f":"SUM(L220:L229)","v":291769.93742466404},null,{"$f":"SUM(N220:N229)","v":155000.01971755532},null,{"$f":"SUM(P220:P229)","v":904061.52902998123}]
[null,"R1",null,{"$f":"IFERROR(D1_TaxReceip*1000*D184/D1_Employ_Sum,\"\")","v":97559.201773835914},null,{"$f":"IFERROR(D1_TaxReceip*1000*F184/D1_Employ_Sum,\"\")","v":21792.738359201772},null,{"$f":"IFERROR(D1_TaxReceip*1000*H184/D1_Employ_Sum,\"\")","v":4403.7139689578717},null,{"$f":"IFERROR(D1_TaxReceip*1000*J184/D1_Employ_Sum,\"\")","v":97371.008869179597},null,{"$f":"IFERROR(D1_TaxReceip*1000*L184/D1_Employ_Sum,\"\")","v":129890.74279379158},null,{"$f":"IFERROR(D1_TaxReceip*1000*N184/D1_Employ_Sum,\"\")","v":65604.046563192911},null,{"$f":"IFERROR(D1_TaxReceip*1000*P184/D1_Employ_Sum,\"\")","v":416621.45232815965}]
[null,"R2",null,{"$f":"IFERROR(D2_TaxReceip*1000*D185/D2_Employ_Sum,\"\")","v":76164.908916586763},null,{"$f":"IFERROR(D2_TaxReceip*1000*F185/D2_Employ_Sum,\"\")","v":32214.765100671142},null,{"$f":"IFERROR(D2_TaxReceip*1000*H185/D2_Employ_Sum,\"\")","v":5637.5838926174492},null,{"$f":"IFERROR(D2_TaxReceip*1000*J185/D2_Employ_Sum,\"\")","v":122147.65100671141},null,{"$f":"IFERROR(D2_TaxReceip*1000*L185/D2_Employ_Sum,\"\")","v":161879.19463087249},null,{"$f":"IFERROR(D2_TaxReceip*1000*N185/D2_Employ_Sum,\"\")","v":89395.973154362422},null,{"$f":"IFERROR(D2_TaxReceip*1000*P185/D2_Employ_Sum,\"\")","v":487440.07670182164}]
[null,"",null,{"$f":"IFERROR(D3_TaxReceip*1000*D186/D3_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D3_TaxReceip*1000*F186/D3_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D3_TaxReceip*1000*H186/D3_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D3_TaxReceip*1000*J186/D3_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D3_TaxReceip*1000*L186/D3_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D3_TaxReceip*1000*N186/D3_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D3_TaxReceip*1000*P186/D3_Employ_Sum,\"\")","v":""}]
[null,"",null,{"$f":"IFERROR(D4_TaxReceip*1000*D187/D4_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D4_TaxReceip*1000*F187/D4_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D4_TaxReceip*1000*H187/D4_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D4_TaxReceip*1000*J187/D4_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D4_TaxReceip*1000*L187/D4_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D4_TaxReceip*1000*N187/D4_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D4_TaxReceip*1000*P187/D4_Employ_Sum,\"\")","v":""}]
[null,"",null,{"$f":"IFERROR(D5_TaxReceip*1000*D188/D5_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D5_TaxReceip*1000*F188/D5_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D5_TaxReceip*1000*H188/D5_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D5_TaxReceip*1000*J188/D5_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D5_TaxReceip*1000*L188/D5_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D5_TaxReceip*1000*N188/D5_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D5_TaxReceip*1000*P188/D5_Employ_Sum,\"\")","v":""}]
[null,"",null,{"$f":"IFERROR(D6_TaxReceip*1000*D189/D6_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D6_TaxReceip*1000*F189/D6_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D6_TaxReceip*1000*H189/D6_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D6_TaxReceip*1000*J189/D6_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D6_TaxReceip*1000*L189/D6_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D6_TaxReceip*1000*N189/D6_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D6_TaxReceip*1000*P189/D6_Employ_Sum,\"\")","v":""}]
[null,"",null,{"$f":"IFERROR(D7_TaxReceip*1000*D190/D7_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D7_TaxReceip*1000*F190/D7_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D7_TaxReceip*1000*H190/D7_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D7_TaxReceip*1000*J190/D7_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D7_TaxReceip*1000*L190/D7_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D7_TaxReceip*1000*N190/D7_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D7_TaxReceip*1000*P190/D7_Employ_Sum,\"\")","v":""}]
[null,"",null,{"$f":"IFERROR(D8_TaxReceip*1000*D191/D8_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D8_TaxReceip*1000*F191/D8_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D8_TaxReceip*1000*H191/D8_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D8_TaxReceip*1000*J191/D8_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D8_TaxReceip*1000*L191/D8_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D8_TaxReceip*1000*N191/D8_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D8_TaxReceip*1000*P191/D8_Employ_Sum,\"\")","v":""}]
[null,"",null,{"$f":"IFERROR(D9_TaxReceip*1000*D192/D9_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D9_TaxReceip*1000*F192/D9_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D9_TaxReceip*1000*H192/D9_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D9_TaxReceip*1000*J192/D9_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D9_TaxReceip*1000*L192/D9_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D9_TaxReceip*1000*N192/D9_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D9_TaxReceip*1000*P192/D9_Employ_Sum,\"\")","v":""}]
[null,"",null,{"$f":"IFERROR(D10_TaxReceip*1000*D193/D10_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D10_TaxReceip*1000*F193/D10_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D10_TaxReceip*1000*H193/D10_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D10_TaxReceip*1000*J193/D10_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D10_TaxReceip*1000*L193/D10_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D10_TaxReceip*1000*N193/D10_Employ_Sum,\"\")","v":""},null,{"$f":"IFERROR(D10_TaxReceip*1000*P193/D10_Employ_Sum,\"\")","v":""}]
[]
[]
[null,"VAT base year",null,{"$f":"VAT_BaseYear","v":2018}]
[]
[null,null,null,"Total VAT (£k)"]
[null,null,null,{"$f":"D216","v":"Manufacturing"},null,{"$f":"F216","v":"Construction"},null,{"$f":"H216","v":"Human health and social work activities"},null,{"$f":"J216","v":"Agriculture, forestry and fishing"},null,{"$f":"L216","v":"Public administration"},null,{"$f":"N216","v":"Other service activities"},null,"Total for Named sectors"]
[]
[]
[null,{"$f":"B219","v":"Total for Case Study - Example"},null,{"$f":"SUM(D239:D248)","v":30591.649545794637},null,{"$f":"SUM(F239:F248)","v":9482.2085420451276},null,{"$f":"SUM(H239:H248)","v":1764.1318217758376},null,{"$f":"SUM(J239:J248)","v":38570.336648826269},null,{"$f":"SUM(L239:L248)","v":51266.739911606914},null,{"$f":"SUM(N239:N248)","v":27223.761522404402},null,{"$f":"SUM(P239:P248)","v":158898.82799245318}]
[null,"R1",null,{"$f":"IFERROR(UK_VAT*D184*1000/VAT_POP,\"\")","v":17320.566977435497},null,{"$f":"IFERROR(UK_VAT*F184*1000/VAT_POP,\"\")","v":3869.0618363947347},null,{"$f":"IFERROR(UK_VAT*H184*1000/VAT_POP,\"\")","v":781.83114828701889},null,{"$f":"IFERROR(UK_VAT*J184*1000/VAT_POP,\"\")","v":17287.155389901862},null,{"$f":"IFERROR(UK_VAT*L184*1000/VAT_POP,\"\")","v":23060.677715713693},null,{"$f":"IFERROR(UK_VAT*N184*1000/VAT_POP,\"\")","v":11647.279414224564},null,{"$f":"IFERROR(UK_VAT*P184*1000/VAT_POP,\"\")","v":73966.572481957366}]
[null,"R2",null,13271.082568359141,null,5613.1467056503925,null,982.30067348881869,null,21283.181258924404,null,28206.062195893221,null,15576.482108179838,null,84932.255510495816]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[]
[]
[null,"NIC base year",null,{"$f":"NIC_BaseYear","v":2018}]
[]
[null,null,null,"Total NIC (£k)"]
[null,null,null,{"$f":"D235","v":"Manufacturing"},null,{"$f":"F235","v":"Construction"},null,{"$f":"H235","v":"Human health and social work activities"},null,{"$f":"J235","v":"Agriculture, forestry and fishing"},null,{"$f":"L235","v":"Public administration"},null,{"$f":"N235","v":"Other service activities"},null,"Total for Named sectors"]
[]
[]
[null,{"$f":"B238","v":"Total for Case Study - Example"},null,{"$f":"SUM(D258:D267)","v":26565.920711732659},null,{"$f":"SUM(F258:F267)","v":8234.390889023296},null,{"$f":"SUM(H258:H267)","v":1531.9797002834039},null,{"$f":"SUM(J258:J267)","v":33494.647083468968},null,{"$f":"SUM(L258:L267)","v":44520.258562781339},null,{"$f":"SUM(N258:N267)","v":23641.232193009797},null,{"$f":"SUM(P258:P267)","v":137988.42914029944}]
[null,"R1",null,{"$f":"IFERROR(UK_NIC*D184*1000/NIC_POP,\"\")","v":15041.255239146147},null,{"$f":"IFERROR(UK_NIC*F184*1000/NIC_POP,\"\")","v":3359.9100244851925},null,{"$f":"IFERROR(UK_NIC*H184*1000/NIC_POP,\"\")","v":678.9455489892357},null,{"$f":"IFERROR(UK_NIC*J184*1000/NIC_POP,\"\")","v":15012.240472095324},null,{"$f":"IFERROR(UK_NIC*L184*1000/NIC_POP,\"\")","v":20025.992218477371},null,{"$f":"IFERROR(UK_NIC*N184*1000/NIC_POP,\"\")","v":10114.547793916563},null,{"$f":"IFERROR(UK_NIC*P184*1000/NIC_POP,\"\")","v":64232.891297109833}]
[null,"R2",null,11524.665472586514,null,4874.4808645381027,null,853.03415129416805,null,18482.406611373641,null,24494.266344303967,null,13526.684399093236,null,73755.537843189624]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]

{"sheet":"Network benefits","index":2,"n_rows":76,"n_cols":12,"rows_kept":76,"cut":false,"hidden":false,"merged":[[0,1,1,7],[19,1,19,2],[43,1,45,1],[43,2,45,2],[60,3,60,7],[21,1,23,1],[44,3,45,3],[44,4,45,4],[44,5,45,5],[44,6,45,6],[44,7,45,7],[12,1,12,2],[14,1,14,2],[15,1,15,2],[19,5,19,6],[33,1,33,2],[44,10,45,10],[43,3,43,11],[44,11,45,11],[75,1,75,5],[38,1,38,2],[74,1,74,5],[44,8,45,8],[44,9,45,9],[31,2,31,3],[21,4,22,9],[34,1,34,2],[21,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3]]}
[null,"HMEA model - Network benefits"]
[]
[null,{"$f":"\"  Version: v\" & Version","v":"  Version: v1.04"}]
[]
[]
[]
[]
[]
[]
[]
[null,"Accident costs"]
[]
[null,"Base year",null,2019,null,"Growth rate (%)",1.7999999999999999E-2]
[]
[null,"Cost of fatal accidents",null,1745879]
[null,"Cost of serious accidents",null,199614]
[]
[null,"Alternative network: road traffic and accidents"]
[]
[null,"Traffic base year",null,2018,null,"Traffic Data entry format",null,"DfT"]
[]
[null,"Road Type","Unit",null,"Analysis"]
[]
[null,null,null,null,{"$f":"IF(H20=\"DfT\",\"Cars and taxis\", \"Cars\")","v":"Cars and taxis"},{"$f":"IF(H20=\"DfT\",\"Motorbikes\", \"LGV\")","v":"Motorbikes"},{"$f":"IF(H20=\"DfT\",\"Light vans\", \"OGV1\")","v":"Light vans"},{"$f":"IF(H20=\"DfT\",\"Goods vehicles\", \"OGV2\")","v":"Goods vehicles"},{"$f":"IF(H20=\"DfT\",\"Buses and coaches\", \"PSV\")","v":"Buses and coaches"},"All motor vehicles"]
[null,"A roads - Urban ","Million vehicle km",null,1136,52,178,263,10,{"$f":"SUM(E25:I25)","v":1639}]
[null,"A roads - Rural ","Million vehicle km",null,2489,210,447,94,21,{"$f":"SUM(E26:I26)","v":3261}]
[null,"B roads - Urban","Million vehicle km",null,384,105,94,5,5,593]
[null,"B roads - Rural","Million vehicle km",null,942,210,226,15,10,1403]
[null,"C roads - Urban","Million vehicle km",null,null,null,null,null,null,{"$f":"SUM(E29:I29)","v":0}]
[null,"C roads - Rural","Million vehicle km",null,null,null,null,null,null,0]
[null,"U roads - Urban","Million vehicle km",null,null,null,null,null,null,0]
[null,"U roads - Rural","Million vehicle km",null,null,null,null,null,null,0]
[]
[null,"No. of fatal accidents",null,28]
[null,"No. of serious accidents",null,322]
[]
[]
[null,null,null,{"$f":"E24","v":"Cars and taxis"},{"$f":"F24","v":"Motorbikes"},{"$f":"G24","v":"Light vans"},{"$f":"H24","v":"Goods vehicles"},{"$f":"I24","v":"Buses and coaches"}]
[null,"Annual Growth rates (%)",null,1.2E-2,1.2E-2,1.9E-2,1E-3,3.0000000000000001E-3]
[]
[]
[null,"Redistribution of road traffic"]
[]
[null,"Base Network","Unit","Alternative network"]
[null,null,null,"A roads - Urban ","A roads - Rural ","B roads - Urban","B roads - Rural ","C roads - Urban","C roads - Rural ","U roads - Urban","U roads - Rural ","Total"]
[]
[null,"Motorway Urban","%",0.7,null,0.3,null,null,null,null,null,{"$f":"SUM(D47:K47)","v":1}]
[null,"Motorway Rural","%",null,0.7,null,0.3,null,null,null,null,{"$f":"SUM(D48:K48)","v":1}]
[null,"A roads - Urban ","%",0.3,null,0.4,null,0.3,null,null,null,1]
[null,"A roads - Rural ","%",null,0.3,null,0.5,null,0.2,null,null,1]
[null,"B roads - Urban","%",null,null,null,null,null,null,null,null,0]
[null,"B roads - Rural","%",null,null,null,null,null,null,null,null,0]
[null,"C roads - Urban","%",null,null,null,null,null,null,null,null,0]
[null,"C roads - Rural","%",null,null,null,null,null,null,null,null,0]
[null,"U roads - Urban","%",null,null,null,null,null,null,null,null,0]
[null,"U roads - Rural","%",null,null,null,null,null,null,null,null,0]
[]
[]
[null,"Vehicle speeds for alternative network"]
[]
[null,null,null,"Vehicle speeds for alternative network (km/h)"]
[null,"Alternative network","Unit","Cars","LGV","OGV1","OGV2","PSV"]
[null,"A roads - Urban ","km/h",48,48,40,40,40]
[null,"A roads - Rural ","km/h",80,48,48,48,48]
[null,"B roads - Urban","km/h",48,48,48,48,32]
[null,"B roads - Rural","km/h",64,64,48,48,48]
[null,"C roads - Urban","km/h",48,48,32,32,32]
[null,"C roads - Rural","km/h",48,48,48,48,32]
[null,"U roads - Urban","km/h",48,48,32,32,32]
[null,"U roads - Rural","km/h",48,48,48,48,32]
[]
[]
[null,"Ratio of CO2 emissions between  alternative network and base network"]
[]
[null,"Ratio of emissions between alternative network and base network  - Urban",null,null,null,null,2]
[null,"Ratio of emissions between alternative network and base network  - Rural",null,null,null,null,2]

{"sheet":"Public Income","index":3,"n_rows":69,"n_cols":14,"rows_kept":69,"cut":false,"hidden":false,"merged":[[65,1,68,1],[43,12,48,12],[43,13,48,13],[49,1,52,1],[53,1,56,1],[57,1,60,1],[61,1,64,1],[43,4,48,4],[43,5,48,5],[43,6,48,6],[43,7,48,7],[43,8,48,8],[43,9,48,9],[43,10,48,10],[43,11,48,11],[43,3,48,3],[26,1,27,1],[28,1,29,1],[30,1,31,1],[16,10,21,10],[16,11,21,11],[24,1,25,1],[16,4,21,4],[16,5,21,5],[16,6,21,6],[16,7,21,7],[0,1,1,12],[14,5,14,8],[16,12,21,12],[16,13,21,13],[22,1,23,1],[16,8,21,8],[16,9,21,9],[10,2,10,4],[16,3,21,3]]}
[null,"HMEA model - Public Income"]
[]
[null,{"$f":"\"  Version: v\" & Version","v":"  Version: v1.04"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Traffic Data entry format",null,null,"DfT"]
[]
[null,"Congestion charge"]
[]
[null,"Base year",2017,null,null,"Days per week congestion charge applies",null,null,null,5]
[]
[null,null,null,"Unit",{"$f":"IF(D1_Name=\"\",\".\",D1_Name)","v":"R1"},{"$f":"IF(D2_Name=\"\",\".\",D2_Name)","v":"R2"},{"$f":"IF(D3_Name=\"\",\".\",D3_Name)","v":"."},{"$f":"IF(D4_Name=\"\",\".\",D4_Name)","v":"."},{"$f":"IF(D5_Name=\"\",\".\",D5_Name)","v":"."},{"$f":"IF(D6_Name=\"\",\".\",D6_Name)","v":"."},{"$f":"IF(D7_Name=\"\",\".\",D7_Name)","v":"."},{"$f":"IF(D8_Name=\"\",\".\",D8_Name)","v":"."},{"$f":"IF(D9_Name=\"\",\".\",D9_Name)","v":"."},{"$f":"IF(D10_Name=\"\",\".\",D10_Name)","v":"."}]
[]
[]
[]
[]
[]
[null,{"$f":"IF(F11=\"DfT\",\"Cars and bikes\", \"Cars\")","v":"Cars and bikes"},"Count","No/Day",12000,15000]
[null,null,"Count Growth rate (%)","%",0.01,0.01]
[null,{"$f":"IF(F11=\"DfT\",\"Motorbikes\", \"LGV\")","v":"Motorbikes"},"Count","No/Day",4500,5000]
[null,null,"Count Growth rate (%)","%",0.01,0.01]
[null,{"$f":"IF(F11=\"DfT\",\"Light vans\", \"OGV1\")","v":"Light vans"},"Count","No/Day",2000,2200]
[null,null,"Count Growth rate (%)","%",0.01,0.01]
[null,{"$f":"IF(F11=\"DfT\",\"Goods vehicles\", \"OGV2\")","v":"Goods vehicles"},"Count","No/Day",750,780]
[null,null,"Count Growth rate (%)","%",0.01,0.01]
[null,{"$f":"IF(F11=\"DfT\",\"Buses and coaches\", \"PSV\")","v":"Buses and coaches"},"Count","No/Day",1,1]
[null,null,"Count Growth rate (%)","%",0.01,0.01]
[]
[]
[null,null,null,"Unit",{"$f":"B23","v":"Cars and bikes"},{"$f":"B25","v":"Motorbikes"},{"$f":"B27","v":"Light vans"},{"$f":"B29","v":"Goods vehicles"},{"$f":"B31","v":"Buses and coaches"}]
[null,null,"Charge per vehicle","£",11.5,11.5,11.5,11.5,11.5]
[null,null,"Growth rate","%",0.02,0.02,0.02,0.02,0.02]
[]
[]
[null,"Tolls"]
[]
[null,"Base year",2017]
[]
[null,null,null,"Unit",{"$f":"IF(D1_Name=\"\",\".\",D1_Name)","v":"R1"},{"$f":"IF(D2_Name=\"\",\".\",D2_Name)","v":"R2"},{"$f":"IF(D3_Name=\"\",\".\",D3_Name)","v":"."},{"$f":"IF(D4_Name=\"\",\".\",D4_Name)","v":"."},{"$f":"IF(D5_Name=\"\",\".\",D5_Name)","v":"."},{"$f":"IF(D6_Name=\"\",\".\",D6_Name)","v":"."},{"$f":"IF(D7_Name=\"\",\".\",D7_Name)","v":"."},{"$f":"IF(D8_Name=\"\",\".\",D8_Name)","v":"."},{"$f":"IF(D9_Name=\"\",\".\",D9_Name)","v":"."},{"$f":"IF(D10_Name=\"\",\".\",D10_Name)","v":"."}]
[]
[]
[]
[]
[]
[null,{"$f":"B23","v":"Cars and bikes"},"Count","No/Day",8793.07,3216]
[null,null,"Count Growth rate (%)","%",1.7000000000000001E-2,1.7000000000000001E-2]
[null,null,"Charge per vehicle","£",1.5,1.5]
[null,null,"Charge Growth rate (%)","%",1.4999999999999999E-2,1.4999999999999999E-2]
[null,{"$f":"B25","v":"Motorbikes"},"Count","No/Day",355.47,427]
[null,null,"Count Growth rate (%)","%",1.7000000000000001E-2,1.7000000000000001E-2]
[null,null,"Charge per vehicle","£",1.5,1.5]
[null,null,"Charge Growth rate (%)","%",1.4999999999999999E-2,1.4999999999999999E-2]
[null,{"$f":"B27","v":"Light vans"},"Count","No/Day",1777.3500000000001,2011]
[null,null,"Count Growth rate (%)","%",2.7E-2,2.7E-2]
[null,null,"Charge per vehicle","£",4,4]
[null,null,"Charge Growth rate (%)","%",1.4999999999999999E-2,1.4999999999999999E-2]
[null,{"$f":"B29","v":"Goods vehicles"},"Count","No/Day",1244.145,1389]
[null,null,"Count Growth rate (%)","%",1.0999999999999999E-2,1.0999999999999999E-2]
[null,null,"Charge per vehicle","£",12,12]
[null,null,"Charge Growth rate (%)","%",1.4999999999999999E-2,1.4999999999999999E-2]
[null,{"$f":"B31","v":"Buses and coaches"},"Count","No/Day",122,235]
[null,null,"Count Growth rate (%)","%",0.01,0.01]
[null,null,"Charge per vehicle","£",20,20]
[null,null,"Charge Growth rate (%)","%",1.4999999999999999E-2,1.4999999999999999E-2]

{"sheet":"Name and Filepaths","index":4,"n_rows":39,"n_cols":5,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,1,1,2],[5,1,5,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[13,1,13,2],[10,1,11,1],[27,1,28,1],[14,1,14,2],[15,1,15,2],[6,1,6,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[22,1,22,2],[23,1,23,2]]}
[null,"HMEA model - Treatment & condition impact"]
[]
[null,{"$f":"\"  Version: v\" & Version","v":"  Version: v1.04"}]
[]
[]
[null,"Analysis name"]
[null,"No Backlog - 6 sectors, 30 years, with traffic effect"]
[]
["Highways Maintenance Appraisal Tool (HMAT) files"]
[]
[]
[]
[]
[null,"File path",null,null,"Sub-Network"]
[1,"C:\\Data\\projects\\Wales Benefits of maintenance\\Wales analyses\\Example\\No Backlog\\HMAT - Backlog - R1.xlsm",null,null,"R1"]
[2,"C:\\Data\\projects\\Wales Benefits of maintenance\\Wales analyses\\Example\\No Backlog\\HMAT - Backlog - R2.xlsm",null,null,"R2"]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Use condition to modify traffic and therefore costs"]

{"sheet":"Advanced Settings","index":5,"n_rows":59,"n_cols":6,"rows_kept":59,"cut":false,"hidden":false,"merged":[[14,1,23,13],[25,1,31,13],[0,1,1,8],[5,1,12,13],[48,1,50,13],[52,1,53,13],[55,3,56,4],[57,3,57,4],[58,3,58,4],[55,5,56,5]]}
[null,"HMEA model - Advanced Settings"]
[]
[null,{"$f":"\"  Version: v\" & Version","v":"  Version: v1.04"}]
[null,"Use of condition data to modify traffic and therefore costs"]
[]
[null,"HMEA contains base growth rates for traffic and economic aspects of the model. Traffic growth rates are also used in HMAT and therefore affect the results from HMAT that feed into an HMEA analysis.\n\nThe base traffic growth rates, by default, assume the current road condition is preserved but in analyses that reflect the impacts of changing network condition, it is reasonable to include the impact of changes in condition on traffic growth.\n\nThe major effect of road condition will be seen mainly from changes in the level of poor condition of the network. Reducing the percentage of poor condition is also likely to result in an increase of the percentage of the network in good condition so the benefits of improvements in network condition are also included."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"HMAT can include up to 10 condition bands to represent the condition of the network. The definition of poor condition is therefore a function of the number of condition bands:\n          • 3 condition bands, poor condition is the percentage in the bottom condition band \n          • 4 condition bands, poor condition is the percentage in the bottom condition band \n          • 5 condition bands, poor condition is the percentage in the bottom two condition bands \n          • 6 condition bands, poor condition is the percentage in the bottom two condition bands \n          • 7 condition bands, poor condition is the percentage in the bottom two condition bands \n          • 8 condition bands, poor condition is the percentage in the bottom three condition bands \n          • 9 condition bands, poor condition is the percentage in the bottom three condition bands \n          • 10 condition bands, poor condition is the percentage in the bottom three condition bands "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"For HMAT the condition is considered for each road type but for the economic impacts in HMEA, the condition is a weighted average of the condition on all road types.\n\nThere are two parameters that define the effect on traffic growth and economic growth (the same two are used for all changes to the growth rate):\n          • The maximum level of change (A%) in the growth rate (the maximum effect is the same as an increase or decrease in the growth rate \n          • The change in poor condition (B%) where the maximum change is reached\n\nThere is a linear relationship between the size of the change and the change in condition between the two points. The relationship is illustrated in Figure 1."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Figure 1. Modifying base growth rates"]
[]
[null,"The change in condition (maximum B%) is an absolute change [i.e. if in a year, Cy% is not in poor condition,  this represents a change of (Cy – Co) from the condition in the base year (Co%)].\nIf the base data growth rate for traffic or an economic parameter in a year is Gy% then that rate is modified to [Gy x (100 + Ay)/100]. \n"]
[]
[]
[]
[null,"The recommended setttings and the settings used (if enabled on the Name and Filepath sheet) are provided in the table below. Note: the settings cannot be altered with HMAT data loaded. To change the settings, first clear out the HMAT data (on the Name and Filepaths worksheet)."]
[]
[]
[null,null,null,"Recommended value",null,"Values used \n(if enabled)"]
[]
[null,"Maximum base rate change (A) ",null,0.1,null,0.1]
[null,"Change in condition which triggers the maximum base rate change (B)",null,0.1,null,0.1]

{"sheet":"Network Size","index":6,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":false,"merged":[[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[27,1,27,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[42,1,42,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[57,1,57,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[54,1,54,2],[55,1,55,2],[56,1,56,2]]}
[]
[]
[]
[null,{"$f":"Net_Name","v":"Case Study - Example"},"Total","Total"]
[null,"Length",null,{"$f":"D11+D16+D21+D26+D31+D36+D41+D46+D51+D56","v":761850}]
[null,"Area",null,{"$f":"D13+D18+D23+D28+D33+D38+D43+D48+D53+D58","v":6704685}]
[]
[]
[]
[null,{"$f":"D1_Name","v":"R1"},"Total","Total","MR","MU","DR","DU","SR","SU"]
[null,"Length",null,{"$f":"SUM(E11:CZ11)","v":497300},34920,3880,80388,812,320705,56595]
[null,"Width",null,"n/a",14.1,14.1,8.3000000000000007,8.3000000000000007,7.3,7.3]
[null,"Area",null,{"$f":"SUM(E13:CZ13)","v":3975330},{"$f":"E11*E12","v":492372},54708,667220.4,6739.6,2341146.5,413143.5]
[]
[null,{"$f":"D2_Name","v":"R2"},"Total","Total","MR","MU","DR","DU","SR","SU"]
[null,"Length",null,{"$f":"SUM(E16:CZ16)","v":264550},90270,10030,114939,1161,40927.5,7222.5]
[null,"Width",null,"n/a",14.1,14.1,8.3000000000000007,8.3000000000000007,7.3,7.3]
[null,"Area",null,{"$f":"SUM(E18:CZ18)","v":2729355},{"$f":"E16*E17","v":1272807},141423,953993.70000000007,9636.3000000000011,298770.75,52724.25]
[]
[null,{"$f":"D3_Name","v":""},"Total","Total"]
[null,"Length",null,{"$f":"SUM(E21:CZ21)","v":0}]
[null,"Width",null,"n/a"]
[null,"Area",null,{"$f":"SUM(E23:CZ23)","v":0}]
[]
[null,{"$f":"D4_Name","v":""},"Total","Total"]
[null,"Length",null,{"$f":"SUM(E26:CZ26)","v":0}]
[null,"Width",null,"n/a"]
[null,"Area",null,{"$f":"SUM(E28:CZ28)","v":0}]
[]
[null,{"$f":"D5_Name","v":""},"Total","Total"]
[null,"Length",null,{"$f":"SUM(E31:CZ31)","v":0}]
[null,"Width",null,"n/a"]
[null,"Area",null,{"$f":"SUM(E33:CZ33)","v":0}]
[]
[null,{"$f":"D6_Name","v":""},"Total","Total"]
[null,"Length",null,{"$f":"SUM(E36:CZ36)","v":0}]
[null,"Width",null,"n/a"]
[null,"Area",null,{"$f":"SUM(E38:CZ38)","v":0}]
[]
[null,{"$f":"D7_Name","v":""},"Total","Total"]
[null,"Length",null,{"$f":"SUM(E41:CZ41)","v":0}]
[null,"Width",null,"n/a"]
[null,"Area",null,{"$f":"SUM(E43:CZ43)","v":0}]
[]
[null,{"$f":"D8_Name","v":""},"Total","Total"]
[null,"Length",null,{"$f":"SUM(E46:CZ46)","v":0}]
[null,"Width",null,"n/a"]
[null,"Area",null,{"$f":"SUM(E48:CZ48)","v":0}]
[]
[null,{"$f":"D9_Name","v":""},"Total","Total"]
[null,"Length",null,{"$f":"SUM(E51:CZ51)","v":0}]
[null,"Width",null,"n/a"]
[null,"Area",null,{"$f":"SUM(E53:CZ53)","v":0}]
[]
[null,{"$f":"D10_Name","v":""},"Total","Total"]
[null,"Length",null,{"$f":"SUM(E56:CZ56)","v":0}]
[null,"Width",null,"n/a"]
[null,"Area",null,{"$f":"SUM(E58:CZ58)","v":0}]

{"sheet":"Condition&MaintData","index":7,"n_rows":17,"n_cols":15,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,1,1,12],[5,1,5,2],[5,7,5,9],[6,12,8,12],[6,7,8,8],[5,11,5,14]]}
[null,"HMEA model - Condition and Maintenance data"]
[]
[null,{"$f":"\"  Version: v\" & Version","v":"  Version: v1.04"}]
[]
[]
[null,"Analysis period",null,null,null,null,null,"Condition Bands",null,null,null,"Treatment Types"]
[null,null,null,null,null,null,null,"Number of condition bands",null,null,null,null,"Number of treatment types"]
[null,"Start Year",2020,null,null,null,null,null,null,3,null,null,null,2]
[null,"End Year",{"$f":"IF(OR(start_year=\"\",analysis_period=\"\"),\"\",start_year+analysis_period-1)","v":2049}]
[null,"Analysis Period (yrs)",30,null,null,null,null,"No.","Name","Code",null,"No.","Name","Code","Kg CO2/m2"]
[null,null,null,null,null,null,null,1,"Green","G",null,1,"Treatment 1","T1",3.6]
[null,null,null,null,null,null,null,2,"Amber","A",null,2,"Treatment 2","T2",6.3]
[null,null,null,null,null,null,null,3,"Red","R"]
[]
[]
[null,null,null,"Bar"]
[null,null,null,"Area"]

{"sheet":"Future Projections","index":8,"n_rows":781,"n_cols":67,"rows_kept":781,"cut":false,"hidden":false,"merged":[[90,2,93,2],[63,2,70,2],[59,2,61,2],[54,2,57,2],[454,2,461,2],[450,2,452,2],[445,2,448,2],[418,2,425,2],[414,2,416,2],[409,2,412,2],[383,2,390,2],[379,2,381,2],[374,2,377,2],[347,2,354,2],[343,2,345,2],[338,2,341,2],[312,2,319,2],[308,2,310,2],[303,2,306,2],[276,2,283,2],[272,2,274,2],[115,2,123,2],[80,2,88,2],[186,2,194,2],[222,2,230,2],[358,0,390,0],[393,0,425,0],[429,0,461,0],[464,0,496,0],[500,0,532,0],[535,0,567,0],[571,0,603,0],[606,0,638,0],[642,0,674,0],[677,0,709,0],[713,0,745,0],[748,0,780,0],[773,2,780,2],[769,2,771,2],[764,2,767,2],[738,2,745,2],[734,2,736,2],[729,2,732,2],[702,2,709,2],[698,2,700,2],[693,2,696,2],[667,2,674,2],[663,2,665,2],[658,2,661,2],[631,2,638,2],[627,2,629,2],[622,2,625,2],[596,2,603,2],[592,2,594,2],[587,2,590,2],[560,2,567,2],[556,2,558,2],[1,4,1,5],[44,2,52,2],[9,2,17,2],[19,2,22,2],[3,0,35,0],[24,2,26,2],[28,2,35,2],[38,0,70,0],[74,0,106,0],[109,0,141,0],[145,0,177,0],[180,0,212,0],[216,0,248,0],[251,0,283,0],[287,0,319,0],[322,0,354,0],[267,2,270,2],[241,2,248,2],[237,2,239,2],[232,2,235,2],[205,2,212,2],[201,2,203,2],[196,2,199,2],[170,2,177,2],[166,2,168,2],[161,2,164,2],[134,2,141,2],[130,2,132,2],[125,2,128,2],[99,2,106,2],[95,2,97,2],[151,2,159,2],[551,2,554,2],[525,2,532,2],[521,2,523,2],[516,2,519,2],[489,2,496,2],[485,2,487,2],[480,2,483,2],[606,17,608,17],[606,18,608,18],[606,19,608,19],[109,12,111,12],[109,13,111,13],[109,14,111,14],[109,15,111,15],[109,16,111,16],[109,7,111,7],[109,8,111,8],[109,9,111,9],[109,10,111,10],[109,11,111,11],[606,10,608,10],[606,11,608,11],[606,12,608,12],[606,13,608,13],[606,14,608,14],[606,5,608,5],[606,7,608,7],[606,8,608,8],[606,9,608,9],[606,15,608,15],[606,16,608,16],[571,8,573,8],[606,35,608,35],[606,66,608,66],[606,30,608,30],[606,31,608,31],[606,32,608,32],[606,33,608,33],[606,34,608,34],[606,25,608,25],[606,26,608,26],[606,27,608,27],[606,28,608,28],[606,29,608,29],[606,20,608,20],[606,21,608,21],[606,22,608,22],[606,23,608,23],[606,24,608,24],[606,54,608,54],[606,55,608,55],[606,36,608,36],[606,37,608,37],[606,38,608,38],[606,39,608,39],[606,40,608,40],[606,41,608,41],[606,42,608,42],[606,43,608,43],[606,44,608,44],[606,45,608,45],[606,46,608,46],[606,47,608,47],[606,48,608,48],[571,66,573,66],[571,28,573,28],[571,29,573,29],[571,30,573,30],[571,31,573,31],[571,32,573,32],[571,23,573,23],[571,24,573,24],[571,25,573,25],[571,26,573,26],[571,27,573,27],[571,18,573,18],[571,19,573,19],[571,20,573,20],[571,21,573,21],[571,22,573,22],[571,13,573,13],[571,14,573,14],[571,15,573,15],[571,16,573,16],[571,17,573,17],[571,61,573,61],[535,53,537,53],[535,54,537,54],[535,59,537,59],[535,60,537,60],[571,9,573,9],[571,10,573,10],[571,11,573,11],[571,12,573,12],[571,36,573,36],[571,37,573,37],[571,38,573,38],[571,39,573,39],[571,40,573,40],[571,5,573,5],[571,7,573,7],[571,33,573,33],[571,34,573,34],[571,35,573,35],[535,32,537,32],[535,33,537,33],[535,34,537,34],[535,35,537,35],[535,22,537,22],[535,23,537,23],[535,24,537,24],[535,25,537,25],[535,26,537,26],[535,17,537,17],[535,18,537,18],[535,19,537,19],[535,66,537,66],[535,27,537,27],[535,28,537,28],[535,29,537,29],[535,30,537,30],[535,31,537,31],[535,36,537,36],[535,37,537,37],[535,38,537,38],[535,39,537,39],[535,40,537,40],[535,41,537,41],[535,42,537,42],[535,43,537,43],[535,44,537,44],[535,45,537,45],[535,46,537,46],[535,47,537,47],[535,48,537,48],[535,49,537,49],[535,65,537,65],[535,55,537,55],[535,56,537,56],[535,57,537,57],[535,61,537,61],[535,62,537,62],[535,63,537,63],[535,64,537,64],[535,58,537,58],[535,50,537,50],[535,51,537,51],[535,52,537,52],[500,5,502,5],[500,7,502,7],[500,8,502,8],[500,9,502,9],[464,5,466,5],[464,7,466,7],[535,20,537,20],[535,21,537,21],[500,35,502,35],[500,66,502,66],[500,63,502,63],[500,64,502,64],[500,65,502,65],[535,5,537,5],[535,7,537,7],[535,8,537,8],[535,9,537,9],[535,10,537,10],[535,11,537,11],[535,12,537,12],[535,13,537,13],[535,14,537,14],[535,15,537,15],[535,16,537,16],[500,30,502,30],[500,31,502,31],[500,32,502,32],[500,33,502,33],[500,34,502,34],[500,25,502,25],[500,26,502,26],[500,27,502,27],[500,28,502,28],[500,29,502,29],[500,20,502,20],[500,21,502,21],[500,22,502,22],[500,23,502,23],[500,24,502,24],[500,15,502,15],[500,16,502,16],[500,17,502,17],[500,18,502,18],[500,19,502,19],[464,17,466,17],[464,8,466,8],[464,9,466,9],[464,10,466,10],[464,11,466,11],[464,12,466,12],[464,13,466,13],[464,14,466,14],[464,15,466,15],[464,16,466,16],[500,10,502,10],[500,11,502,11],[500,12,502,12],[500,13,502,13],[500,14,502,14],[464,33,466,33],[464,34,466,34],[464,35,466,35],[464,66,466,66],[464,28,466,28],[464,29,466,29],[464,30,466,30],[464,31,466,31],[464,32,466,32],[464,23,466,23],[464,24,466,24],[464,25,466,25],[464,26,466,26],[464,27,466,27],[464,18,466,18],[464,19,466,19],[464,20,466,20],[464,21,466,21],[464,22,466,22],[464,36,466,36],[464,37,466,37],[464,38,466,38],[464,39,466,39],[464,40,466,40],[464,41,466,41],[464,59,466,59],[464,60,466,60],[464,42,466,42],[464,43,466,43],[464,44,466,44],[464,65,466,65],[464,55,466,55],[429,20,431,20],[429,21,431,21],[429,32,431,32],[429,33,431,33],[429,34,431,34],[429,35,431,35],[429,66,431,66],[429,27,431,27],[429,28,431,28],[429,29,431,29],[429,30,431,30],[429,31,431,31],[429,59,431,59],[429,60,431,60],[429,61,431,61],[429,62,431,62],[429,63,431,63],[429,64,431,64],[429,65,431,65],[429,58,431,58],[429,52,431,52],[429,53,431,53],[429,54,431,54],[429,55,431,55],[429,56,431,56],[429,57,431,57],[429,37,431,37],[429,38,431,38],[429,39,431,39],[429,40,431,40],[429,41,431,41],[429,42,431,42],[393,35,395,35],[393,66,395,66],[429,5,431,5],[429,7,431,7],[429,8,431,8],[429,9,431,9],[429,10,431,10],[429,11,431,11],[429,12,431,12],[429,13,431,13],[429,14,431,14],[429,15,431,15],[429,16,431,16],[393,30,395,30],[393,31,395,31],[393,32,395,32],[393,33,395,33],[393,34,395,34],[393,25,395,25],[393,26,395,26],[393,27,395,27],[429,22,431,22],[429,23,431,23],[429,24,431,24],[429,25,431,25],[429,26,431,26],[429,17,431,17],[429,18,431,18],[429,19,431,19],[429,36,431,36],[393,36,395,36],[393,37,395,37],[358,13,360,13],[358,14,360,14],[358,15,360,15],[358,16,360,16],[393,10,395,10],[393,11,395,11],[393,12,395,12],[393,13,395,13],[393,14,395,14],[393,5,395,5],[393,7,395,7],[393,8,395,8],[393,9,395,9],[393,28,395,28],[393,29,395,29],[393,20,395,20],[393,21,395,21],[393,22,395,22],[393,23,395,23],[393,24,395,24],[393,15,395,15],[393,16,395,16],[393,17,395,17],[393,18,395,18],[393,19,395,19],[358,17,360,17],[358,8,360,8],[358,9,360,9],[358,10,360,10],[358,11,360,11],[358,12,360,12],[358,5,360,5],[358,7,360,7],[358,33,360,33],[358,34,360,34],[358,35,360,35],[358,66,360,66],[358,28,360,28],[358,29,360,29],[358,30,360,30],[358,31,360,31],[358,32,360,32],[358,23,360,23],[358,24,360,24],[358,25,360,25],[358,26,360,26],[358,27,360,27],[358,18,360,18],[358,19,360,19],[358,20,360,20],[358,21,360,21],[358,22,360,22],[358,36,360,36],[358,37,360,37],[358,38,360,38],[358,39,360,39],[358,40,360,40],[358,41,360,41],[358,44,360,44],[358,45,360,45],[358,63,360,63],[358,64,360,64],[358,65,360,65],[358,46,360,46],[287,59,289,59],[322,20,324,20],[322,21,324,21],[322,32,324,32],[322,33,324,33],[322,34,324,34],[322,35,324,35],[322,66,324,66],[322,27,324,27],[322,28,324,28],[322,29,324,29],[322,30,324,30],[322,31,324,31],[322,36,324,36],[322,37,324,37],[322,38,324,38],[322,39,324,39],[322,40,324,40],[322,41,324,41],[322,42,324,42],[322,43,324,43],[322,44,324,44],[322,45,324,45],[322,46,324,46],[322,47,324,47],[322,48,324,48],[322,49,324,49],[322,65,324,65],[322,56,324,56],[322,57,324,57],[322,58,324,58],[322,50,324,50],[251,14,253,14],[287,35,289,35],[287,66,289,66],[322,5,324,5],[322,7,324,7],[322,8,324,8],[322,9,324,9],[322,10,324,10],[322,11,324,11],[322,12,324,12],[322,13,324,13],[322,14,324,14],[322,15,324,15],[322,16,324,16],[287,30,289,30],[287,31,289,31],[287,32,289,32],[287,33,289,33],[287,34,289,34],[287,25,289,25],[287,26,289,26],[287,27,289,27],[322,22,324,22],[322,23,324,23],[322,24,324,24],[322,25,324,25],[322,26,324,26],[322,17,324,17],[322,18,324,18],[322,19,324,19],[287,65,289,65],[287,58,289,58],[216,26,218,26],[251,16,253,16],[287,10,289,10],[287,11,289,11],[287,12,289,12],[287,13,289,13],[287,14,289,14],[287,5,289,5],[287,7,289,7],[287,8,289,8],[287,9,289,9],[287,28,289,28],[287,29,289,29],[287,20,289,20],[287,21,289,21],[287,22,289,22],[287,23,289,23],[287,24,289,24],[287,15,289,15],[287,16,289,16],[287,17,289,17],[287,18,289,18],[287,19,289,19],[251,17,253,17],[251,8,253,8],[251,9,253,9],[251,10,253,10],[251,11,253,11],[251,12,253,12],[251,5,253,5],[251,7,253,7],[251,13,253,13],[251,35,253,35],[251,66,253,66],[251,28,253,28],[251,29,253,29],[251,30,253,30],[251,31,253,31],[251,32,253,32],[251,23,253,23],[251,24,253,24],[251,25,253,25],[251,26,253,26],[251,27,253,27],[251,18,253,18],[251,19,253,19],[251,20,253,20],[251,21,253,21],[251,22,253,22],[251,36,253,36],[251,37,253,37],[251,38,253,38],[251,39,253,39],[216,17,218,17],[216,18,218,18],[216,19,218,19],[216,20,218,20],[251,15,253,15],[216,21,218,21],[216,32,218,32],[216,33,218,33],[216,34,218,34],[216,35,218,35],[216,66,218,66],[216,27,218,27],[216,28,218,28],[216,29,218,29],[216,30,218,30],[216,31,218,31],[216,59,218,59],[216,60,218,60],[216,61,218,61],[216,62,218,62],[216,63,218,63],[216,64,218,64],[216,65,218,65],[216,58,218,58],[216,52,218,52],[216,53,218,53],[216,54,218,54],[216,55,218,55],[216,56,218,56],[216,57,218,57],[251,33,253,33],[251,34,253,34],[145,10,147,10],[145,11,147,11],[145,12,147,12],[180,35,182,35],[145,38,147,38],[145,39,147,39],[145,40,147,40],[180,66,182,66],[216,5,218,5],[216,7,218,7],[216,8,218,8],[216,9,218,9],[216,10,218,10],[216,11,218,11],[216,12,218,12],[216,13,218,13],[216,14,218,14],[216,15,218,15],[216,16,218,16],[180,30,182,30],[180,31,182,31],[180,32,182,32],[180,33,182,33],[180,34,182,34],[180,25,182,25],[180,26,182,26],[180,27,182,27],[216,22,218,22],[216,23,218,23],[216,24,218,24],[216,25,218,25],[180,10,182,10],[180,14,182,14],[180,5,182,5],[180,7,182,7],[180,8,182,8],[180,9,182,9],[180,28,182,28],[180,29,182,29],[180,20,182,20],[180,21,182,21],[180,22,182,22],[180,23,182,23],[180,24,182,24],[180,15,182,15],[180,16,182,16],[180,17,182,17],[180,18,182,18],[180,19,182,19],[180,11,182,11],[180,12,182,12],[180,13,182,13],[145,5,147,5],[145,7,147,7],[145,33,147,33],[145,34,147,34],[145,35,147,35],[145,66,147,66],[145,28,147,28],[145,29,147,29],[145,30,147,30],[145,31,147,31],[145,32,147,32],[145,23,147,23],[145,24,147,24],[145,25,147,25],[145,26,147,26],[145,27,147,27],[145,18,147,18],[145,19,147,19],[145,20,147,20],[145,21,147,21],[145,22,147,22],[145,13,147,13],[145,14,147,14],[145,15,147,15],[145,16,147,16],[145,17,147,17],[145,8,147,8],[145,59,147,59],[145,60,147,60],[145,9,147,9],[145,36,147,36],[145,37,147,37],[109,18,111,18],[109,19,111,19],[109,20,111,20],[109,21,111,21],[109,32,111,32],[109,33,111,33],[109,34,111,34],[74,18,76,18],[74,19,76,19],[109,35,111,35],[109,66,111,66],[109,27,111,27],[109,28,111,28],[109,29,111,29],[109,30,111,30],[109,31,111,31],[109,36,111,36],[109,37,111,37],[109,38,111,38],[109,39,111,39],[109,40,111,40],[109,41,111,41],[109,42,111,42],[109,43,111,43],[109,44,111,44],[109,45,111,45],[109,46,111,46],[109,47,111,47],[109,48,111,48],[109,49,111,49],[109,59,111,59],[109,60,111,60],[74,66,76,66],[109,5,111,5],[74,30,76,30],[74,31,76,31],[74,32,76,32],[74,33,76,33],[74,34,76,34],[74,25,76,25],[74,26,76,26],[74,27,76,27],[74,28,76,28],[74,29,76,29],[74,20,76,20],[74,21,76,21],[74,22,76,22],[74,23,76,23],[74,56,76,56],[74,53,76,53],[74,54,76,54],[74,57,76,57],[74,58,76,58],[74,59,76,59],[74,24,76,24],[74,15,76,15],[74,16,76,16],[74,17,76,17],[109,22,111,22],[109,23,111,23],[109,24,111,24],[109,25,111,25],[109,26,111,26],[109,17,111,17],[38,5,40,5],[38,7,40,7],[38,8,40,8],[38,9,40,9],[38,10,40,10],[38,11,40,11],[38,31,40,31],[38,32,40,32],[38,33,40,33],[38,34,40,34],[38,35,40,35],[74,10,76,10],[74,11,76,11],[74,12,76,12],[74,13,76,13],[74,14,76,14],[74,5,76,5],[74,7,76,7],[74,8,76,8],[74,9,76,9],[74,35,76,35],[3,66,5,66],[3,31,5,31],[3,32,5,32],[3,33,5,33],[3,34,5,34],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,24,5,24],[0,5,0,6],[38,12,40,12],[3,11,5,11],[3,12,5,12],[38,13,40,13],[38,14,40,14],[38,15,40,15],[38,30,40,30],[38,16,40,16],[38,17,40,17],[38,18,40,18],[38,19,40,19],[38,20,40,20],[38,21,40,21],[38,22,40,22],[38,23,40,23],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,5,5,5],[3,7,5,7],[38,66,40,66],[3,65,5,65],[3,48,5,48],[3,49,5,49],[3,50,5,50],[3,51,5,51],[3,52,5,52],[3,53,5,53],[3,54,5,54],[3,55,5,55],[3,56,5,56],[3,39,5,39],[3,40,5,40],[3,41,5,41],[3,42,5,42],[3,43,5,43],[3,44,5,44],[3,35,5,35],[3,62,5,62],[3,63,5,63],[3,64,5,64],[3,45,5,45],[3,46,5,46],[3,47,5,47],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,29,5,29],[3,30,5,30],[3,28,5,28],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,23,5,23],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,36,5,36],[3,37,5,37],[3,38,5,38],[38,24,40,24],[38,25,40,25],[38,26,40,26],[38,27,40,27],[38,28,40,28],[38,29,40,29],[38,61,40,61],[38,62,40,62],[38,45,40,45],[38,46,40,46],[38,47,40,47],[38,48,40,48],[38,49,40,49],[38,50,40,50],[38,51,40,51],[38,52,40,52],[38,53,40,53],[38,41,40,41],[38,42,40,42],[38,43,40,43],[38,44,40,44],[3,57,5,57],[3,58,5,58],[3,59,5,59],[3,60,5,60],[3,61,5,61],[38,54,40,54],[38,63,40,63],[38,64,40,64],[38,65,40,65],[74,36,76,36],[74,37,76,37],[74,38,76,38],[74,39,76,39],[74,40,76,40],[74,41,76,41],[74,42,76,42],[74,43,76,43],[74,44,76,44],[74,45,76,45],[74,46,76,46],[74,47,76,47],[74,48,76,48],[74,49,76,49],[74,50,76,50],[74,51,76,51],[74,52,76,52],[74,55,76,55],[38,36,40,36],[38,37,40,37],[38,38,40,38],[38,39,40,39],[38,40,40,40],[38,55,40,55],[38,56,40,56],[38,57,40,57],[38,58,40,58],[38,59,40,59],[38,60,40,60],[145,51,147,51],[145,52,147,52],[109,50,111,50],[109,51,111,51],[109,52,111,52],[109,57,111,57],[109,58,111,58],[74,60,76,60],[74,61,76,61],[74,62,76,62],[74,63,76,63],[74,64,76,64],[74,65,76,65],[109,63,111,63],[109,64,111,64],[109,65,111,65],[109,53,111,53],[109,54,111,54],[109,55,111,55],[109,56,111,56],[145,65,147,65],[145,57,147,57],[145,58,147,58],[145,61,147,61],[109,61,111,61],[109,62,111,62],[180,61,182,61],[180,62,182,62],[180,63,182,63],[180,64,182,64],[145,62,147,62],[145,63,147,63],[145,64,147,64],[180,42,182,42],[180,43,182,43],[180,44,182,44],[180,45,182,45],[180,46,182,46],[180,47,182,47],[180,48,182,48],[180,49,182,49],[180,50,182,50],[180,51,182,51],[180,52,182,52],[180,54,182,54],[180,55,182,55],[145,53,147,53],[145,54,147,54],[145,55,147,55],[145,56,147,56],[180,53,182,53],[145,42,147,42],[145,43,147,43],[145,44,147,44],[145,47,147,47],[145,48,147,48],[145,49,147,49],[145,50,147,50],[180,39,182,39],[180,40,182,40],[180,41,182,41],[180,56,182,56],[180,57,182,57],[180,58,182,58],[180,59,182,59],[180,60,182,60],[251,45,253,45],[251,46,253,46],[251,47,253,47],[251,48,253,48],[251,49,253,49],[251,50,253,50],[251,51,253,51],[251,52,253,52],[251,53,253,53],[251,56,253,56],[251,57,253,57],[251,58,253,58],[251,59,253,59],[251,60,253,60],[251,40,253,40],[251,41,253,41],[251,42,253,42],[251,43,253,43],[251,44,253,44],[145,41,147,41],[145,45,147,45],[145,46,147,46],[287,60,289,60],[287,61,289,61],[287,62,289,62],[180,65,182,65],[216,36,218,36],[216,37,218,37],[216,38,218,38],[216,39,218,39]],"merged_total":1454,"flags":["merged_cut"]}
["HMEA model - Projections",null,null,null,null,"Analysis year",null,1,{"$f":"IF(H1=\"\",\"\",IF(H1+1>analysis_period,\"\",H1+1))","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,{"$f":"IF(AJ1=\"\",\"\",IF(AJ1+1>analysis_period,\"\",AJ1+1))","v":30},{"$f":"IF(AK1=\"\",\"\",IF(AK1+1>analysis_period,\"\",AK1+1))","v":""},{"$f":"IF(AL1=\"\",\"\",IF(AL1+1>analysis_period,\"\",AL1+1))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM1+1>analysis_period,\"\",AM1+1))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN1+1>analysis_period,\"\",AN1+1))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO1+1>analysis_period,\"\",AO1+1))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP1+1>analysis_period,\"\",AP1+1))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ1+1>analysis_period,\"\",AQ1+1))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR1+1>analysis_period,\"\",AR1+1))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS1+1>analysis_period,\"\",AS1+1))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT1+1>analysis_period,\"\",AT1+1))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU1+1>analysis_period,\"\",AU1+1))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV1+1>analysis_period,\"\",AV1+1))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW1+1>analysis_period,\"\",AW1+1))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX1+1>analysis_period,\"\",AX1+1))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY1+1>analysis_period,\"\",AY1+1))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ1+1>analysis_period,\"\",AZ1+1))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA1+1>analysis_period,\"\",BA1+1))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB1+1>analysis_period,\"\",BB1+1))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC1+1>analysis_period,\"\",BC1+1))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD1+1>analysis_period,\"\",BD1+1))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE1+1>analysis_period,\"\",BE1+1))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF1+1>analysis_period,\"\",BF1+1))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG1+1>analysis_period,\"\",BG1+1))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH1+1>analysis_period,\"\",BH1+1))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI1+1>analysis_period,\"\",BI1+1))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ1+1>analysis_period,\"\",BJ1+1))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK1+1>analysis_period,\"\",BK1+1))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL1+1>analysis_period,\"\",BL1+1))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM1+1>analysis_period,\"\",BM1+1))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN1+1>analysis_period,\"\",BN1+1))","v":""}]
[{"$f":"\"  Version: v\" & Version","v":"  Version: v1.04"},null,null,"Analysis name:",{"$f":"'Name and Filepaths'!B7","v":"No Backlog - 6 sectors, 30 years, with traffic effect"}]
[]
[{"$f":"\"Undiscounted costs for \" & IF('Economic Data'!C14=\"\", \"network\",'Economic Data'!C14)","v":"Undiscounted costs for Case Study - Example"},null,null,null,null,"Analysis period total",null,{"$f":"start_year","v":2020},{"$f":"IF(I1=\"\",\"\",H4+1)","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"IF(AK1=\"\",\"\",AJ4+1)","v":2049},{"$f":"IF(AL1=\"\",\"\",AK4+1)","v":""},{"$f":"IF(AM1=\"\",\"\",AL4+1)","v":""},{"$f":"IF(AN1=\"\",\"\",AM4+1)","v":""},{"$f":"IF(AO1=\"\",\"\",AN4+1)","v":""},{"$f":"IF(AP1=\"\",\"\",AO4+1)","v":""},{"$f":"IF(AQ1=\"\",\"\",AP4+1)","v":""},{"$f":"IF(AR1=\"\",\"\",AQ4+1)","v":""},{"$f":"IF(AS1=\"\",\"\",AR4+1)","v":""},{"$f":"IF(AT1=\"\",\"\",AS4+1)","v":""},{"$f":"IF(AU1=\"\",\"\",AT4+1)","v":""},{"$f":"IF(AV1=\"\",\"\",AU4+1)","v":""},{"$f":"IF(AW1=\"\",\"\",AV4+1)","v":""},{"$f":"IF(AX1=\"\",\"\",AW4+1)","v":""},{"$f":"IF(AY1=\"\",\"\",AX4+1)","v":""},{"$f":"IF(AZ1=\"\",\"\",AY4+1)","v":""},{"$f":"IF(BA1=\"\",\"\",AZ4+1)","v":""},{"$f":"IF(BB1=\"\",\"\",BA4+1)","v":""},{"$f":"IF(BC1=\"\",\"\",BB4+1)","v":""},{"$f":"IF(BD1=\"\",\"\",BC4+1)","v":""},{"$f":"IF(BE1=\"\",\"\",BD4+1)","v":""},{"$f":"IF(BF1=\"\",\"\",BE4+1)","v":""},{"$f":"IF(BG1=\"\",\"\",BF4+1)","v":""},{"$f":"IF(BH1=\"\",\"\",BG4+1)","v":""},{"$f":"IF(BI1=\"\",\"\",BH4+1)","v":""},{"$f":"IF(BJ1=\"\",\"\",BI4+1)","v":""},{"$f":"IF(BK1=\"\",\"\",BJ4+1)","v":""},{"$f":"IF(BL1=\"\",\"\",BK4+1)","v":""},{"$f":"IF(BM1=\"\",\"\",BL4+1)","v":""},{"$f":"IF(BN1=\"\",\"\",BM4+1)","v":""},""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H7:BO7)","v":540624.77933541161},null,{"$f":"IF(H$1=\"\",\"\",H78+H149+H220+H291+H362+H433+H504+H575+H646+H717)","v":29708.801233192025},32846.561998930869,29411.307979790625,13378.45965552951,14776.534780703201,15626.413650233308,16143.893637634275,16459.479445707791,16652.234693746788,16770.141122367204,16842.366415640143,16886.670133070944,16913.882670639159,16930.618818959614,16940.924573975157,16947.27821736972,16951.199843440765,16953.623059648031,16955.121998171344,16956.050162552106,16956.625469801529,16956.982408640026,16957.204071320964,16957.341850191544,16957.427564038087,16957.48093257855,16957.514188872439,16957.534928707177,16957.547872718518,16957.555957240205,"","",{"$f":"IF(AN$1=\"\",\"\",AN78+AN149+AN220+AN291+AN362+AN433+AN504+AN575+AN646+AN717)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H1=\"\",\"\",(D1_Length*H79+D2_Length*H150+D3_Length*H221+D4_Length*H292+D5_Length*H363+D6_Length*H434+D7_Length*H505+D8_Length*H576+D9_Length*H647+D10_Length*H718)/County_Length)","v":0.19134724027039446},{"$f":"IF(I1=\"\",\"\",(D1_Length*I79+D2_Length*I150+D3_Length*I221+D4_Length*I292+D5_Length*I363+D6_Length*I434+D7_Length*I505+D8_Length*I576+D9_Length*I647+D10_Length*I718)/County_Length)","v":9.565834481853383E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",{"$f":"IF(AN1=\"\",\"\",(D1_Length*AN79+D2_Length*AN150+D3_Length*AN221+D4_Length*AN292+D5_Length*AN363+D6_Length*AN434+D7_Length*AN505+D8_Length*AN576+D9_Length*AN647+D10_Length*AN718)/County_Length)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H10:BO10)","v":131066542.51383424},null,{"$f":"IF(H$1=\"\",\"\",H81+H152+H223+H294+H365+H436+H507+H578+H649+H720)","v":1968782.7405477285},2007026.4920420526,2056380.7884768727,2149222.869672583,2256729.1127347699,2397305.4222969031,2563258.4733447693,2738976.353212093,2907361.7482006066,3102392.2140383348,3337673.8187658293,3548447.7380110277,3764913.1265256172,3980785.3011805695,4197472.841022592,4412680.943068984,4625087.5718379216,4831112.3643156793,5050038.4405943118,5264722.0384393204,5475949.5073953923,5696749.5923838234,5906003.2928160047,6109828.3822528105,6312766.2949889842,6507415.190426901,6698343.1488909367,6883143.3997141216,7067826.076774843,7248147.2298618481,"","",{"$f":"IF(AN$1=\"\",\"\",AN81+AN152+AN223+AN294+AN365+AN436+AN507+AN578+AN649+AN720)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Travel time","£ k",29051905.596495517,null,{"$f":"IF(H$1=\"\",\"\",H82+H153+H224+H295+H366+H437+H508+H579+H650+H721)","v":656767.38153526303},657759.3451629061,657245.33772762888,673046.83922787709,689816.37670845026,707702.49633082247,726722.97918302019,746906.84678498982,768350.40258831717,790691.47195900872,814415.83346242621,838722.65304375929,865096.25672384421,892049.58733098442,919851.56816542847,948731.09742891171,979060.25998252421,1009397.7163126937,1040623.9459401986,1072561.3701393039,1105121.2519395731,1138651.0936993426,1171717.3674707848,1205514.650471305,1239936.140066931,1275139.0788472658,1311193.7527754279,1346578.1554686357,1382712.7439423483,1419821.5960755434,"","",{"$f":"IF(AN$1=\"\",\"\",AN82+AN153+AN224+AN295+AN366+AN437+AN508+AN579+AN650+AN721)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (vehicle fuel)","£ k",4863223.1026012646,null,{"$f":"IF(H$1=\"\",\"\",H83+H154+H225+H296+H367+H438+H509+H580+H651+H722)","v":69714.406244330341},71664.255529903283,74357.267207173805,75193.85114857211,76178.197770276442,77206.247409397765,78597.944427358394,80204.482432000368,82978.065121147723,84935.468764953665,87090.35771843043,96366.550560257834,107588.28910460707,118025.51300286895,129948.87315594006,141226.93711056036,154227.08217371072,165932.87076448754,179622.13885653697,192272.90643443548,206395.38347136552,219817.94771414064,234816.61747238744,248267.09025011276,263913.71551386954,278260.17253758985,294096.53122384299,308770.21737178101,325376.39961682237,340177.32249240309,"","",{"$f":"IF(AN$1=\"\",\"\",AN83+AN154+AN225+AN296+AN367+AN438+AN509+AN580+AN651+AN722)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Roadworks Accidents","£ k",6372.4526865391772,null,{"$f":"IF(H$1=\"\",\"\",H84+H155+H226+H297+H368+H439+H510+H581+H652+H723)","v":353.80382634249992},780.32899114019847,271.49420104983193,152.77944037318713,161.20597909126732,166.88840915114454,170.96474171182959,174.04094769977286,176.556442520057,173.92827706807381,176.34990229506803,178.17068433330371,180.2103631469686,182.21275355009885,184.1935789184115,186.162239261926,184.62226467443975,186.32878361740549,188.03381070635919,189.71337260933799,191.41818391077607,193.12375014521069,194.58925681963143,192.32196155048007,193.76114412521056,195.20122074737927,196.64221689544317,197.88830053250973,199.13508103733921,200.382561514017,"","",{"$f":"IF(AN$1=\"\",\"\",AN84+AN155+AN226+AN297+AN368+AN439+AN510+AN581+AN652+AN723)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",260.49657007532301,null,{"$f":"IF(H$1=\"\",\"\",H85+H156+H227+H298+H369+H440+H511+H582+H653+H724)","v":8.4512446035898279},23.233284192289698,9.2323071543918154,4.5067840931854155,5.288341474258007,5.7539387488646243,6.0395146042475725,6.2226848261435119,6.3507442045102085,7.443353413838615,7.4053118176204276,7.4880093700946162,7.5765602873481743,7.6623149959487584,7.7466398745730558,7.8302644551863922,8.4203212608396569,8.498400132889973,8.5764353464357974,9.5153005193193394,9.6010171109848379,9.6867810868377049,9.7641534920095534,9.536632065415148,9.6081723223722584,9.6797607006407169,9.7513973764556692,9.8134914666589488,9.8756215825832729,9.9377874957894985,"","",{"$f":"IF(AN$1=\"\",\"\",AN85+AN156+AN227+AN298+AN369+AN440+AN511+AN582+AN653+AN724)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Roadworks time delays","£ k",132287.7287771246,null,{"$f":"IF(H$1=\"\",\"\",H86+H157+H228+H299+H370+H441+H512+H583+H654+H725)","v":5448.3080825582665},7824.5552613514465,6391.7361950513005,2577.7145684933175,3124.3639748370388,3456.5025600035706,3663.5582346685806,3797.3079231995794,3889.9413460673136,4290.2555408011012,4338.1256543484442,4390.3022604740218,4444.635077220124,4496.3870333236546,4546.6902949185333,4596.1887435180242,3909.0641993028908,3945.4017761237533,3981.6362805843974,4157.2321441018985,4194.629409396136,4232.0296114735465,4264.6215701933452,4520.3288613839004,4554.1814969419256,4588.0538212383271,4621.947037381432,4651.3009786010152,4680.6711406301656,4710.0576989375813,"","",{"$f":"IF(AN$1=\"\",\"\",AN86+AN157+AN228+AN299+AN370+AN441+AN512+AN583+AN654+AN725)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Accidents","£ k",4115478.077999997,null,{"$f":"IF(H$1=\"\",\"\",H87+H158+H229+H300+H371+H442+H513+H584+H655+H726)","v":137182.60259999998},137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,137182.60259999998,"","",{"$f":"IF(AN$1=\"\",\"\",AN87+AN158+AN229+AN300+AN371+AN442+AN513+AN584+AN655+AN726)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (Embodied in materials)","£ k",14056.550767033052,null,{"$f":"IF(H$1=\"\",\"\",H88+H159+H230+H301+H372+H443+H514+H585+H656+H727)","v":433.84738432083128},493.62617274255308,448.17703576607573,206.69584093421702,231.42330132761134,248.04092620842277,259.67171391466445,268.23138103322009,278.42125001677095,283.94188999859671,288.72932455821774,314.50637762785976,343.6507619827031,369.07346421239447,397.98147034830191,423.23807558226565,452.03676019885825,477.21812331095327,505.96770353381868,531.11574050755212,559.84369392519602,584.97719889470341,613.6957584262974,638.82299747133459,667.53751759303736,692.66207723171021,721.37487339846211,746.49829442855378,775.21035902365975,800.3332985142074,"","",{"$f":"IF(AN$1=\"\",\"\",AN88+AN159+AN230+AN301+AN372+AN443+AN514+AN585+AN656+AN727)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total HMAT costs","£ k",169250126.51973179,null,{"$f":"IF(H4=\"\",\"\",SUM(H10:H17))","v":2838691.5414651465},{"$f":"IF(I4=\"\",\"\",SUM(I10:I17))","v":2882754.4390442884},2932286.6357506965,3037587.8592829262,3163428.5714102266,3323273.9544712352,3509862.2337600472,3707516.0879658419,3900224.0882928804,4119957.3264235794,4381173.2227397049,4625610.0115468493,4879756.3477167059,5133098.3396805041,5389592.4969280213,5645034.9995312728,5900111.6601395942,6148243.0010760454,6412151.3422212172,6671626.494170798,6929604.2377106734,7197421.0537389079,7454802.5510981083,7706153.7360266997,7959223.8415007666,8203482.6412916742,8446365.751015259,8681279.8762195669,8918762.7151362896,9151049.4623762574,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H20:BO20)","v":-1177096.7374990939},null,{"$f":"IF(H$1=\"\",\"\",H91+H162+H233+H304+H375+H446+H517+H588+H659+H730)","v":-41983.301817227199},-41576.403125722092,-41572.35139328074,-41553.891392774509,-41520.49900458871,-41471.63577254914,-41406.748556764505,-41351.253114240157,-41279.596421622424,-41191.207453277595,-41085.499736283753,-40961.870978048246,-40668.739417134304,-40350.708522032379,-40006.967880275806,-39636.685781736269,-39239.008713594943,-38940.866078461433,-38618.373255575381,-38270.741723966377,-37897.162303275822,-37496.804664304385,-37223.971710999285,-36928.472887830008,-36609.572921157298,-36266.51728560606,-35898.531747672867,-35645.135873273,-35370.446261814403,-35073.771704004939,"","",{"$f":"IF(AN$1=\"\",\"\",AN91+AN162+AN233+AN304+AN375+AN446+AN517+AN588+AN659+AN730)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H21:BO21)","v":12609560.442299943},null,{"$f":"IF(H$1=\"\",\"\",H92+H163+H234+H305+H376+H447+H518+H589+H660+H731)","v":282988.03246047377},289943.58964417491,295627.68797380128,301468.32556337345,307913.08159607078,314934.99531158351,322486.42013929848,330674.17936172395,339389.00155229081,348470.46770473459,358103.96567968628,367961.51803115546,378803.85195469728,389867.46567015664,401257.57403351669,413063.14626165631,425429.47354165517,437827.04857950419,450562.62822974153,463565.04692752927,476798.64357361558,490399.30738645617,503734.66322678374,517340.34705119394,531173.91842684324,545296.16235879029,559733.61947420822,573795.41471807752,588129.39381478261,602821.47205236566,"","",{"$f":"IF(AN$1=\"\",\"\",AN92+AN163+AN234+AN305+AN376+AN447+AN518+AN589+AN660+AN731)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H22:BO22)","v":3747937.8657909217},null,{"$f":"IF(H$1=\"\",\"\",H93+H164+H235+H306+H377+H448+H519+H590+H661+H732)","v":53746.094177063482},55274.328428630557,57371.454994025451,58013.103176180812,58768.842671694452,59558.206721998911,60627.51776046757,61862.370275012341,63997.154921813009,65501.765899046462,67158.103159525446,74305.436829212704,82951.658536033792,90991.76536719437,100176.56212009836,108862.47058290173,118874.65540317906,127889.06013683882,138430.96202192566,148171.56327743462,159045.6446328318,169378.81150722137,180926.55041827634,191280.91870758106,203326.20592892778,214369.18288137153,226559.50948514207,237853.9541558944,250636.29065863515,262027.72095476295,"","",{"$f":"IF(AN$1=\"\",\"\",AN93+AN164+AN235+AN306+AN377+AN448+AN519+AN590+AN661+AN732)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H23:BO23)","v":15180401.570591768},null,{"$f":"IF(H4=\"\",\"\",SUM(H20:H22))","v":294750.82482031005},{"$f":"IF(I4=\"\",\"\",SUM(I20:I22))","v":303641.51494708337},311426.79157454602,317927.53734677978,325161.42526317656,333021.56626103329,341707.18934300158,351185.29652249615,362106.56005248136,372781.02615050343,384176.56910292798,401305.08388231992,421086.77107359678,440508.52251531865,461427.16827333928,482288.93106282176,505065.1202312393,526775.24263788154,550375.21699609188,573465.86848099751,597947.12590317149,622281.31422937312,647437.24193406082,671692.79287094506,697890.55143461376,723398.82795455575,750394.59721167735,776004.23300069897,803395.23821160337,829775.4213031237,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H25:BO25)","v":41960697.544275664},null,{"$f":"IF(H$1=\"\",\"\",H96+H167+H238+H309+H380+H451+H522+H593+H664+H735)","v":138442.3474847622},155199.555560423,175716.93680551095,198946.71585119946,225247.47168672807,255025.18744371354,288739.51722377253,326910.88140075532,370128.49992193514,419059.48761161498,474459.15187387064,537182.65175159636,608198.19831315742,688602.00013015699,779635.18454736366,882702.95594452519,999396.2867203916,1131516.4758248273,1281102.9539288701,1450464.7644382664,1642216.2062970055,1859317.1887694697,2105118.9211247945,2383415.642497492,2698503.190435661,3055245.3122112555,3459148.7424855838,3916448.2062421786,4434202.6591073945,5020404.2506413925,"","",{"$f":"IF(AN$1=\"\",\"\",AN96+AN167+AN238+AN309+AN380+AN451+AN522+AN593+AN664+AN735)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tolls","£ k",{"$f":"SUM(H26:BO26)","v":9004748.0342564341},null,{"$f":"IF(H$1=\"\",\"\",H97+H168+H239+H310+H381+H452+H523+H594+H665+H736)","v":29238.099980251849},32743.964628133563,37088.625293351157,42011.128834192132,47588.517401428449,53908.130938584072,61068.987203235854,69183.347217459275,78378.491130204959,88798.732849513457,100607.70563482838,113990.95519135942,129158.88175005576,146350.07822846234,165835.11794066927,187920.85256227586,212955.28927643993,241333.12536339901,273502.02910030907,309969.76788357203,351312.29816833767,398182.94736270397,451322.83547094243,511572.70433914685,579886.34514578828,657345.84067133302,745178.86829889752,844778.34312342398,957724.71852753893,1085811.3047405961,"","",{"$f":"IF(AN$1=\"\",\"\",AN97+AN168+AN239+AN310+AN381+AN452+AN523+AN594+AN665+AN736)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H27:BO27)","v":50965445.578532107},null,{"$f":"IF(H4=\"\",\"\",SUM(H25:H26))","v":167680.44746501406},{"$f":"IF(I4=\"\",\"\",SUM(I25:I26))","v":187943.52018855658},212805.56209886211,240957.84468539158,272835.98908815649,308933.31838229764,349808.50442700839,396094.22861821461,448506.99105214013,507858.22046112845,575066.85750869906,651173.60694295575,737357.08006321313,834952.07835861936,945470.30248803296,1070623.808506801,1212351.5759968315,1372849.6011882264,1554604.9830291793,1760434.5323218384,1993528.5044653432,2257500.1361321737,2556441.7565957368,2894988.3468366386,3278389.535581449,3712591.1528825886,4204327.6107844813,4761226.5493656024,5391927.3776349332,6106215.5553819891,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H29:BO29)","v":215595154.28187075},null,{"$f":"IF(H$1=\"\",\"\",H100+H171+H242+H313+H384+H455+H526+H597+H668+H739)","v":5708871.3452727273},5795907.814380018,5885164.7947214711,5975796.3325601816,6067823.5960816089,6161268.0794612663,6256151.6078849705,6352496.3426463995,6450324.7863231543,6549659.7880325317,6650524.5487682335,6752942.6268192641,6856937.9432722814,6962534.7875986751,7069757.823327695,7178632.093806942,7289183.0280515701,7401436.4466835642,7515418.5679624919,7631156.0139091145,7748675.8165233154,7868005.4240977755,7989172.7076288825,8112205.9673263682,8237133.9392231945,8363985.8018872328,8492791.1832362972,8623580.1674581375,8756383.3020369932,8891231.6048883628,"","",{"$f":"IF(AN$1=\"\",\"\",AN100+AN171+AN242+AN313+AN384+AN455+AN526+AN597+AN668+AN739)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H29*1000)/H35,\"\")","v":59484.73229634171},{"$f":"IF(I$1=\"\",\"\",IFERROR((I29*1000)/I35,\"\"))","v":59805.564452144259},{"$f":"IF(J$1=\"\",\"\",IFERROR((J29*1000)/J35,\"\"))","v":60131.270566102852},60458.750502842697,60788.013922751248,61119.070538827225,61451.930116967196,61786.602476253582,62123.09748924437,62461.425082264323,62801.59523569778,63143.617984283126,63487.503417408756,63833.261679410673,64180.902969871873,64530.437543923064,64881.87571254529,65235.227842874032,65590.504358505103,65947.71573980205,66306.872524205362,66667.985306543356,67031.064739344612,67396.121533152327,67763.166456840147,68132.210337929995,68503.264062911301,68876.338577562274,69251.444887272737,69628.594057368784,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H31:BO31)","v":34619788.104276448},null,{"$f":"IF(H$1=\"\",\"\",H102+H173+H244+H315+H386+H457+H528+H599+H670+H741)","v":916718.39043640101},930693.90905382764,945026.59525325662,959580.00482015684,974357.53689438722,989362.64296256076,1004598.8276641844,1020069.6496102128,1035778.7222142101,1051729.714536309,1067926.3521401682,1084372.4179631271,1101071.7531997594,1118028.2581990357,1135245.893375301,1152728.6801332808,1170480.7018073332,1188506.1046151663,1206809.0986262402,1225393.9587450842,1244265.0257097585,1263426.707105689,1282883.4783951167,1302639.8839624017,1322700.5381754227,1343070.1264633243,1363753.4064108597,1384755.2088695872,1406080.4390861788,1427734.0778481062,"","",{"$f":"IF(AN$1=\"\",\"\",AN102+AN173+AN244+AN315+AN386+AN457+AN528+AN599+AN670+AN741)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H32:BO32),0)","v":6169989.3321201224},null,{"$f":"IF(H$1=\"\",\"\",H103+H174+H245+H316+H387+H458+H529+H600+H671+H742)","v":163379.13934652839},165869.62457545451,168424.01679391653,171017.74665254285,173651.41995099201,176325.65181823733,179041.06685623818,181798.29928582424,184597.99309482597,187440.8021884863,190327.39054218901,193258.43235653875,196234.61221482948,199256.62524293785,202325.1772716791,205440.98500166298,208604.77617068862,211817.28972371726,215079.2759854625,218391.49683563865,221754.72588690749,225169.74866556592,228637.36279501562,232158.37818205892,235733.61720606263,239363.91491103603,243050.11920066597,246793.09103635626,250593.70463831615,254452.84768974624,"","",{"$f":"IF(AN$1=\"\",\"\",AN103+AN174+AN245+AN316+AN387+AN458+AN529+AN600+AN671+AN742)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"NIC","£ k",{"$f":"SUM(H33:BO33)","v":5358045.408567125},null,{"$f":"IF(H$1=\"\",\"\",H104+H175+H246+H317+H388+H459+H530+H601+H672+H743)","v":141879.15088833935},144041.89902738133,146260.14427240303,148512.55049419805,150799.64377180871,153121.95828589459,155480.0364434974,157874.42900472728,160305.69521140007,162774.40291765565,165281.12872258754,167826.45810491542,170410.98555973114,173035.31473735103,175700.05858430621,178405.83948650456,181153.28941459674,183943.05007158156,186775.7730426839,189652.11994754127,192572.76259473342,195538.38313869233,198549.67423902819,201607.33922230924,204712.09224633285,207864.65846692637,211065.77420731704,214316.18713010976,217616.65641191346,220967.95292065694,"","",{"$f":"IF(AN$1=\"\",\"\",AN104+AN175+AN246+AN317+AN388+AN459+AN530+AN601+AN672+AN743)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H34:BO34),0)","v":46147822.844963685},null,{"$f":"IF(H$1=\"\",\"\",H105+H176+H247+H318+H389+H460+H531+H602+H673+H744)","v":1221976.6806712686},1240605.4326566635,1259710.7563195762,1279110.3019668977,1298808.600617188,1318810.2530666927,1339119.93096392,1359742.3779007643,1380682.4105204362,1401944.919642451,1423534.8714049449,1445457.3084245811,1467717.35097432,1490320.1981793246,1513271.1292312865,1536575.5046214482,1560238.7673926186,1584266.4444104652,1608664.1476543865,1633437.575528264,1658592.5141913996,1684134.8389099471,1710070.5154291606,1736405.6013667695,1763146.247627818,1790298.6998412868,1817869.2998188427,1845864.4870360531,1874290.8001364083,1903154.8784585092,"","",{"$f":"IF(AN$1=\"\",\"\",AN105+AN176+AN247+AN318+AN389+AN460+AN531+AN602+AN673+AN744)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"IF(H$1=\"\",\"\",H106+H177+H248+H319+H390+H461+H532+H603+H674+H745)","v":95972.043999999994},96912.517547055992,97871.951470771863,98840.883790332504,99819.408539856784,100807.62068440138,101805.61612917695,102813.49172885581,103831.34529697149,104859.2756154115,105897.38244400409,106945.76653019973,108004.5296188487,109073.77446207532,110153.60482924986,111244.12551705944,112345.44235967833,113457.66223903914,114580.89309520563,115715.24393684816,116860.82485182297,118017.74701785602,119186.12271333279,120366.06532819479,121557.68937494392,122761.11049975586,123976.44549370345,125203.81230409112,126443.33004590162,127695.11901335604,"","",{"$f":"IF(AN$1=\"\",\"\",AN106+AN177+AN248+AN319+AN390+AN461+AN532+AN603+AN674+AN745)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H36:BO36)","v":261742977.12683439},null,{"$f":"IF(H4=\"\",\"\",SUM(H29,H31:H33))","v":6930848.0259439964},{"$f":"IF(I4=\"\",\"\",SUM(I29,I31:I33))","v":7036513.2470366815},7144875.551041048,7254906.6345270788,7366632.1966987969,7480078.3325279588,7595271.53884889,7712238.7205471639,7831007.1968435906,7951604.707674982,8074059.4201731775,8198399.935243845,8324655.2942466019,8452854.9857780002,8583028.9525589813,8715207.5984283891,8849421.7954441868,8985702.8910940289,9124082.7156168781,9264593.5894373786,9407268.3307147138,9552140.2630077228,9699243.223058043,9848611.5686931387,10000280.186851013,10154284.501728518,10310660.483055139,10469444.654494192,10630674.102173401,10794386.483346872,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"\"Discounted costs for \" & IF('Economic Data'!C14=\"\", \"network\",'Economic Data'!C14)","v":"Discounted costs for Case Study - Example"},null,null,null,null,"Analysis period total",null,{"$f":"H4","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,"","",{"$f":"AN4","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H42:BO42)","v":354654.57838948839},null,{"$f":"IF(H$1=\"\",\"\",H113+H184+H255+H326+H397+H468+H539+H610+H681+H752)","v":29708.801233192025},31735.808694619198,27455.770710906327,12066.604099378765,12876.896386961434,13157.020987728209,13133.067875851313,12937.002061887441,12645.899463256486,12304.771949471515,11939.870419440918,11566.45232680666,11193.325060650925,10825.507984625212,10465.794712252457,10115.671379172494,9775.8571603710679,9446.6228439450842,9127.9788001501583,8819.7859785351502,8521.8214762073985,8233.8172574787022,7955.4829859196234,7686.519444409334,7426.6263741686689,7175.507002223856,6932.8706034053048,6698.4338962618658,6471.9217481205887,6253.0674720902252,"","",{"$f":"IF(AN$1=\"\",\"\",AN113+AN184+AN255+AN326+AN397+AN468+AN539+AN610+AN681+AN752)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"H8","v":0.19134724027039446},{"$f":"I8","v":9.565834481853383E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H45:BO45)","v":73754839.067373663},null,{"$f":"IF(H$1=\"\",\"\",H116+H187+H258+H329+H400+H471+H542+H613+H684+H755)","v":1968782.7405477285},1939156.0309585051,1919653.4700710615,1938475.8901560809,1966609.0453138107,2018466.8383384352,2085212.4195932769,2152810.6551514366,2207884.1096846214,2276321.255319837,2366139.764149637,2430494.0685429005,2491556.6266441597,2545330.6535228612,2593122.2863646494,2633887.8579023336,2667315.3448775215,2691914.0682698134,2718744.4496512562,2738475.1265988955,2752025.4072873369,2766175.8427846725,2770805.1700720526,2769497.4293190748,2764721.0334987883,2753593.1457589343,2738535.011159861,2718925.9084717268,2697466.4993754085,2672740.9179869932,"","",{"$f":"IF(AN$1=\"\",\"\",AN116+AN187+AN258+AN329+AN400+AN471+AN542+AN613+AN684+AN755)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Travel time","£ k",17132570.328606509,null,{"$f":"IF(H$1=\"\",\"\",H117+H188+H259+H330+H401+H472+H543+H614+H685+H756)","v":656767.38153526303},635516.27551971609,613545.55553467188,607049.6872145019,601135.12002176954,595866.51202934561,591189.61179863662,587062.03004585626,583494.17494897661,580154.82242252049,577354.70652463869,574479.48620994645,572506.25411228475,570380.21076459461,568267.54857004352,566288.69165293314,564629.83985693846,562440.22248206427,560231.49337971199,557898.89996699919,555396.23938524665,552895.83957883995,549711.94201676012,546442.47212975426,543038.87811584608,539571.2621147274,536065.39984206797,531914.85663916369,527718.32024846692,523556.5939442204,"","",{"$f":"IF(AN$1=\"\",\"\",AN117+AN188+AN259+AN330+AN401+AN472+AN543+AN614+AN685+AN756)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (vehicle fuel)","£ k",2635317.3448423836,null,{"$f":"IF(H$1=\"\",\"\",H118+H189+H260+H331+H402+H473+H544+H615+H686+H757)","v":69714.406244330341},69240.826598940374,69413.30458790058,67820.545554541663,66384.898366992129,65005.588632553365,63939.478432920994,63039.99819787647,63014.501565464176,62319.784070290058,61739.99307930941,66005.855753121519,71200.132820931234,75466.00316647836,80280.047502712958,84297.033858408802,88943.670036101292,92458.422722401738,96701.579363270386,100011.84638907637,103727.27843690064,106737.19933034961,110164.3641991773,112535.90530127002,115582.89444188648,117744.95424302877,120237.74081363904,121968.01592299389,124181.31517665586,125439.76003285914,"","",{"$f":"IF(AN$1=\"\",\"\",AN118+AN189+AN260+AN331+AN402+AN473+AN544+AN615+AN686+AN757)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Roadworks Accidents","£ k",4279.8488504347797,null,{"$f":"IF(H$1=\"\",\"\",H119+H190+H261+H332+H403+H474+H545+H616+H687+H758)","v":353.80382634249992},753.94105424173767,253.44274176744565,137.7983018206387,140.48169753762349,140.51556236497026,139.07992753648188,136.79461168086678,134.07900277416149,127.61656382442237,125.01776353285386,122.03724654630335,119.26020850928258,116.50759133790206,113.79143894168391,111.11849415762997,106.47275147192158,103.82310244906589,101.23009660586401,98.680490305214462,96.200248893423378,93.775273716414304,91.291672575284906,87.176782192900788,84.859075341184408,82.598808861080016,80.394745934959332,78.16830132053137,76.000768003298703,73.890699847134186,"","",{"$f":"IF(AN$1=\"\",\"\",AN119+AN190+AN261+AN332+AN403+AN474+AN545+AN616+AN687+AN758)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",164.06646211292016,null,{"$f":"IF(H$1=\"\",\"\",H120+H191+H262+H333+H404+H475+H546+H617+H688+H759)","v":8.4512446035898279},22.447617577091499,8.6184575176940577,4.0648610388692585,4.6084840751581506,4.8446620302915226,4.9131490218614831,4.890974024533163,4.8228285394784312,5.4614189366866901,5.2497648688984304,5.1288799224107571,5.0140410566477058,4.8993160295161591,4.7857330503424045,4.6738113946520272,4.8560490496639437,4.7353406731936065,4.6172195063867871,4.9494377108642285,4.8251436558256984,4.703619037876881,4.5808587695753618,4.3228183079981415,4.207967612270024,4.0959615973300769,3.9867385903598884,3.876449269148369,3.7690738411156528,3.6645408035899334,"","",{"$f":"IF(AN$1=\"\",\"\",AN120+AN191+AN262+AN333+AN404+AN475+AN546+AN617+AN688+AN759)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Roadworks time delays","£ k",84608.692636665321,null,{"$f":"IF(H$1=\"\",\"\",H121+H192+H263+H334+H405+H476+H547+H618+H689+H760)","v":5448.3080825582665},7559.9567742526051,5966.7541319996271,2324.9508523467416,2722.7027023731553,2910.2824067008023,2980.3069843618637,2984.6497025679159,2954.0664112069153,3147.893368893871,3075.3788926046282,3007.1187152875113,2941.3852610942913,2875.0085423163291,2808.862470228346,2743.4219424348389,2254.3804330106095,2198.3927810440491,2143.5582452902991,2162.4079560134332,2108.0776389962653,2054.9504392572203,2000.7498995921483,2049.0001319257231,1994.5362756357688,1941.4211610656657,1889.6260612882099,1837.3208292222198,1786.3984567945915,1736.8250863014109,"","",{"$f":"IF(AN$1=\"\",\"\",AN121+AN192+AN263+AN334+AN405+AN476+AN547+AN618+AN689+AN760)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Accidents","£ k",2611376.0596515262,null,{"$f":"IF(H$1=\"\",\"\",H122+H193+H264+H335+H406+H477+H548+H619+H690+H761)","v":137182.60259999998},132543.57739130437,128061.42743121194,123730.84775962507,119546.71281123196,115504.0703490164,111598.13560291439,107824.28560668058,104178.05372626145,100655.12437319949,97251.327896811112,93962.635649092845,90785.155216514831,87715.125813057835,84748.913829041383,81883.008530474763,79114.017903840373,76438.664641391661,73853.782262214183,71356.311364458161,68943.296004307398,66611.880197398466,64359.304538549244,62182.902935796366,60080.09945487573,58048.405270411342,56085.415720204197,54188.807459134485,52356.335709308682,50585.831603196806,"","",{"$f":"IF(AN$1=\"\",\"\",AN122+AN193+AN264+AN335+AN406+AN477+AN548+AN619+AN690+AN761)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (Embodied in materials)","£ k",8134.3370689629091,null,{"$f":"IF(H$1=\"\",\"\",H123+H194+H265+H336+H407+H478+H549+H620+H691+H762)","v":433.84738432083128},476.93350023435084,418.37805854612782,186.42780602253487,201.67203725029162,208.84380415022724,211.243106578078,210.82744086384821,211.43631475890982,208.33695899402682,204.68565024903552,215.41979529671494,227.42233472448569,235.98710575601285,245.86570524871661,252.62683675987046,260.69227191908135,265.90774192353933,272.3933494501232,276.26287467899118,281.35834118100968,284.04790660374681,287.91575215802197,289.56928715474368,292.35281797205482,293.09787256209466,294.92522300828847,294.87596516383036,295.86239824244626,295.12142719087575,"","",{"$f":"IF(AN$1=\"\",\"\",AN123+AN194+AN265+AN336+AN407+AN478+AN549+AN620+AN691+AN762)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total HMAT costs","£ k",96231289.74549225,null,{"$f":"IF(H39=\"\",\"\",SUM(H45:H52))","v":2838691.5414651465},{"$f":"IF(I39=\"\",\"\",SUM(I45:I52))","v":2785269.9894147716},2737320.9510146771,2739730.2125059781,2756745.2414350403,2798107.4957845965,2855275.1885952475,2914074.1317309868,2961875.2444826039,3022940.2944964962,3105896.1237216513,3168291.7507921145,3229341.2506392752,3282124.3958224314,3329592.101613916,3369468.4330288973,3402629.2741798526,3425824.2370817601,3452053.103567305,3470284.4850781374,3482582.6824865183,3494858.2391298753,3497425.3190096342,3493088.7787054772,3485798.8616479579,3471278.9811911881,3453192.5003045942,3429211.8300379952,3403884.5012067221,3374432.6053214124,{"$f":"IF(AL39=\"\",\"\",SUM(AL45:AL52))","v":""},{"$f":"IF(AM39=\"\",\"\",SUM(AM45:AM52))","v":""},{"$f":"IF(AN39=\"\",\"\",SUM(AN45:AN52))","v":""},{"$f":"IF(AO39=\"\",\"\",SUM(AO45:AO52))","v":""},{"$f":"IF(AP39=\"\",\"\",SUM(AP45:AP52))","v":""},{"$f":"IF(AQ39=\"\",\"\",SUM(AQ45:AQ52))","v":""},{"$f":"IF(AR39=\"\",\"\",SUM(AR45:AR52))","v":""},{"$f":"IF(AS39=\"\",\"\",SUM(AS45:AS52))","v":""},{"$f":"IF(AT39=\"\",\"\",SUM(AT45:AT52))","v":""},{"$f":"IF(AU39=\"\",\"\",SUM(AU45:AU52))","v":""},{"$f":"IF(AV39=\"\",\"\",SUM(AV45:AV52))","v":""},{"$f":"IF(AW39=\"\",\"\",SUM(AW45:AW52))","v":""},{"$f":"IF(AX39=\"\",\"\",SUM(AX45:AX52))","v":""},{"$f":"IF(AY39=\"\",\"\",SUM(AY45:AY52))","v":""},{"$f":"IF(AZ39=\"\",\"\",SUM(AZ45:AZ52))","v":""},{"$f":"IF(BA39=\"\",\"\",SUM(BA45:BA52))","v":""},{"$f":"IF(BB39=\"\",\"\",SUM(BB45:BB52))","v":""},{"$f":"IF(BC39=\"\",\"\",SUM(BC45:BC52))","v":""},{"$f":"IF(BD39=\"\",\"\",SUM(BD45:BD52))","v":""},{"$f":"IF(BE39=\"\",\"\",SUM(BE45:BE52))","v":""},{"$f":"IF(BF39=\"\",\"\",SUM(BF45:BF52))","v":""},{"$f":"IF(BG39=\"\",\"\",SUM(BG45:BG52))","v":""},{"$f":"IF(BH39=\"\",\"\",SUM(BH45:BH52))","v":""},{"$f":"IF(BI39=\"\",\"\",SUM(BI45:BI52))","v":""},{"$f":"IF(BJ39=\"\",\"\",SUM(BJ45:BJ52))","v":""},{"$f":"IF(BK39=\"\",\"\",SUM(BK45:BK52))","v":""},{"$f":"IF(BL39=\"\",\"\",SUM(BL45:BL52))","v":""},{"$f":"IF(BM39=\"\",\"\",SUM(BM45:BM52))","v":""},{"$f":"IF(BN39=\"\",\"\",SUM(BN45:BN52))","v":""},{"$f":"IF(BO39=\"\",\"\",SUM(BO45:BO52))","v":""}]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H55:BO55)","v":-758620.92345926433},null,{"$f":"IF(H$1=\"\",\"\",H126+H197+H268+H339+H410+H481+H552+H623+H694+H765)","v":-41983.301817227199},-40170.437802630047,-38808.234865019716,-37479.229233834187,-36182.716147715139,-34918.004506216465,-33684.416629617037,-32501.71116074139,-31348.202558523055,-30223.26469035745,-29126.283733719436,-28056.657952744648,-26913.89250873225,-25800.410602911943,-24715.576240618142,-23658.765896497571,-22629.368294958265,-21697.997753374435,-20790.631433451021,-19906.744083043846,-19045.820890396382,-18207.35729418138,-17463.64980746141,-16739.146230129336,-16033.423629649491,-15346.067600712211,-14676.672104580564,-14080.265048794736,-13499.284337616271,-12933.388603809468,"","",{"$f":"IF(AN$1=\"\",\"\",AN126+AN197+AN268+AN339+AN410+AN481+AN552+AN623+AN694+AN765)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H56:BO56)","v":7467676.9382578451},null,{"$f":"IF(H$1=\"\",\"\",H127+H198+H269+H340+H411+H482+H553+H624+H695+H766)","v":282988.03246047377},280138.73395572463,275971.61004812369,271907.15723183728,268328.46176361223,265166.81535706838,262342.91056381998,259906.91590985496,257735.92983150462,255683.57504836447,253866.63853440818,252033.66459274749,250686.06255120644,249282.87664427061,247889.6224485006,246553.51690322833,245347.69240918232,243958.88620718603,242565.40997254918,241125.99702376861,239622.73200339504,238123.63443608995,236327.43498654192,234502.94698998221,232631.40691369851,230740.42936260113,228840.18924995634,226656.21339576572,224462.13586473372,222289.30559764858,"","",{"$f":"IF(AN$1=\"\",\"\",AN127+AN198+AN269+AN340+AN411+AN482+AN553+AN624+AN695+AN766)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H57:BO57)","v":2031239.8624090082},null,{"$f":"IF(H$1=\"\",\"\",H128+H199+H270+H341+H412+H483+H554+H625+H696+H767)","v":53746.094177063482},53405.148240222756,53556.86713251227,52324.495242922661,51213.651177088337,50146.411926136061,49320.524760920089,48623.26384263509,48600.179012586494,48060.674373243877,47609.64282284928,50895.190462948682,54896.022184530026,58180.512658794629,61887.255890316708,64978.987411252834,68555.716524071555,71260.267656582524,74525.850463170456,77072.281792262322,79930.915059904306,82245.422424262753,84881.80524925419,86704.892428272593,89048.162394263578,90709.674328519992,92626.062153742358,93955.223773743768,95656.428190985287,96622.238653949273,"","",{"$f":"IF(AN$1=\"\",\"\",AN128+AN199+AN270+AN341+AN412+AN483+AN554+AN625+AN696+AN767)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H58:BO58)","v":8740295.8772075884},null,{"$f":"IF(H39=\"\",\"\",SUM(H55:H57))","v":294750.82482031005},{"$f":"IF(I39=\"\",\"\",SUM(I55:I57))","v":293373.44439331733},290720.24231561623,286752.42324092577,283359.39679298544,280395.22277698794,277979.01869512303,276028.46859174862,274987.90628556808,273520.98473125091,272349.99762353802,274872.19710295153,278668.19222700421,281662.9787001533,285061.30209819914,287873.73841798364,291274.04063829558,293521.15611039416,296300.6290022686,298291.53473298706,300507.82617290295,302161.69956617133,303745.59042833466,304468.69318812544,305646.14567831263,306104.03609040892,306789.57929911814,306531.17212071473,306619.27971810277,305978.15564778837,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H60:BO60)","v":20105545.80693049},null,{"$f":"IF(H$1=\"\",\"\",H131+H202+H273+H344+H415+H486+H557+H628+H699+H770)","v":138442.3474847622},149951.26141103671,164033.64074355148,179438.53917859809,196290.15851015341,214724.36470067222,234889.78329864843,256948.99773017375,281079.86012570316,307476.92525055184,336353.01910016895,367940.95480696752,402495.4096931871,440294.97860350396,481644.42007235467,526877.11343567155,576357.74669745658,630485.25682208734,689696.04615842283,754467.50092808343,825321.84014567733,902830.32600283693,987617.86966223409,1080368.0695957309,1181828.7230882,1292817.8553434398,1414230.3148017803,1547044.9878440348,1692332.6910502571,1851264.8046445427,"","",{"$f":"IF(AN$1=\"\",\"\",AN131+AN202+AN273+AN344+AN415+AN486+AN557+AN628+AN699+AN770)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tolls","£ k",{"$f":"SUM(H61:BO61)","v":4307727.6548617799},null,{"$f":"IF(H$1=\"\",\"\",H132+H203+H274+H345+H416+H487+H558+H629+H700+H771)","v":29238.099980251849},31636.680800129048,34622.628573223323,37891.631208879124,41470.643617173089,45389.199725783612,49679.660437054277,54377.485542773044,59521.531923070535,65154.380582879334,71322.695328704503,78077.616162224454,85475.190767887485,93576.847801839496,102449.91605212988,112168.1939383976,122812.57425665559,134471.72955524459,147242.86405576614,161232.53861250909,176557.57584069343,193346.05324342678,211738.39293581049,231888.55740898463,253965.36170457053,278153.91338922433,304657.19283893338,333697.78757326095,365519.7957319626,400390.91527233645,"","",{"$f":"IF(AN$1=\"\",\"\",AN132+AN203+AN274+AN345+AN416+AN487+AN558+AN629+AN700+AN771)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H62:BO62)","v":24413273.461792268},null,{"$f":"IF(H39=\"\",\"\",SUM(H60:H61))","v":167680.44746501406},{"$f":"IF(I39=\"\",\"\",SUM(I60:I61))","v":181587.94221116576},198656.26931677479,217330.17038747721,237760.80212732649,260113.56442645582,284569.44373570272,311326.48327294679,340601.39204877371,372631.30583343119,407675.71442887344,446018.57096919196,487970.60046107462,533871.82640534348,584094.33612448454,639045.30737406912,699170.3209541121,764956.98637733189,836938.91021418897,915700.03954059258,1001879.4159863708,1096176.3792462638,1199356.2625980447,1312256.6270047156,1435794.0847927704,1570971.7687326642,1718887.5076407136,1880742.7754172958,2057852.4867822197,2251655.7199168792,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H64:BO64)","v":131565592.55906725},null,{"$f":"IF(H$1=\"\",\"\",H135+H206+H277+H348+H419+H490+H561+H632+H703+H774)","v":5708871.3452727273},5599910.9317681333,5493864.3092921395,5389825.9127103761,5287757.7118513202,5187622.3967283396,5089383.3639014065,4993004.703097092,4898451.1840819204,4805688.2437843317,4714681.9736604933,4625399.1072993875,4537807.0082626073,4451873.6581544466,4367567.6449178988,4284858.151352304,4203714.9438484358,4124108.3613369102,4046009.3044458935,3969389.2248641164,3894220.1149053378,3820474.4972704165,3748125.4150032671,3677146.4216370219,3607511.5715267956,3539195.4103655163,3472172.9658793677,3406419.7386994297,3341911.6934061851,3278625.2497436143,"","",{"$f":"IF(AN$1=\"\",\"\",AN135+AN206+AN277+AN348+AN419+AN490+AN561+AN632+AN703+AN774)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H64*1000)/H70,\"\")","v":59484.73229634171},{"$f":"IFERROR((I64*1000)/I70,\"\")","v":57783.154060042754},56133.184500084353,54530.329009841851,52973.242270214185,51460.617377025883,49991.184744107806,48563.711037699795,47176.998141280914,45829.882149958547,44521.232393572143,43249.950487691814,42014.969411715116,40815.252613288372,39649.793138300891,38517.612785721569,37417.761286568959,36349.315506325176,35311.378670124795,34303.079610067791,33323.57203402531,32372.033815324237,31447.666302714468,30549.69365003975,29677.362165049461,28829.93967680469,28006.714921147774,27206.996943719441,26430.114520022529,25675.415592045396,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H66:BO66)","v":21126509.090790026},null,{"$f":"IF(H$1=\"\",\"\",H137+H208+H279+H350+H421+H492+H563+H634+H705+H776)","v":916718.39043640101},899221.16816794942,882192.43879974482,865486.18585242622,849096.30252613872,833016.79766670661,817241.79357562703,801765.52386153792,786582.33133237285,771686.66592743143,757073.08268861263,742736.23977006495,728670.89648553054,714871.91139266477,701334.24041363457,688052.93499130872,675023.14028036245,662240.09337263776,649699.12155611254,637395.64060683758,625325.15311322024,613483.24683204247,601865.59307560965,590467.94512944366,579286.13669993938,568316.08039141889,557553.76621202589,546995.2601079141,536636.70252519427,526474.30699911341,"","",{"$f":"IF(AN$1=\"\",\"\",AN137+AN208+AN279+AN350+AN421+AN492+AN563+AN634+AN705+AN776)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H67:BO67),0)","v":3765197.4854277973},null,{"$f":"IF(H$1=\"\",\"\",H138+H209+H280+H351+H422+H493+H564+H635+H706+H777)","v":163379.13934652839},160260.50683618797,157225.62187581183,154248.2091330429,151327.1802451128,148461.46745979477,145650.0232450972,142891.81990634947,140185.84921053846,137531.12201775922,134926.66791964514,132371.53488464511,129864.78891001805,127405.51368041775,124992.81023294316,122625.79662853188,120303.60762957616,118025.3943836441,115790.32411319058,113597.57981114369,111446.35994225636,109335.87815011317,107265.36296968593,105234.05754533247,103241.21935413586,101286.11993448267,99368.044619781373,97486.292277223198,95640.175051490281,93829.018113317157,"","",{"$f":"IF(AN$1=\"\",\"\",AN138+AN209+AN280+AN351+AN422+AN493+AN564+AN635+AN706+AN777)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"NIC","£ k",{"$f":"SUM(H68:BO68)","v":3269713.7731051315},null,{"$f":"IF(H$1=\"\",\"\",H139+H210+H281+H352+H423+H494+H565+H636+H707+H778)","v":141879.15088833935},139170.91693466797,136535.40971542211,133949.81161839579,131413.17750465614,128924.58013355351,126483.10982377801,124087.874120835,121737.99747081727,119432.62090035545,117170.90170262892,114952.01312932311,112775.14408842,110639.4988477118,108544.29674392904,106488.77189737736,104472.17293197778,102493.76270060893,100552.81801565056,98648.629384629574,96780.500750872336,94947.749239068406,93149.704905652237,91385.710493912353,89655.12119373781,87957.304405914387,86291.639510884517,84657.517641886137,83054.341462387616,81481.524947737606,"","",{"$f":"IF(AN$1=\"\",\"\",AN139+AN210+AN281+AN352+AN423+AN494+AN565+AN636+AN707+AN778)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H69:BO69),0)","v":28161420.349322952},null,{"$f":"IF(H$1=\"\",\"\",H140+H211+H282+H353+H424+H495+H566+H637+H708+H779)","v":1221976.6806712686},1198652.5919388053,1175953.4703909787,1153684.2066038649,1131836.6602759075,1110402.8452600548,1089374.9266445022,1068745.2178887224,1048506.1780137286,1028650.4088455462,1009170.6523108867,990059.78778403311,971310.82948396855,952916.92392079427,934871.34739050665,917167.50351721793,899798.92084191646,882759.25045689079,866042.2636849538,849641.84980261081,833552.0138063489,817766.8742212241,802280.66095094779,787087.71316868847,772182.47724781302,757559.50473181589,743213.45034269174,729139.07002702344,715331.21903907217,701784.85006016819,"","",{"$f":"IF(AN$1=\"\",\"\",AN140+AN211+AN282+AN353+AN424+AN495+AN566+AN637+AN708+AN779)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"IF(H$1=\"\",\"\",H141+H212+H283+H354+H425+H496+H567+H638+H709+H780)","v":95972.043999999994},96912.517547055992,97871.951470771863,98840.883790332504,99819.408539856784,100807.62068440138,101805.61612917695,102813.49172885581,103831.34529697149,104859.2756154115,105897.38244400409,106945.76653019973,108004.5296188487,109073.77446207532,110153.60482924986,111244.12551705944,112345.44235967833,113457.66223903914,114580.89309520563,115715.24393684816,116860.82485182297,118017.74701785602,119186.12271333279,120366.06532819479,121557.68937494392,122761.11049975586,123976.44549370345,125203.81230409112,126443.33004590162,127695.11901335604,"","",{"$f":"IF(AN$1=\"\",\"\",AN141+AN212+AN283+AN354+AN425+AN496+AN567+AN638+AN709+AN780)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H71:BO71)","v":159727012.90839016},null,{"$f":"IF(H39=\"\",\"\",SUM(H64,H66:H68))","v":6930848.0259439964},{"$f":"IF(I39=\"\",\"\",SUM(I64,I66:I68))","v":6798563.5237069391},6669817.7796831178,6543510.1193142412,6419594.3721272275,6298025.2419883953,6178758.2905459087,6061749.9209858142,5946957.3620956494,5834338.6526298774,5723852.6259713797,5615458.89508342,5509117.8377465764,5404790.582075241,5302438.9923084062,5202025.654869522,5103513.8646903513,5006867.6117938003,4912051.5681308471,4819031.0746667273,4727772.1287116865,4638241.3714916408,4550406.0759542156,4464234.1348057101,4379694.0487746084,4296754.9150973326,4215386.4162220592,4135558.8087264532,4057242.9124452574,3980410.0998037825,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"\"Undiscounted costs for \" & D1_Name","v":"Undiscounted costs for R1"},null,null,null,null,"Analysis period total",null,{"$f":"H39","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,"","",{"$f":"AN39","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H78:BO78)","v":319563.28161693172},null,15707.236177194809,15713.676860629572,16030.272838022118,8684.198261725769,9296.4638820100245,9664.0035365056119,9885.0091618501574,10018.122947333421,10098.429053191279,10146.953966399595,10176.320737186006,10194.120213947084,10204.924652899612,10211.492537283579,10215.490709854577,10217.927931176466,10219.415615123302,10220.324887129997,10220.881341921508,10221.222302924436,10221.431475382524,10221.559949561441,10221.638949316923,10221.687581253693,10221.717551552361,10221.736040934811,10221.747459304002,10221.754518007841,10221.758885923513,10221.761591385621]
[null,null,null,"Percentage in poor condition","%",null,null,0.15190000000000001,7.5899999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H81:BO81)","v":57261013.650384858},null,850450.25115620834,872467.21429417434,897804.3331374618,937963.46658449504,984742.80218676908,1046120.1520716924,1118586.4632937007,1195409.0156700709,1269060.2660921132,1354330.3176293303,1457264.9861473818,1549547.4883452104,1644317.634708931,1738835.4225552038,1833722.5994072643,1927964.9468087072,2020981.9688986468,2111203.3893812029,2207064.9658155446,2301075.8792071673,2393582.1084860256,2490273.1707107592,2581909.2998827393,2671184.2473480892,2760072.7463608021,2845346.3126667957,2929003.5330842007,3009965.1316351886,3090876.0193850296,3169887.5174339465]
[null,null,null,"Travel time","£ k",12984299.060437541,null,287859.06443127425,291861.30992161942,294496.65029818716,301366.4374043853,308734.68916539737,316642.99609575997,325083.8014501034,334071.29949653981,343631.97975613526,353600.04608424677,364190.33159999532,375043.17827860935,386829.82081019075,398876.5906536089,411303.35332915414,424212.20946827042,437769.36727147526,451337.2226188191,465302.73985210923,479586.48084835015,494148.74478229787,509144.90209565172,523932.56281079352,539047.20111242088,554441.05765842122,570184.44288168149,586308.78609393537,602129.4075317072,618285.40705993597,634876.97957646754]
[null,null,null,"Carbon (vehicle fuel)","£ k",2039483.7636950843,null,29324.53979589454,29907.864971064231,30845.518766421108,31206.761078138516,31628.486922972803,32068.997229077893,32665.189473241397,33353.10645127685,34527.587309768533,35367.62314565009,36294.203405317385,40190.535191506417,44905.839981993835,49300.630731401208,54321.435572274298,59080.946822445061,64566.95737567731,69513.017025600842,75297.194187385656,80650.862511161831,86624.309702740778,92314.043703539719,98667.944429187104,104372.85116954059,111008.07992267358,117099.13099972268,123818.49263894479,130053.68401648343,137107.20824834422,143400.72091563771]
[null,null,null,"Roadworks Accidents","£ k",6384.4287288606592,null,284.15953683828059,284.00225618781292,289.76422726724593,158.56881775716195,169.84329145989386,177.38336554208453,182.66756823033958,186.53748445859773,189.59069290758444,192.15399374193018,194.42374396146334,196.51784481036748,198.81952689743267,201.05970317358651,203.26368288348451,205.44668495916321,207.61786015787689,209.54014282723227,211.45896007176361,213.37631133200185,215.29339474718722,217.21092670547247,218.8585101228345,220.50682027804294,222.1560098338895,223.80616791034862,225.4573454671665,226.88545706807147,228.31435464540664,229.74404661693666]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",53.203142965719934,null,2.5263265884894497,2.4574277568951204,2.4274263717047035,1.392383640060781,1.454802330105583,1.4970578572603641,1.5277721676084008,1.5514396266653012,1.5713577204630107,1.5891567017948001,1.6057669311474745,1.6217172183576447,1.6398966614110588,1.6578888992413436,1.6757871425416002,1.6936430019369837,1.7114847102668087,1.7273220255611232,1.74316484125815,1.7590172908726913,1.7748813890382782,1.7907580381491506,1.8043968714462686,1.8180453157453547,1.8317033357577703,1.8453708453143625,1.8590477438448254,1.8708692763553045,1.882697703875903,1.8945329625503242]
[null,null,null,"Roadworks time delays","£ k",8772.7335274478064,null,370.50657539925828,383.72176117654192,397.53196958630224,213.79999368771462,231.38579579995249,243.12347179523999,251.27050044627541,257.15934831700417,261.71067056753208,265.44847485326642,268.69195805285869,271.6353726472741,274.83047365597008,277.91692621637162,280.93813735844986,283.92057099292049,286.88036467753182,289.50381277941534,292.11987036236201,294.73222295716994,297.34311480703536,299.95391099265925,302.19659670974329,304.43997684884056,306.68435957726962,308.92992979925242,311.17679718611708,313.11780741841113,315.05984151649454,317.00292126257449]
[null,null,null,"Accidents","£ k",2273714.247,null,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001,75790.474900000001]
[null,null,null,"Carbon (Embodied in materials)","£ k",8376.8506641273707,null,229.37793002472219,232.79766638922601,244.27339878943172,134.16997986049759,145.596947740225,153.39849832021667,158.99864857483902,163.26002060925342,168.84323887478033,171.80208955460284,174.45305133648139,189.86074793470181,207.34033700214266,222.60207768033942,239.9854857557732,255.18057227602435,272.5206220474999,287.68625119860747,305.00729285353623,320.16017883099585,337.47304052758545,352.62049364290704,369.92988000716832,385.07504050808768,402.38296369733013,417.52716380330492,434.83447498484912,449.97827489906041,467.28533130419686,482.4289650989831]
[null,null,null,"Total HMAT costs","£ k",74582097.937580884,null,{"$f":"IF(H75=\"\",\"\",SUM(H81:H88))","v":1244310.9006522282},{"$f":"IF(I75=\"\",\"\",SUM(I81:I88))","v":1270929.8431983686},1299870.9741240849,1346835.0711419645,1401444.7340124696,1471198.0226900452,1552720.3936064644,1639232.4048108992,1723632.0240180874,1819719.4554740787,1934179.1705729763,2041231.3123979371,2152526.4006353328,2263506.3554361826,2375863.7263018331,2487794.8194706524,2599877.4987773923,2708632.561454453,2824265.7040431681,2937933.7251970898,3050997.5223025349,3168394.1674993294,3281193.0714064306,3391306.6144130011,3502245.4138783417,3609372.4700805577,3715894.6143824626,3818930.5504920413,3923071.6518184794,4024986.7632919932,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H91:BO91)","v":-1140116.9138893874},null,{"$f":"'D1 Traffic'!F131","v":-34257.675681941873},{"$f":"'D1 Traffic'!G131","v":-34372.969653099688},{"$f":"'D1 Traffic'!H131","v":-34662.792911972705},{"$f":"'D1 Traffic'!I131","v":-34951.567254105954},{"$f":"'D1 Traffic'!J131","v":-35239.158073035876},{"$f":"'D1 Traffic'!K131","v":-35525.426196687098},{"$f":"'D1 Traffic'!L131","v":-35810.227766248325},{"$f":"'D1 Traffic'!M131","v":-36104.505268996953},{"$f":"'D1 Traffic'!N131","v":-36397.447066187407},{"$f":"'D1 Traffic'!O131","v":-36688.906575549219},{"$f":"'D1 Traffic'!P131","v":-36978.732315212103},{"$f":"'D1 Traffic'!Q131","v":-37266.767774247506},{"$f":"'D1 Traffic'!R131","v":-37486.735288202733},{"$f":"'D1 Traffic'!S131","v":-37702.075910495747},{"$f":"'D1 Traffic'!T131","v":-37912.547860740633},{"$f":"'D1 Traffic'!U131","v":-38117.902070143864},{"$f":"'D1 Traffic'!V131","v":-38317.881997075383},{"$f":"'D1 Traffic'!W131","v":-38568.010408636605},{"$f":"'D1 Traffic'!X131","v":-38814.3318074255},{"$f":"'D1 Traffic'!Y131","v":-39056.624372204235},{"$f":"'D1 Traffic'!Z131","v":-39294.65945848338},{"$f":"'D1 Traffic'!AA131","v":-39528.201424235594},{"$f":"'D1 Traffic'!AB131","v":-39825.022793238393},{"$f":"'D1 Traffic'!AC131","v":-40119.417709572357},{"$f":"'D1 Traffic'!AD131","v":-40411.199277857828},{"$f":"'D1 Traffic'!AE131","v":-40700.174605569533},{"$f":"'D1 Traffic'!AF131","v":-40986.144647011737},{"$f":"'D1 Traffic'!AG131","v":-41330.479594823832},{"$f":"'D1 Traffic'!AH131","v":-41673.694276783572},{"$f":"'D1 Traffic'!AI131","v":-42015.633849601742},{"$f":"'D1 Traffic'!AJ131","v":""},{"$f":"'D1 Traffic'!AK131","v":""},{"$f":"'D1 Traffic'!AL131","v":""},{"$f":"'D1 Traffic'!AM131","v":""},{"$f":"'D1 Traffic'!AN131","v":""},{"$f":"'D1 Traffic'!AO131","v":""},{"$f":"'D1 Traffic'!AP131","v":""},{"$f":"'D1 Traffic'!AQ131","v":""},{"$f":"'D1 Traffic'!AR131","v":""},{"$f":"'D1 Traffic'!AS131","v":""},{"$f":"'D1 Traffic'!AT131","v":""},{"$f":"'D1 Traffic'!AU131","v":""},{"$f":"'D1 Traffic'!AV131","v":""},{"$f":"'D1 Traffic'!AW131","v":""},{"$f":"'D1 Traffic'!AX131","v":""},{"$f":"'D1 Traffic'!AY131","v":""},{"$f":"'D1 Traffic'!AZ131","v":""},{"$f":"'D1 Traffic'!BA131","v":""},{"$f":"'D1 Traffic'!BB131","v":""},{"$f":"'D1 Traffic'!BC131","v":""},{"$f":"'D1 Traffic'!BD131","v":""},{"$f":"'D1 Traffic'!BE131","v":""},{"$f":"'D1 Traffic'!BF131","v":""},{"$f":"'D1 Traffic'!BG131","v":""},{"$f":"'D1 Traffic'!BH131","v":""},{"$f":"'D1 Traffic'!BI131","v":""},{"$f":"'D1 Traffic'!BJ131","v":""},{"$f":"'D1 Traffic'!BK131","v":""},{"$f":"'D1 Traffic'!BL131","v":""},{"$f":"'D1 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H92:BO92)","v":5251955.5940500582},null,{"$f":"'D1 Traffic'!F276","v":117698.99371964572},{"$f":"'D1 Traffic'!G276","v":120584.17476946721},{"$f":"'D1 Traffic'!H276","v":122982.06467787706},{"$f":"'D1 Traffic'!I276","v":125445.85197401456},{"$f":"'D1 Traffic'!J276","v":128161.86547700923},{"$f":"'D1 Traffic'!K276","v":131119.06046821683},{"$f":"'D1 Traffic'!L276","v":134297.76053697668},{"$f":"'D1 Traffic'!M276","v":137724.54695141272},{"$f":"'D1 Traffic'!N276","v":141371.44143648146},{"$f":"'D1 Traffic'!O276","v":145171.67917942721},{"$f":"'D1 Traffic'!P276","v":149202.54079428798},{"$f":"'D1 Traffic'!Q276","v":153327.42512496506},{"$f":"'D1 Traffic'!R276","v":157845.80218101153},{"$f":"'D1 Traffic'!S276","v":162456.38940621575},{"$f":"'D1 Traffic'!T276","v":167203.0294441205},{"$f":"'D1 Traffic'!U276","v":172122.79581498716},{"$f":"'D1 Traffic'!V276","v":177276.23167235439},{"$f":"'D1 Traffic'!W276","v":182431.28929554223},{"$f":"'D1 Traffic'!X276","v":187726.72618644405},{"$f":"'D1 Traffic'!Y276","v":193132.87859635663},{"$f":"'D1 Traffic'!Z276","v":198634.88125084233},{"$f":"'D1 Traffic'!AA276","v":204289.33652581621},{"$f":"'D1 Traffic'!AB276","v":209834.30863045558},{"$f":"'D1 Traffic'!AC276","v":215491.47562716246},{"$f":"'D1 Traffic'!AD276","v":221243.15212906065},{"$f":"'D1 Traffic'!AE276","v":227114.64944716881},{"$f":"'D1 Traffic'!AF276","v":233117.01229329396},{"$f":"'D1 Traffic'!AG276","v":238968.47260297503},{"$f":"'D1 Traffic'!AH276","v":244933.09690386208},{"$f":"'D1 Traffic'!AI276","v":251046.66093260681},{"$f":"'D1 Traffic'!AJ276","v":""},{"$f":"'D1 Traffic'!AK276","v":""},{"$f":"'D1 Traffic'!AL276","v":""},{"$f":"'D1 Traffic'!AM276","v":""},{"$f":"'D1 Traffic'!AN276","v":""},{"$f":"'D1 Traffic'!AO276","v":""},{"$f":"'D1 Traffic'!AP276","v":""},{"$f":"'D1 Traffic'!AQ276","v":""},{"$f":"'D1 Traffic'!AR276","v":""},{"$f":"'D1 Traffic'!AS276","v":""},{"$f":"'D1 Traffic'!AT276","v":""},{"$f":"'D1 Traffic'!AU276","v":""},{"$f":"'D1 Traffic'!AV276","v":""},{"$f":"'D1 Traffic'!AW276","v":""},{"$f":"'D1 Traffic'!AX276","v":""},{"$f":"'D1 Traffic'!AY276","v":""},{"$f":"'D1 Traffic'!AZ276","v":""},{"$f":"'D1 Traffic'!BA276","v":""},{"$f":"'D1 Traffic'!BB276","v":""},{"$f":"'D1 Traffic'!BC276","v":""},{"$f":"'D1 Traffic'!BD276","v":""},{"$f":"'D1 Traffic'!BE276","v":""},{"$f":"'D1 Traffic'!BF276","v":""},{"$f":"'D1 Traffic'!BG276","v":""},{"$f":"'D1 Traffic'!BH276","v":""},{"$f":"'D1 Traffic'!BI276","v":""},{"$f":"'D1 Traffic'!BJ276","v":""},{"$f":"'D1 Traffic'!BK276","v":""},{"$f":"'D1 Traffic'!BL276","v":""},{"$f":"'D1 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H93:BO93)","v":1430934.5004060434},null,{"$f":"IF(H1=\"\",\"\",IF(H83=0,0,H83*'D1 Traffic'!F133*CO2RatioNon2Urb+H83*'D1 Traffic'!F134*CO2RatioNon2Rur-H83))","v":20584.331476843065},{"$f":"IF(I1=\"\",\"\",IF(I83=0,0,I83*'D1 Traffic'!G133*CO2RatioNon2Urb+I83*'D1 Traffic'!G134*CO2RatioNon2Rur-I83))","v":20992.682126134318},{"$f":"IF(J1=\"\",\"\",IF(J83=0,0,J83*'D1 Traffic'!H133*CO2RatioNon2Urb+J83*'D1 Traffic'!H134*CO2RatioNon2Rur-J83))","v":21650.1921992362},{"$f":"IF(K1=\"\",\"\",IF(K83=0,0,K83*'D1 Traffic'!I133*CO2RatioNon2Urb+K83*'D1 Traffic'!I134*CO2RatioNon2Rur-K83))","v":21903.109926655779},{"$f":"IF(L1=\"\",\"\",IF(L83=0,0,L83*'D1 Traffic'!J133*CO2RatioNon2Urb+L83*'D1 Traffic'!J134*CO2RatioNon2Rur-L83))","v":22198.475793768735},{"$f":"IF(M1=\"\",\"\",IF(M83=0,0,M83*'D1 Traffic'!K133*CO2RatioNon2Urb+M83*'D1 Traffic'!K134*CO2RatioNon2Rur-M83))","v":22507.020615869154},{"$f":"IF(N1=\"\",\"\",IF(N83=0,0,N83*'D1 Traffic'!L133*CO2RatioNon2Urb+N83*'D1 Traffic'!L134*CO2RatioNon2Rur-N83))","v":22924.819731654909},{"$f":"IF(O1=\"\",\"\",IF(O83=0,0,O83*'D1 Traffic'!M133*CO2RatioNon2Urb+O83*'D1 Traffic'!M134*CO2RatioNon2Rur-O83))","v":23406.988009193476},{"$f":"IF(P1=\"\",\"\",IF(P83=0,0,P83*'D1 Traffic'!N133*CO2RatioNon2Urb+P83*'D1 Traffic'!N134*CO2RatioNon2Rur-P83))","v":24230.600450638151},{"$f":"IF(Q1=\"\",\"\",IF(Q83=0,0,Q83*'D1 Traffic'!O133*CO2RatioNon2Urb+Q83*'D1 Traffic'!O134*CO2RatioNon2Rur-Q83))","v":24819.482394626255},{"$f":"IF(R1=\"\",\"\",IF(R83=0,0,R83*'D1 Traffic'!P133*CO2RatioNon2Urb+R83*'D1 Traffic'!P134*CO2RatioNon2Rur-R83))","v":25469.077285956293},{"$f":"IF(S1=\"\",\"\",IF(S83=0,0,S83*'D1 Traffic'!Q133*CO2RatioNon2Urb+S83*'D1 Traffic'!Q134*CO2RatioNon2Rur-S83))","v":28202.591615814461},{"$f":"IF(T1=\"\",\"\",IF(T83=0,0,T83*'D1 Traffic'!R133*CO2RatioNon2Urb+T83*'D1 Traffic'!R134*CO2RatioNon2Rur-T83))","v":31510.637928684504},{"$f":"IF(U1=\"\",\"\",IF(U83=0,0,U83*'D1 Traffic'!S133*CO2RatioNon2Urb+U83*'D1 Traffic'!S134*CO2RatioNon2Rur-U83))","v":34593.635238936811},{"$f":"IF(V1=\"\",\"\",IF(V83=0,0,V83*'D1 Traffic'!T133*CO2RatioNon2Urb+V83*'D1 Traffic'!T134*CO2RatioNon2Rur-V83))","v":38115.755079642178},{"$f":"IF(W1=\"\",\"\",IF(W83=0,0,W83*'D1 Traffic'!U133*CO2RatioNon2Urb+W83*'D1 Traffic'!U134*CO2RatioNon2Rur-W83))","v":41454.387201866084},{"$f":"IF(X1=\"\",\"\",IF(X83=0,0,X83*'D1 Traffic'!V133*CO2RatioNon2Urb+X83*'D1 Traffic'!V134*CO2RatioNon2Rur-X83))","v":45302.621518706401},{"$f":"IF(Y1=\"\",\"\",IF(Y83=0,0,Y83*'D1 Traffic'!W133*CO2RatioNon2Urb+Y83*'D1 Traffic'!W134*CO2RatioNon2Rur-Y83))","v":48772.00114731511},{"$f":"IF(Z1=\"\",\"\",IF(Z83=0,0,Z83*'D1 Traffic'!X133*CO2RatioNon2Urb+Z83*'D1 Traffic'!X134*CO2RatioNon2Rur-Z83))","v":52829.292696113218},{"$f":"IF(AA1=\"\",\"\",IF(AA83=0,0,AA83*'D1 Traffic'!Y133*CO2RatioNon2Urb+AA83*'D1 Traffic'!Y134*CO2RatioNon2Rur-AA83))","v":56584.401010237751},{"$f":"IF(AB1=\"\",\"\",IF(AB83=0,0,AB83*'D1 Traffic'!Z133*CO2RatioNon2Urb+AB83*'D1 Traffic'!Z134*CO2RatioNon2Rur-AB83))","v":60774.211348761688},{"$f":"IF(AC1=\"\",\"\",IF(AC83=0,0,AC83*'D1 Traffic'!AA133*CO2RatioNon2Urb+AC83*'D1 Traffic'!AA134*CO2RatioNon2Rur-AC83))","v":64764.838950906924},{"$f":"IF(AD1=\"\",\"\",IF(AD83=0,0,AD83*'D1 Traffic'!AB133*CO2RatioNon2Urb+AD83*'D1 Traffic'!AB134*CO2RatioNon2Rur-AD83))","v":69221.56125299324},{"$f":"IF(AE1=\"\",\"\",IF(AE83=0,0,AE83*'D1 Traffic'!AC133*CO2RatioNon2Urb+AE83*'D1 Traffic'!AC134*CO2RatioNon2Rur-AE83))","v":73222.868214082977},{"$f":"IF(AF1=\"\",\"\",IF(AF83=0,0,AF83*'D1 Traffic'!AD133*CO2RatioNon2Urb+AF83*'D1 Traffic'!AD134*CO2RatioNon2Rur-AF83))","v":77876.736286293366},{"$f":"IF(AG1=\"\",\"\",IF(AG83=0,0,AG83*'D1 Traffic'!AE133*CO2RatioNon2Urb+AG83*'D1 Traffic'!AE134*CO2RatioNon2Rur-AG83))","v":82148.732573517991},{"$f":"IF(AH1=\"\",\"\",IF(AH83=0,0,AH83*'D1 Traffic'!AF133*CO2RatioNon2Urb+AH83*'D1 Traffic'!AF134*CO2RatioNon2Rur-AH83))","v":86861.401198684413},{"$f":"IF(AI1=\"\",\"\",IF(AI83=0,0,AI83*'D1 Traffic'!AG133*CO2RatioNon2Urb+AI83*'D1 Traffic'!AG134*CO2RatioNon2Rur-AI83))","v":91234.587304302491},{"$f":"IF(AJ1=\"\",\"\",IF(AJ83=0,0,AJ83*'D1 Traffic'!AH133*CO2RatioNon2Urb+AJ83*'D1 Traffic'!AH134*CO2RatioNon2Rur-AJ83))","v":96181.761532400385},{"$f":"IF(AK1=\"\",\"\",IF(AK83=0,0,AK83*'D1 Traffic'!AI133*CO2RatioNon2Urb+AK83*'D1 Traffic'!AI134*CO2RatioNon2Rur-AK83))","v":100595.69829620668},{"$f":"IF(AL1=\"\",\"\",IF(AL83=0,0,AL83*'D1 Traffic'!AJ133*CO2RatioNon2Urb+AL83*'D1 Traffic'!AJ134*CO2RatioNon2Rur-AL83))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM83=0,0,AM83*'D1 Traffic'!AK133*CO2RatioNon2Urb+AM83*'D1 Traffic'!AK134*CO2RatioNon2Rur-AM83))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN83=0,0,AN83*'D1 Traffic'!AL133*CO2RatioNon2Urb+AN83*'D1 Traffic'!AL134*CO2RatioNon2Rur-AN83))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO83=0,0,AO83*'D1 Traffic'!AM133*CO2RatioNon2Urb+AO83*'D1 Traffic'!AM134*CO2RatioNon2Rur-AO83))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP83=0,0,AP83*'D1 Traffic'!AN133*CO2RatioNon2Urb+AP83*'D1 Traffic'!AN134*CO2RatioNon2Rur-AP83))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ83=0,0,AQ83*'D1 Traffic'!AO133*CO2RatioNon2Urb+AQ83*'D1 Traffic'!AO134*CO2RatioNon2Rur-AQ83))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR83=0,0,AR83*'D1 Traffic'!AP133*CO2RatioNon2Urb+AR83*'D1 Traffic'!AP134*CO2RatioNon2Rur-AR83))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS83=0,0,AS83*'D1 Traffic'!AQ133*CO2RatioNon2Urb+AS83*'D1 Traffic'!AQ134*CO2RatioNon2Rur-AS83))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT83=0,0,AT83*'D1 Traffic'!AR133*CO2RatioNon2Urb+AT83*'D1 Traffic'!AR134*CO2RatioNon2Rur-AT83))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU83=0,0,AU83*'D1 Traffic'!AS133*CO2RatioNon2Urb+AU83*'D1 Traffic'!AS134*CO2RatioNon2Rur-AU83))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV83=0,0,AV83*'D1 Traffic'!AT133*CO2RatioNon2Urb+AV83*'D1 Traffic'!AT134*CO2RatioNon2Rur-AV83))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW83=0,0,AW83*'D1 Traffic'!AU133*CO2RatioNon2Urb+AW83*'D1 Traffic'!AU134*CO2RatioNon2Rur-AW83))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX83=0,0,AX83*'D1 Traffic'!AV133*CO2RatioNon2Urb+AX83*'D1 Traffic'!AV134*CO2RatioNon2Rur-AX83))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY83=0,0,AY83*'D1 Traffic'!AW133*CO2RatioNon2Urb+AY83*'D1 Traffic'!AW134*CO2RatioNon2Rur-AY83))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ83=0,0,AZ83*'D1 Traffic'!AX133*CO2RatioNon2Urb+AZ83*'D1 Traffic'!AX134*CO2RatioNon2Rur-AZ83))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA83=0,0,BA83*'D1 Traffic'!AY133*CO2RatioNon2Urb+BA83*'D1 Traffic'!AY134*CO2RatioNon2Rur-BA83))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB83=0,0,BB83*'D1 Traffic'!AZ133*CO2RatioNon2Urb+BB83*'D1 Traffic'!AZ134*CO2RatioNon2Rur-BB83))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC83=0,0,BC83*'D1 Traffic'!BA133*CO2RatioNon2Urb+BC83*'D1 Traffic'!BA134*CO2RatioNon2Rur-BC83))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD83=0,0,BD83*'D1 Traffic'!BB133*CO2RatioNon2Urb+BD83*'D1 Traffic'!BB134*CO2RatioNon2Rur-BD83))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE83=0,0,BE83*'D1 Traffic'!BC133*CO2RatioNon2Urb+BE83*'D1 Traffic'!BC134*CO2RatioNon2Rur-BE83))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF83=0,0,BF83*'D1 Traffic'!BD133*CO2RatioNon2Urb+BF83*'D1 Traffic'!BD134*CO2RatioNon2Rur-BF83))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG83=0,0,BG83*'D1 Traffic'!BE133*CO2RatioNon2Urb+BG83*'D1 Traffic'!BE134*CO2RatioNon2Rur-BG83))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH83=0,0,BH83*'D1 Traffic'!BF133*CO2RatioNon2Urb+BH83*'D1 Traffic'!BF134*CO2RatioNon2Rur-BH83))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI83=0,0,BI83*'D1 Traffic'!BG133*CO2RatioNon2Urb+BI83*'D1 Traffic'!BG134*CO2RatioNon2Rur-BI83))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ83=0,0,BJ83*'D1 Traffic'!BH133*CO2RatioNon2Urb+BJ83*'D1 Traffic'!BH134*CO2RatioNon2Rur-BJ83))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK83=0,0,BK83*'D1 Traffic'!BI133*CO2RatioNon2Urb+BK83*'D1 Traffic'!BI134*CO2RatioNon2Rur-BK83))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL83=0,0,BL83*'D1 Traffic'!BJ133*CO2RatioNon2Urb+BL83*'D1 Traffic'!BJ134*CO2RatioNon2Rur-BL83))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM83=0,0,BM83*'D1 Traffic'!BK133*CO2RatioNon2Urb+BM83*'D1 Traffic'!BK134*CO2RatioNon2Rur-BM83))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN83=0,0,BN83*'D1 Traffic'!BL133*CO2RatioNon2Urb+BN83*'D1 Traffic'!BL134*CO2RatioNon2Rur-BN83))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO83=0,0,BO83*'D1 Traffic'!BM133*CO2RatioNon2Urb+BO83*'D1 Traffic'!BM134*CO2RatioNon2Rur-BO83))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H94:BO94)","v":5542773.1805667132},null,{"$f":"IF(H75=\"\",\"\",SUM(H91:H93))","v":104025.64951454691},{"$f":"IF(I75=\"\",\"\",SUM(I91:I93))","v":107203.88724250183},109969.46396514056,112397.39464656438,115121.1831977421,118100.65488739889,121412.35250238326,125027.02969160923,129204.59482093219,133302.25499850424,137692.88576503217,144263.248966532,151869.7048214933,159347.94873465682,167406.23666302205,175459.28094670936,184260.9711939854,192635.28003422075,201741.68707513175,210660.65523439014,220114.43314112065,229525.97405248752,239230.84709021042,248594.9261316731,258708.68913749617,268563.20741511724,278992.26884496666,288872.58031245368,299441.16415947891,309626.72537921171,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H96:BO96)","v":18900794.21670337},null,{"$f":"IF(H1=\"\",\"\",'D1 Traffic'!F303)","v":63107.445335981174},{"$f":"IF(I1=\"\",\"\",'D1 Traffic'!G303)","v":69905.379347573093},{"$f":"IF(J1=\"\",\"\",'D1 Traffic'!H303)","v":79146.870497322278},{"$f":"IF(K1=\"\",\"\",'D1 Traffic'!I303)","v":89610.086777068253},{"$f":"IF(L1=\"\",\"\",'D1 Traffic'!J303)","v":101456.54024899669},{"$f":"IF(M1=\"\",\"\",'D1 Traffic'!K303)","v":114869.09486991407},{"$f":"IF(N1=\"\",\"\",'D1 Traffic'!L303)","v":130054.78921171672},{"$f":"IF(O1=\"\",\"\",'D1 Traffic'!M303)","v":147248.03234550572},{"$f":"IF(P1=\"\",\"\",'D1 Traffic'!N303)","v":166714.22222158156},{"$f":"IF(Q1=\"\",\"\",'D1 Traffic'!O303)","v":188753.84239927464},{"$f":"IF(R1=\"\",\"\",'D1 Traffic'!P303)","v":213707.10036445881},{"$f":"IF(S1=\"\",\"\",'D1 Traffic'!Q303)","v":241959.17903264027},{"$f":"IF(T1=\"\",\"\",'D1 Traffic'!R303)","v":273946.18250075536},{"$f":"IF(U1=\"\",\"\",'D1 Traffic'!S303)","v":310161.86782735528},{"$f":"IF(V1=\"\",\"\",'D1 Traffic'!T303)","v":351165.26675413159},{"$f":"IF(W1=\"\",\"\",'D1 Traffic'!U303)","v":397589.31501902785},{"$f":"IF(X1=\"\",\"\",'D1 Traffic'!V303)","v":450150.62246454327},{"$f":"IF(Y1=\"\",\"\",'D1 Traffic'!W303)","v":509660.53475435608},{"$f":"IF(Z1=\"\",\"\",'D1 Traffic'!X303)","v":577037.657448882},{"$f":"IF(AA1=\"\",\"\",'D1 Traffic'!Y303)","v":653322.03576362424},{"$f":"IF(AB1=\"\",\"\",'D1 Traffic'!Z303)","v":739691.20889157534},{"$f":"IF(AC1=\"\",\"\",'D1 Traffic'!AA303)","v":837478.38670704176},{"$f":"IF(AD1=\"\",\"\",'D1 Traffic'!AB303)","v":948193.02942971303},{"$f":"IF(AE1=\"\",\"\",'D1 Traffic'!AC303)","v":1073544.147920321},{"$f":"IF(AF1=\"\",\"\",'D1 Traffic'!AD303)","v":1215466.6842753876},{"$f":"IF(AG1=\"\",\"\",'D1 Traffic'!AE303)","v":1376151.3799365941},{"$f":"IF(AH1=\"\",\"\",'D1 Traffic'!AF303)","v":1558078.5923642118},{"$f":"IF(AI1=\"\",\"\",'D1 Traffic'!AG303)","v":1764056.5822747611},{"$f":"IF(AJ1=\"\",\"\",'D1 Traffic'!AH303)","v":1997264.8624514844},{"$f":"IF(AK1=\"\",\"\",'D1 Traffic'!AI303)","v":2261303.2772675706},{"$f":"IF(AL1=\"\",\"\",'D1 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D1 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D1 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D1 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D1 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D1 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D1 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D1 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D1 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D1 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D1 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D1 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D1 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D1 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D1 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D1 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D1 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D1 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D1 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D1 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D1 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D1 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D1 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D1 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D1 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D1 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D1 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D1 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D1 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D1 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",{"$f":"SUM(H97:BO97)","v":4681758.7354444843},null,{"$f":"IF(H1=\"\",\"\",'D1 Traffic'!F331)","v":15296.439332465914},{"$f":"IF(I1=\"\",\"\",'D1 Traffic'!G331)","v":16956.949061323281},{"$f":"IF(J1=\"\",\"\",'D1 Traffic'!H331)","v":19211.346067976978},{"$f":"IF(K1=\"\",\"\",'D1 Traffic'!I331)","v":21766.083564242632},{"$f":"IF(L1=\"\",\"\",'D1 Traffic'!J331)","v":24661.259877924189},{"$f":"IF(M1=\"\",\"\",'D1 Traffic'!K331)","v":27942.338632867271},{"$f":"IF(N1=\"\",\"\",'D1 Traffic'!L331)","v":31660.868264261877},{"$f":"IF(O1=\"\",\"\",'D1 Traffic'!M331)","v":35875.298247315688},{"$f":"IF(P1=\"\",\"\",'D1 Traffic'!N331)","v":40651.905069507848},{"$f":"IF(Q1=\"\",\"\",'D1 Traffic'!O331)","v":46065.842736376937},{"$f":"IF(R1=\"\",\"\",'D1 Traffic'!P331)","v":52202.334598770285},{"$f":"IF(S1=\"\",\"\",'D1 Traffic'!Q331)","v":59158.025558010355},{"$f":"IF(T1=\"\",\"\",'D1 Traffic'!R331)","v":67042.516281247023},{"$f":"IF(U1=\"\",\"\",'D1 Traffic'!S331)","v":75980.103984084097},{"$f":"IF(V1=\"\",\"\",'D1 Traffic'!T331)","v":86111.757658799368},{"$f":"IF(W1=\"\",\"\",'D1 Traffic'!U331)","v":97597.359397976004},{"$f":"IF(X1=\"\",\"\",'D1 Traffic'!V331)","v":110618.2477463243},{"$f":"IF(Y1=\"\",\"\",'D1 Traffic'!W331)","v":125380.10387742131},{"$f":"IF(Z1=\"\",\"\",'D1 Traffic'!X331)","v":142116.22691604245},{"$f":"IF(AA1=\"\",\"\",'D1 Traffic'!Y331)","v":161091.2510004706},{"$f":"IF(AB1=\"\",\"\",'D1 Traffic'!Z331)","v":182605.36380466347},{"$f":"IF(AC1=\"\",\"\",'D1 Traffic'!AA331)","v":206999.09433336544},{"$f":"IF(AD1=\"\",\"\",'D1 Traffic'!AB331)","v":234658.7469959119},{"$f":"IF(AE1=\"\",\"\",'D1 Traffic'!AC331)","v":266022.56940631464},{"$f":"IF(AF1=\"\",\"\",'D1 Traffic'!AD331)","v":301587.75321839983},{"$f":"IF(AG1=\"\",\"\",'D1 Traffic'!AE331)","v":341918.38077870023},{"$f":"IF(AH1=\"\",\"\",'D1 Traffic'!AF331)","v":387654.44568628568},{"$f":"IF(AI1=\"\",\"\",'D1 Traffic'!AG331)","v":439522.09273761261},{"$f":"IF(AJ1=\"\",\"\",'D1 Traffic'!AH331)","v":498345.24248977238},{"$f":"IF(AK1=\"\",\"\",'D1 Traffic'!AI331)","v":565058.78812004952},{"$f":"IF(AL1=\"\",\"\",'D1 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D1 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D1 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D1 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D1 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D1 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D1 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D1 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D1 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D1 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D1 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D1 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D1 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D1 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D1 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D1 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D1 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D1 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D1 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D1 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D1 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D1 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D1 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D1 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D1 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D1 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D1 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D1 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D1 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D1 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H98:BO98)","v":23582552.952147856},null,{"$f":"IF(H75=\"\",\"\",SUM(H96:H97))","v":78403.884668447092},{"$f":"IF(I75=\"\",\"\",SUM(I96:I97))","v":86862.32840889637},98358.216565299255,111376.17034131088,126117.80012692089,142811.43350278135,161715.6574759786,183123.33059282141,207366.12729108939,234819.68513565158,265909.43496322911,301117.20459065062,340988.69878200238,386141.97181143938,437277.02441293094,495186.67441700387,560768.87021086761,635040.63863177737,719153.88436492439,814413.28676409484,922296.57269623876,1044477.4810404072,1182851.776425625,1339566.7173266355,1517054.4374937874,1718069.7607152942,1945733.0380504974,2203578.6750123738,2495610.1049412568,2826362.0653876201,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H100:BO100)","v":98907730.092147753},null,{"$f":"D1_aGVA_Base*1000","v":2619492.8866363633},{"$f":"IF(I$1=\"\",\"\",H100*(1+GR!I88))","v":2658952.9274806534},{"$f":"IF(J$1=\"\",\"\",I100*(1+GR!J88))","v":2699900.8025638559},{"$f":"IF(K$1=\"\",\"\",J100*(1+GR!K88))","v":2741479.2749233395},{"$f":"IF(L$1=\"\",\"\",K100*(1+GR!L88))","v":2783698.0557571594},{"$f":"IF(M$1=\"\",\"\",L100*(1+GR!M88))","v":2826567.0058158198},{"$f":"IF(N$1=\"\",\"\",M100*(1+GR!N88))","v":2870096.1377053838},{"$f":"IF(O$1=\"\",\"\",N100*(1+GR!O88))","v":2914295.6182260471},{"$f":"IF(P$1=\"\",\"\",O100*(1+GR!P88))","v":2959175.7707467284},{"$f":"IF(Q$1=\"\",\"\",P100*(1+GR!Q88))","v":3004747.0776162283},{"$f":"IF(R$1=\"\",\"\",Q100*(1+GR!R88))","v":3051020.1826115185},{"$f":"IF(S$1=\"\",\"\",R100*(1+GR!S88))","v":3098005.8934237361},{"$f":"IF(T$1=\"\",\"\",S100*(1+GR!T88))","v":3145715.1841824618},{"$f":"IF(U$1=\"\",\"\",T100*(1+GR!U88))","v":3194159.1980188722},{"$f":"IF(V$1=\"\",\"\",U100*(1+GR!V88))","v":3243349.249668363},{"$f":"IF(W$1=\"\",\"\",V100*(1+GR!W88))","v":3293296.828113256},{"$f":"IF(X$1=\"\",\"\",W100*(1+GR!X88))","v":3344013.5992662003},{"$f":"IF(Y$1=\"\",\"\",X100*(1+GR!Y88))","v":3395511.4086949001},{"$f":"IF(Z$1=\"\",\"\",Y100*(1+GR!Z88))","v":3447802.284388802},{"$f":"IF(AA$1=\"\",\"\",Z100*(1+GR!AA88))","v":3500898.4395683897},{"$f":"IF(AB$1=\"\",\"\",AA100*(1+GR!AB88))","v":3554812.2755377432},{"$f":"IF(AC$1=\"\",\"\",AB100*(1+GR!AC88))","v":3609556.3845810248},{"$f":"IF(AD$1=\"\",\"\",AC100*(1+GR!AD88))","v":3665143.552903573},{"$f":"IF(AE$1=\"\",\"\",AD100*(1+GR!AE88))","v":3721586.7636182886},{"$f":"IF(AF$1=\"\",\"\",AE100*(1+GR!AF88))","v":3778899.1997780106},{"$f":"IF(AG$1=\"\",\"\",AF100*(1+GR!AG88))","v":3837094.2474545925},{"$f":"IF(AH$1=\"\",\"\",AG100*(1+GR!AH88))","v":3896185.4988653935},{"$f":"IF(AI$1=\"\",\"\",AH100*(1+GR!AI88))","v":3956186.7555479207},{"$f":"IF(AJ$1=\"\",\"\",AI100*(1+GR!AJ88))","v":4017112.031583359},{"$f":"IF(AK$1=\"\",\"\",AJ100*(1+GR!AK88))","v":4078975.5568697429},{"$f":"IF(AL$1=\"\",\"\",AK100*(1+GR!AL88))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL100*(1+GR!AM88))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM100*(1+GR!AN88))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN100*(1+GR!AO88))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO100*(1+GR!AP88))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP100*(1+GR!AQ88))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ100*(1+GR!AR88))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR100*(1+GR!AS88))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS100*(1+GR!AT88))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT100*(1+GR!AU88))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU100*(1+GR!AV88))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV100*(1+GR!AW88))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW100*(1+GR!AX88))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX100*(1+GR!AY88))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY100*(1+GR!AZ88))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ100*(1+GR!BA88))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA100*(1+GR!BB88))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB100*(1+GR!BC88))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC100*(1+GR!BD88))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD100*(1+GR!BE88))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE100*(1+GR!BF88))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF100*(1+GR!BG88))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG100*(1+GR!BH88))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH100*(1+GR!BI88))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI100*(1+GR!BJ88))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ100*(1+GR!BK88))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK100*(1+GR!BL88))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL100*(1+GR!BM88))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM100*(1+GR!BN88))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN100*(1+GR!BO88))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H100*1000)/H106,\"\")","v":58635.101115803904},{"$f":"IF(I$1=\"\",\"\",IFERROR((I100*1000)/I106,\"\"))","v":58947.532375488139},{"$f":"IF(J$1=\"\",\"\",IFERROR((J100*1000)/J106,\"\"))","v":59268.565574879365},59591.34714796763,59915.886616542572,60242.193554250247,60570.277586875643,60900.148392626528,61231.81570241903,61565.289300164652,61900.579023058905,62237.694761871491,62576.646461238059,62917.444119953594,63260.097791267341,63604.617583179381,63951.013658738833,64299.296236343616,64649.475590041897,65001.562049835178,65355.566001983003,65711.497889309379,66069.368211510809,66429.187525465968,66790.966445547238,67154.715643933727,67520.445850926146,67888.167855263295,68257.892504440388,68629.630705028991,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H102:BO102)","v":15951171.893171564},null,{"$f":"D1_TaxReceip_Base","v":422454.15266075387},{"$f":"IF(I$1=\"\",\"\",H102*(1+GR!I90))","v":428818.00201643544},{"$f":"IF(J$1=\"\",\"\",I102*(1+GR!J90))","v":435421.79924748855},{"$f":"IF(K$1=\"\",\"\",J102*(1+GR!K90))","v":442127.29495589994},{"$f":"IF(L$1=\"\",\"\",K102*(1+GR!L90))","v":448936.05529822083},{"$f":"IF(M$1=\"\",\"\",L102*(1+GR!M90))","v":455849.67054981348},{"$f":"IF(N$1=\"\",\"\",M102*(1+GR!N90))","v":462869.75547628064},{"$f":"IF(O$1=\"\",\"\",N102*(1+GR!O90))","v":469997.94971061539},{"$f":"IF(P$1=\"\",\"\",O102*(1+GR!P90))","v":477235.9181361589},{"$f":"IF(Q$1=\"\",\"\",P102*(1+GR!Q90))","v":484585.35127545579},{"$f":"IF(R$1=\"\",\"\",Q102*(1+GR!R90))","v":492047.96568509785},{"$f":"IF(S$1=\"\",\"\",R102*(1+GR!S90))","v":499625.50435664842},{"$f":"IF(T$1=\"\",\"\",S102*(1+GR!T90))","v":507319.73712374084},{"$f":"IF(U$1=\"\",\"\",T102*(1+GR!U90))","v":515132.46107544651},{"$f":"IF(V$1=\"\",\"\",U102*(1+GR!V90))","v":523065.50097600842},{"$f":"IF(W$1=\"\",\"\",V102*(1+GR!W90))","v":531120.70969103894},{"$f":"IF(X$1=\"\",\"\",W102*(1+GR!X90))","v":539299.96862028097},{"$f":"IF(Y$1=\"\",\"\",X102*(1+GR!Y90))","v":547605.18813703337},{"$f":"IF(Z$1=\"\",\"\",Y102*(1+GR!Z90))","v":556038.30803434376},{"$f":"IF(AA$1=\"\",\"\",Z102*(1+GR!AA90))","v":564601.29797807266},{"$f":"IF(AB$1=\"\",\"\",AA102*(1+GR!AB90))","v":573296.15796693508},{"$f":"IF(AC$1=\"\",\"\",AB102*(1+GR!AC90))","v":582124.91879962594},{"$f":"IF(AD$1=\"\",\"\",AC102*(1+GR!AD90))","v":591089.64254914026},{"$f":"IF(AE$1=\"\",\"\",AD102*(1+GR!AE90))","v":600192.42304439703},{"$f":"IF(AF$1=\"\",\"\",AE102*(1+GR!AF90))","v":609435.38635928079},{"$f":"IF(AG$1=\"\",\"\",AF102*(1+GR!AG90))","v":618820.69130921375},{"$f":"IF(AH$1=\"\",\"\",AG102*(1+GR!AH90))","v":628350.52995537571},{"$f":"IF(AI$1=\"\",\"\",AH102*(1+GR!AI90))","v":638027.12811668857},{"$f":"IF(AJ$1=\"\",\"\",AI102*(1+GR!AJ90))","v":647852.74588968558},{"$f":"IF(AK$1=\"\",\"\",AJ102*(1+GR!AK90))","v":657829.67817638675},{"$f":"IF(AL$1=\"\",\"\",AK102*(1+GR!AL90))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL102*(1+GR!AM90))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM102*(1+GR!AN90))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN102*(1+GR!AO90))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO102*(1+GR!AP90))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP102*(1+GR!AQ90))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ102*(1+GR!AR90))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR102*(1+GR!AS90))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS102*(1+GR!AT90))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT102*(1+GR!AU90))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU102*(1+GR!AV90))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV102*(1+GR!AW90))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW102*(1+GR!AX90))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX102*(1+GR!AY90))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY102*(1+GR!AZ90))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ102*(1+GR!BA90))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA102*(1+GR!BB90))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB102*(1+GR!BC90))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC102*(1+GR!BD90))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD102*(1+GR!BE90))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE102*(1+GR!BF90))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF102*(1+GR!BG90))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG102*(1+GR!BH90))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH102*(1+GR!BI90))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI102*(1+GR!BJ90))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ102*(1+GR!BK90))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK102*(1+GR!BL90))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL102*(1+GR!BM90))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM102*(1+GR!BN90))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN102*(1+GR!BO90))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H103:BO103),0)","v":2871603.1171486811},null,{"$f":"D1_VAT_Base","v":76052.133959658648},{"$f":"IF(I$1=\"\",\"\",H103*(1+GR!I91))","v":77197.783305626945},{"$f":"IF(J$1=\"\",\"\",I103*(1+GR!J91))","v":78386.629168533604},{"$f":"IF(K$1=\"\",\"\",J103*(1+GR!K91))","v":79593.783257729025},{"$f":"IF(L$1=\"\",\"\",K103*(1+GR!L91))","v":80819.527519898053},{"$f":"IF(M$1=\"\",\"\",L103*(1+GR!M91))","v":82064.148243704491},{"$f":"IF(N$1=\"\",\"\",M103*(1+GR!N91))","v":83327.936126657543},{"$f":"IF(O$1=\"\",\"\",N103*(1+GR!O91))","v":84611.18634300807},{"$f":"IF(P$1=\"\",\"\",O103*(1+GR!P91))","v":85914.198612690408},{"$f":"IF(Q$1=\"\",\"\",P103*(1+GR!Q91))","v":87237.277271325846},{"$f":"IF(R$1=\"\",\"\",Q103*(1+GR!R91))","v":88580.731341304272},{"$f":"IF(S$1=\"\",\"\",R103*(1+GR!S91))","v":89944.874603960372},{"$f":"IF(T$1=\"\",\"\",S103*(1+GR!T91))","v":91330.025672861375},{"$f":"IF(U$1=\"\",\"\",T103*(1+GR!U91))","v":92736.50806822344},{"$f":"IF(V$1=\"\",\"\",U103*(1+GR!V91))","v":94164.650292474093},{"$f":"IF(W$1=\"\",\"\",V103*(1+GR!W91))","v":95614.785906978199},{"$f":"IF(X$1=\"\",\"\",W103*(1+GR!X91))","v":97087.253609945677},{"$f":"IF(Y$1=\"\",\"\",X103*(1+GR!Y91))","v":98582.397315538852},{"$f":"IF(Z$1=\"\",\"\",Y103*(1+GR!Z91))","v":100100.56623419815},{"$f":"IF(AA$1=\"\",\"\",Z103*(1+GR!AA91))","v":101642.11495420481},{"$f":"IF(AB$1=\"\",\"\",AA103*(1+GR!AB91))","v":103207.40352449958},{"$f":"IF(AC$1=\"\",\"\",AB103*(1+GR!AC91))","v":104796.79753877688},{"$f":"IF(AD$1=\"\",\"\",AC103*(1+GR!AD91))","v":106410.66822087405},{"$f":"IF(AE$1=\"\",\"\",AD103*(1+GR!AE91))","v":108049.39251147553},{"$f":"IF(AF$1=\"\",\"\",AE103*(1+GR!AF91))","v":109713.35315615225},{"$f":"IF(AG$1=\"\",\"\",AF103*(1+GR!AG91))","v":111402.93879475701},{"$f":"IF(AH$1=\"\",\"\",AG103*(1+GR!AH91))","v":113118.54405219627},{"$f":"IF(AI$1=\"\",\"\",AH103*(1+GR!AI91))","v":114860.5696306001},{"$f":"IF(AJ$1=\"\",\"\",AI103*(1+GR!AJ91))","v":116629.42240291135},{"$f":"IF(AK$1=\"\",\"\",AJ103*(1+GR!AK91))","v":118425.51550791619},{"$f":"IF(AL$1=\"\",\"\",AK103*(1+GR!AL91))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL103*(1+GR!AM91))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM103*(1+GR!AN91))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN103*(1+GR!AO91))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO103*(1+GR!AP91))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP103*(1+GR!AQ91))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ103*(1+GR!AR91))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR103*(1+GR!AS91))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS103*(1+GR!AT91))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT103*(1+GR!AU91))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU103*(1+GR!AV91))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV103*(1+GR!AW91))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW103*(1+GR!AX91))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX103*(1+GR!AY91))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY103*(1+GR!AZ91))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ103*(1+GR!BA91))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA103*(1+GR!BB91))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB103*(1+GR!BC91))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC103*(1+GR!BD91))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD103*(1+GR!BE91))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE103*(1+GR!BF91))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF103*(1+GR!BG91))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG103*(1+GR!BH91))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH103*(1+GR!BI91))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI103*(1+GR!BJ91))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ103*(1+GR!BK91))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK103*(1+GR!BL91))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL103*(1+GR!BM91))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM103*(1+GR!BN91))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN103*(1+GR!BO91))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H104:BO104)","v":2493712.5607279716},null,{"$f":"D1_NIC_Base","v":66044.001900123141},{"$f":"IF(I$1=\"\",\"\",H104*(1+GR!I92))","v":67038.888744746597},{"$f":"IF(J$1=\"\",\"\",I104*(1+GR!J92))","v":68071.287631415704},{"$f":"IF(K$1=\"\",\"\",J104*(1+GR!K92))","v":69119.585460939517},{"$f":"IF(L$1=\"\",\"\",K104*(1+GR!L92))","v":70184.027077037987},{"$f":"IF(M$1=\"\",\"\",L104*(1+GR!M92))","v":71264.861094024382},{"$f":"IF(N$1=\"\",\"\",M104*(1+GR!N92))","v":72362.339954872368},{"$f":"IF(O$1=\"\",\"\",N104*(1+GR!O92))","v":73476.719990177415},{"$f":"IF(P$1=\"\",\"\",O104*(1+GR!P92))","v":74608.26147802615},{"$f":"IF(Q$1=\"\",\"\",P104*(1+GR!Q92))","v":75757.228704787762},{"$f":"IF(R$1=\"\",\"\",Q104*(1+GR!R92))","v":76923.890026841502},{"$f":"IF(S$1=\"\",\"\",R104*(1+GR!S92))","v":78108.517933254872},{"$f":"IF(T$1=\"\",\"\",S104*(1+GR!T92))","v":79311.389109427007},{"$f":"IF(U$1=\"\",\"\",T104*(1+GR!U92))","v":80532.784501712187},{"$f":"IF(V$1=\"\",\"\",U104*(1+GR!V92))","v":81772.989383038555},{"$f":"IF(W$1=\"\",\"\",V104*(1+GR!W92))","v":83032.293419537353},{"$f":"IF(X$1=\"\",\"\",W104*(1+GR!X92))","v":84310.990738198234},{"$f":"IF(Y$1=\"\",\"\",X104*(1+GR!Y92))","v":85609.379995566487},{"$f":"IF(Z$1=\"\",\"\",Y104*(1+GR!Z92))","v":86927.764447498223},{"$f":"IF(AA$1=\"\",\"\",Z104*(1+GR!AA92))","v":88266.452019989709},{"$f":"IF(AB$1=\"\",\"\",AA104*(1+GR!AB92))","v":89625.755381097551},{"$f":"IF(AC$1=\"\",\"\",AB104*(1+GR!AC92))","v":91005.992013966461},{"$f":"IF(AD$1=\"\",\"\",AC104*(1+GR!AD92))","v":92407.484290981549},{"$f":"IF(AE$1=\"\",\"\",AD104*(1+GR!AE92))","v":93830.559549062673},{"$f":"IF(AF$1=\"\",\"\",AE104*(1+GR!AF92))","v":95275.55016611825},{"$f":"IF(AG$1=\"\",\"\",AF104*(1+GR!AG92))","v":96742.793638676478},{"$f":"IF(AH$1=\"\",\"\",AG104*(1+GR!AH92))","v":98232.632660712101},{"$f":"IF(AI$1=\"\",\"\",AH104*(1+GR!AI92))","v":99745.41520368708},{"$f":"IF(AJ$1=\"\",\"\",AI104*(1+GR!AJ92))","v":101281.49459782387},{"$f":"IF(AK$1=\"\",\"\",AJ104*(1+GR!AK92))","v":102841.22961463037},{"$f":"IF(AL$1=\"\",\"\",AK104*(1+GR!AL92))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL104*(1+GR!AM92))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM104*(1+GR!AN92))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN104*(1+GR!AO92))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO104*(1+GR!AP92))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP104*(1+GR!AQ92))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ104*(1+GR!AR92))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR104*(1+GR!AS92))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS104*(1+GR!AT92))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT104*(1+GR!AU92))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU104*(1+GR!AV92))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV104*(1+GR!AW92))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW104*(1+GR!AX92))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX104*(1+GR!AY92))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY104*(1+GR!AZ92))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ104*(1+GR!BA92))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA104*(1+GR!BB92))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB104*(1+GR!BC92))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC104*(1+GR!BD92))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD104*(1+GR!BE92))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE104*(1+GR!BF92))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF104*(1+GR!BG92))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG104*(1+GR!BH92))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH104*(1+GR!BI92))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI104*(1+GR!BJ92))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ104*(1+GR!BK92))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK104*(1+GR!BL92))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL104*(1+GR!BM92))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM104*(1+GR!BN92))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN104*(1+GR!BO92))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H105:BO105),0)","v":21316487.571048219},null,{"$f":"SUM(H102:H104)","v":564550.28852053569},{"$f":"IF(I$1=\"\",\"\",SUM(I102:I104))","v":573054.67406680901},{"$f":"IF(J$1=\"\",\"\",SUM(J102:J104))","v":581879.71604743786},590840.66367456852,599939.60989515681,609178.67988754238,618560.03155781061,628085.85604380083,637758.37822687544,647579.8572515694,657552.58705324365,667678.89689386357,677961.1519060292,688401.75364538212,699003.14065152116,709767.78901755449,720698.21296842489,731796.96544813865,743066.63871604018,754509.86495226715,766129.31687253225,777927.70835236926,789907.79506099585,802072.37510493514,814424.28968155128,826966.42374264728,839701.70666828414,852633.11295097577,865763.66289042076,{"$f":"IF(AK$1=\"\",\"\",SUM(AK102:AK104))","v":879096.42329893331},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D1_Employ_Base","v":44674.483999999997},{"$f":"IF(I$1=\"\",\"\",H106*(1+GR!I94))","v":45107.111703055998},{"$f":"IF(J$1=\"\",\"\",I106*(1+GR!J94))","v":45553.672108916253},{"$f":"IF(K$1=\"\",\"\",J106*(1+GR!K94))","v":46004.653462794522},{"$f":"IF(L$1=\"\",\"\",K106*(1+GR!L94))","v":46460.099532076187},{"$f":"IF(M$1=\"\",\"\",L106*(1+GR!M94))","v":46920.054517443743},{"$f":"IF(N$1=\"\",\"\",M106*(1+GR!N94))","v":47384.563057166437},{"$f":"IF(O$1=\"\",\"\",N106*(1+GR!O94))","v":47853.670231432385},{"$f":"IF(P$1=\"\",\"\",O106*(1+GR!P94))","v":48327.421566723569},{"$f":"IF(Q$1=\"\",\"\",P106*(1+GR!Q94))","v":48805.863040234137},{"$f":"IF(R$1=\"\",\"\",Q106*(1+GR!R94))","v":49289.041084332457},{"$f":"IF(S$1=\"\",\"\",R106*(1+GR!S94))","v":49777.00259106735},{"$f":"IF(T$1=\"\",\"\",S106*(1+GR!T94))","v":50269.794916718914},{"$f":"IF(U$1=\"\",\"\",T106*(1+GR!U94))","v":50767.465886394435},{"$f":"IF(V$1=\"\",\"\",U106*(1+GR!V94))","v":51270.06379866974},{"$f":"IF(W$1=\"\",\"\",V106*(1+GR!W94))","v":51777.637430276569},{"$f":"IF(X$1=\"\",\"\",W106*(1+GR!X94))","v":52290.236040836309},{"$f":"IF(Y$1=\"\",\"\",X106*(1+GR!Y94))","v":52807.909377640586},{"$f":"IF(Z$1=\"\",\"\",Y106*(1+GR!Z94))","v":53330.70768047923},{"$f":"IF(AA$1=\"\",\"\",Z106*(1+GR!AA94))","v":53858.681686515978},{"$f":"IF(AB$1=\"\",\"\",AA106*(1+GR!AB94))","v":54391.882635212489},{"$f":"IF(AC$1=\"\",\"\",AB106*(1+GR!AC94))","v":54930.362273301093},{"$f":"IF(AD$1=\"\",\"\",AC106*(1+GR!AD94))","v":55474.172859806771},{"$f":"IF(AE$1=\"\",\"\",AD106*(1+GR!AE94))","v":56023.367171118858},{"$f":"IF(AF$1=\"\",\"\",AE106*(1+GR!AF94))","v":56577.998506112934},{"$f":"IF(AG$1=\"\",\"\",AF106*(1+GR!AG94))","v":57138.120691323456},{"$f":"IF(AH$1=\"\",\"\",AG106*(1+GR!AH94))","v":57703.788086167559},{"$f":"IF(AI$1=\"\",\"\",AH106*(1+GR!AI94))","v":58275.055588220617},{"$f":"IF(AJ$1=\"\",\"\",AI106*(1+GR!AJ94))","v":58851.978638544002},{"$f":"IF(AK$1=\"\",\"\",AJ106*(1+GR!AK94))","v":59434.613227065587},{"$f":"IF(AL$1=\"\",\"\",AK106*(1+GR!AL94))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL106*(1+GR!AM94))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM106*(1+GR!AN94))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN106*(1+GR!AO94))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO106*(1+GR!AP94))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP106*(1+GR!AQ94))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ106*(1+GR!AR94))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR106*(1+GR!AS94))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS106*(1+GR!AT94))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT106*(1+GR!AU94))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU106*(1+GR!AV94))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV106*(1+GR!AW94))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW106*(1+GR!AX94))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX106*(1+GR!AY94))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY106*(1+GR!AZ94))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ106*(1+GR!BA94))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA106*(1+GR!BB94))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB106*(1+GR!BC94))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC106*(1+GR!BD94))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD106*(1+GR!BE94))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE106*(1+GR!BF94))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF106*(1+GR!BG94))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG106*(1+GR!BH94))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH106*(1+GR!BI94))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI106*(1+GR!BJ94))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ106*(1+GR!BK94))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK106*(1+GR!BL94))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL106*(1+GR!BM94))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM106*(1+GR!BN94))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN106*(1+GR!BO94))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H107:BO107)","v":120224217.66319594},null,{"$f":"IF(H75=\"\",\"\",SUM(H100,H102:H104))","v":3184043.1751568988},{"$f":"IF(I75=\"\",\"\",SUM(I100,I102:I104))","v":3232007.6015474624},3281780.5186112938,3332319.9385979078,3383637.6656523161,3435745.6857033623,3488656.1692631943,3542381.4742698483,3596934.1489736037,3652326.9348677974,3708572.7696647621,3765684.7903175997,3823676.3360884911,3882560.9516642545,3942352.3903198843,4003064.6171308104,4064711.8122346248,4127308.3741430389,4190868.9231048417,4255408.3045206573,4320941.5924102757,4387484.092933394,4455051.347964569,4523659.1387232235,4593323.4894595612,4664060.6711972402,4735887.2055336777,4808819.8684988962,4882875.6944737807,4958071.980168676,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"\"Discounted costs for \" & D1_Name","v":"Discounted costs for R1"},null,null,null,null,"Analysis period total",null,{"$f":"H75","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,{"$f":"AK75","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H113:BO113)","v":207469.42218679708},null,{"$f":"H78","v":15707.236177194809},{"$f":"IF(I$1=\"\",\"\",I78/(1+GR!I$27)^(I$1-1))","v":15182.296483700071},{"$f":"IF(J$1=\"\",\"\",J78/(1+GR!J$27)^(J$1-1))","v":14964.431224086555},{"$f":"IF(K$1=\"\",\"\",K78/(1+GR!K$27)^(K$1-1))","v":7832.6492767384771},{"$f":"IF(L$1=\"\",\"\",L78/(1+GR!L$27)^(L$1-1))","v":8101.3311950581337},{"$f":"IF(M$1=\"\",\"\",M78/(1+GR!M$27)^(M$1-1))","v":8136.8316621636077},{"$f":"IF(N$1=\"\",\"\",N78/(1+GR!N$27)^(N$1-1))","v":8041.4613221531426},{"$f":"IF(O$1=\"\",\"\",O78/(1+GR!O$27)^(O$1-1))","v":7874.1540796232093},{"$f":"IF(P$1=\"\",\"\",P78/(1+GR!P$27)^(P$1-1))","v":7668.8637226233868},{"$f":"IF(Q$1=\"\",\"\",Q78/(1+GR!Q$27)^(Q$1-1))","v":7445.1343985296362},{"$f":"IF(R$1=\"\",\"\",R78/(1+GR!R$27)^(R$1-1))","v":7214.1852249360581},{"$f":"IF(S$1=\"\",\"\",S78/(1+GR!S$27)^(S$1-1))","v":6982.4189457837447},{"$f":"IF(T$1=\"\",\"\",T78/(1+GR!T$27)^(T$1-1))","v":6753.4486955879502},{"$f":"IF(U$1=\"\",\"\",U78/(1+GR!U$27)^(U$1-1))","v":6529.2707360177337},{"$f":"IF(V$1=\"\",\"\",V78/(1+GR!V$27)^(V$1-1))","v":6310.944139288682},{"$f":"IF(W$1=\"\",\"\",W78/(1+GR!W$27)^(W$1-1))","v":6098.9853239035938},{"$f":"IF(X$1=\"\",\"\",X78/(1+GR!X$27)^(X$1-1))","v":5893.5973995120194},{"$f":"IF(Y$1=\"\",\"\",Y78/(1+GR!Y$27)^(Y$1-1))","v":5694.8036541581041},{"$f":"IF(Z$1=\"\",\"\",Z78/(1+GR!Z$27)^(Z$1-1))","v":5502.5253264454286},{"$f":"IF(AA$1=\"\",\"\",AA78/(1+GR!AA$27)^(AA$1-1))","v":5316.6269435744043},{"$f":"IF(AB$1=\"\",\"\",AB78/(1+GR!AB$27)^(AB$1-1))","v":5136.9427495833343},{"$f":"IF(AC$1=\"\",\"\",AC78/(1+GR!AC$27)^(AC$1-1))","v":4963.2920930654},{"$f":"IF(AD$1=\"\",\"\",AD78/(1+GR!AD$27)^(AD$1-1))","v":4795.4883604328434},{"$f":"IF(AE$1=\"\",\"\",AE78/(1+GR!AE$27)^(AE$1-1))","v":4633.3441315329992},{"$f":"IF(AF$1=\"\",\"\",AF78/(1+GR!AF$27)^(AF$1-1))","v":4476.6741223563486},{"$f":"IF(AG$1=\"\",\"\",AG78/(1+GR!AG$27)^(AG$1-1))","v":4325.2968308341005},{"$f":"IF(AH$1=\"\",\"\",AH78/(1+GR!AH$27)^(AH$1-1))","v":4179.0354226885474},{"$f":"IF(AI$1=\"\",\"\",AI78/(1+GR!AI$27)^(AI$1-1))","v":4037.7181725145733},{"$f":"IF(AJ$1=\"\",\"\",AJ78/(1+GR!AJ$27)^(AJ$1-1))","v":3901.1786453089248},{"$f":"IF(AK$1=\"\",\"\",AK78/(1+GR!AK$27)^(AK$1-1))","v":3769.2557274012383},{"$f":"IF(AL$1=\"\",\"\",AL78/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM78/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN78/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO78/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP78/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ78/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR78/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS78/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT78/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU78/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV78/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW78/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX78/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY78/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ78/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA78/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB78/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC78/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD78/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE78/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF78/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG78/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH78/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI78/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ78/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK78/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL78/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM78/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN78/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO78/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H79=\"\",\"\",H79)","v":0.15190000000000001},{"$f":"IF(I79=\"\",\"\",I79)","v":7.5899999999999995E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H116:BO116)","v":32210571.771923561},null,{"$f":"H81","v":850450.25115620834},{"$f":"IF(I$1=\"\",\"\",I81/(1+GR!I$27)^(I$1-1))","v":842963.49207166606},{"$f":"IF(J$1=\"\",\"\",J81/(1+GR!J$27)^(J$1-1))","v":838109.95181914337},{"$f":"IF(K$1=\"\",\"\",K81/(1+GR!K$27)^(K$1-1))","v":845989.30686897715},{"$f":"IF(L$1=\"\",\"\",L81/(1+GR!L$27)^(L$1-1))","v":858146.46124777268},{"$f":"IF(M$1=\"\",\"\",M81/(1+GR!M$27)^(M$1-1))","v":880805.09735432372},{"$f":"IF(N$1=\"\",\"\",N81/(1+GR!N$27)^(N$1-1))","v":909970.80860335601},{"$f":"IF(O$1=\"\",\"\",O81/(1+GR!O$27)^(O$1-1))","v":939580.6806366177},{"$f":"IF(P$1=\"\",\"\",P81/(1+GR!P$27)^(P$1-1))","v":963739.03160522075},{"$f":"IF(Q$1=\"\",\"\",Q81/(1+GR!Q$27)^(Q$1-1))","v":993714.10062003753},{"$f":"IF(R$1=\"\",\"\",R81/(1+GR!R$27)^(R$1-1))","v":1033082.5652403896},{"$f":"IF(S$1=\"\",\"\",S81/(1+GR!S$27)^(S$1-1))","v":1061355.9103619745},{"$f":"IF(T$1=\"\",\"\",T81/(1+GR!T$27)^(T$1-1))","v":1088181.9477326556},{"$f":"IF(U$1=\"\",\"\",U81/(1+GR!U$27)^(U$1-1))","v":1111818.590454642},{"$f":"IF(V$1=\"\",\"\",V81/(1+GR!V$27)^(V$1-1))","v":1132840.4303326141},{"$f":"IF(W$1=\"\",\"\",W81/(1+GR!W$27)^(W$1-1))","v":1150784.1897875883},{"$f":"IF(X$1=\"\",\"\",X81/(1+GR!X$27)^(X$1-1))","v":1165512.2489328403},{"$f":"IF(Y$1=\"\",\"\",Y81/(1+GR!Y$27)^(Y$1-1))","v":1176370.5077182958},{"$f":"IF(Z$1=\"\",\"\",Z81/(1+GR!Z$27)^(Z$1-1))","v":1188198.0100580365},{"$f":"IF(AA$1=\"\",\"\",AA81/(1+GR!AA$27)^(AA$1-1))","v":1196917.7125813689},{"$f":"IF(AB$1=\"\",\"\",AB81/(1+GR!AB$27)^(AB$1-1))","v":1202932.7093111025},{"$f":"IF(AC$1=\"\",\"\",AC81/(1+GR!AC$27)^(AC$1-1))","v":1209204.1918016558},{"$f":"IF(AD$1=\"\",\"\",AD81/(1+GR!AD$27)^(AD$1-1))","v":1211304.3765949493},{"$f":"IF(AE$1=\"\",\"\",AE81/(1+GR!AE$27)^(AE$1-1))","v":1210809.4439700805},{"$f":"IF(AF$1=\"\",\"\",AF81/(1+GR!AF$27)^(AF$1-1))","v":1208793.5493363282},{"$f":"IF(AG$1=\"\",\"\",AG81/(1+GR!AG$27)^(AG$1-1))","v":1203999.7256354189},{"$f":"IF(AH$1=\"\",\"\",AH81/(1+GR!AH$27)^(AH$1-1))","v":1197486.982208444},{"$f":"IF(AI$1=\"\",\"\",AI81/(1+GR!AI$27)^(AI$1-1))","v":1188973.0759262298},{"$f":"IF(AJ$1=\"\",\"\",AJ81/(1+GR!AJ$27)^(AJ$1-1))","v":1179646.2484286933},{"$f":"IF(AK$1=\"\",\"\",AK81/(1+GR!AK$27)^(AK$1-1))","v":1168890.173526925},{"$f":"IF(AL$1=\"\",\"\",AL81/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM81/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN81/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO81/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP81/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ81/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR81/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS81/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT81/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU81/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV81/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW81/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX81/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY81/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ81/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA81/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB81/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC81/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD81/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE81/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF81/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG81/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH81/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI81/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ81/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK81/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL81/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM81/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN81/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO81/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",7654433.1388142006,null,287859.06443127425,{"$f":"IF(I$1=\"\",\"\",I82/(1+GR!I$27)^(I$1-1))","v":281991.60378900432},{"$f":"IF(J$1=\"\",\"\",J82/(1+GR!J$27)^(J$1-1))","v":274915.77427542035},{"$f":"IF(K$1=\"\",\"\",K82/(1+GR!K$27)^(K$1-1))","v":271815.25995004398},{"$f":"IF(L$1=\"\",\"\",L82/(1+GR!L$27)^(L$1-1))","v":269044.44529412017},{"$f":"IF(M$1=\"\",\"\",M82/(1+GR!M$27)^(M$1-1))","v":266604.90618631832},{"$f":"IF(N$1=\"\",\"\",N82/(1+GR!N$27)^(N$1-1))","v":264455.8819336727},{"$f":"IF(O$1=\"\",\"\",O82/(1+GR!O$27)^(O$1-1))","v":262577.0216281772},{"$f":"IF(P$1=\"\",\"\",P82/(1+GR!P$27)^(P$1-1))","v":260958.09651227779},{"$f":"IF(Q$1=\"\",\"\",Q82/(1+GR!Q$27)^(Q$1-1))","v":259447.30557968677},{"$f":"IF(R$1=\"\",\"\",R82/(1+GR!R$27)^(R$1-1))","v":258181.37784243724},{"$f":"IF(S$1=\"\",\"\",S82/(1+GR!S$27)^(S$1-1))","v":256884.21742532786},{"$f":"IF(T$1=\"\",\"\",T82/(1+GR!T$27)^(T$1-1))","v":255997.51469236077},{"$f":"IF(U$1=\"\",\"\",U82/(1+GR!U$27)^(U$1-1))","v":255043.34857301268},{"$f":"IF(V$1=\"\",\"\",V82/(1+GR!V$27)^(V$1-1))","v":254095.72196648383},{"$f":"IF(W$1=\"\",\"\",W82/(1+GR!W$27)^(W$1-1))","v":253208.28813771126},{"$f":"IF(X$1=\"\",\"\",X82/(1+GR!X$27)^(X$1-1))","v":252464.18207310181},{"$f":"IF(Y$1=\"\",\"\",Y82/(1+GR!Y$27)^(Y$1-1))","v":251486.8062427112},{"$f":"IF(Z$1=\"\",\"\",Z82/(1+GR!Z$27)^(Z$1-1))","v":250500.91326266588},{"$f":"IF(AA$1=\"\",\"\",AA82/(1+GR!AA$27)^(AA$1-1))","v":249459.63704583936},{"$f":"IF(AB$1=\"\",\"\",AB82/(1+GR!AB$27)^(AB$1-1))","v":248342.30096231544},{"$f":"IF(AC$1=\"\",\"\",AC82/(1+GR!AC$27)^(AC$1-1))","v":247225.94978316678},{"$f":"IF(AD$1=\"\",\"\",AD82/(1+GR!AD$27)^(AD$1-1))","v":245803.29231632786},{"$f":"IF(AE$1=\"\",\"\",AE82/(1+GR!AE$27)^(AE$1-1))","v":244342.35208617023},{"$f":"IF(AF$1=\"\",\"\",AF82/(1+GR!AF$27)^(AF$1-1))","v":242821.41652548322},{"$f":"IF(AG$1=\"\",\"\",AG82/(1+GR!AG$27)^(AG$1-1))","v":241271.83033396944},{"$f":"IF(AH$1=\"\",\"\",AH82/(1+GR!AH$27)^(AH$1-1))","v":239705.11847168178},{"$f":"IF(AI$1=\"\",\"\",AI82/(1+GR!AI$27)^(AI$1-1))","v":237848.4874307116},{"$f":"IF(AJ$1=\"\",\"\",AJ82/(1+GR!AJ$27)^(AJ$1-1))","v":235971.30920882954},{"$f":"IF(AK$1=\"\",\"\",AK82/(1+GR!AK$27)^(AK$1-1))","v":234109.71485389653},{"$f":"IF(AL$1=\"\",\"\",AL82/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM82/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN82/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO82/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP82/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ82/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR82/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS82/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT82/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU82/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV82/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW82/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX82/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY82/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ82/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA82/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB82/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC82/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD82/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE82/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF82/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG82/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH82/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI82/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ82/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK82/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL82/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM82/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN82/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO82/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",1103793.0824432757,null,29324.53979589454,{"$f":"IF(I$1=\"\",\"\",I83/(1+GR!I$27)^(I$1-1))","v":28896.48789474805},{"$f":"IF(J$1=\"\",\"\",J83/(1+GR!J$27)^(J$1-1))","v":28794.621826806797},{"$f":"IF(K$1=\"\",\"\",K83/(1+GR!K$27)^(K$1-1))","v":28146.710521951783},{"$f":"IF(L$1=\"\",\"\",L83/(1+GR!L$27)^(L$1-1))","v":27562.399102890584},{"$f":"IF(M$1=\"\",\"\",M83/(1+GR!M$27)^(M$1-1))","v":27001.235154943952},{"$f":"IF(N$1=\"\",\"\",N83/(1+GR!N$27)^(N$1-1))","v":26573.152682916701},{"$f":"IF(O$1=\"\",\"\",O83/(1+GR!O$27)^(O$1-1))","v":26215.240181428777},{"$f":"IF(P$1=\"\",\"\",P83/(1+GR!P$27)^(P$1-1))","v":26220.648811303785},{"$f":"IF(Q$1=\"\",\"\",Q83/(1+GR!Q$27)^(Q$1-1))","v":25950.32051469374},{"$f":"IF(R$1=\"\",\"\",R83/(1+GR!R$27)^(R$1-1))","v":25729.643622638774},{"$f":"IF(S$1=\"\",\"\",S83/(1+GR!S$27)^(S$1-1))","v":27528.33481190684},{"$f":"IF(T$1=\"\",\"\",T83/(1+GR!T$27)^(T$1-1))","v":29717.934895727722},{"$f":"IF(U$1=\"\",\"\",U83/(1+GR!U$27)^(U$1-1))","v":31523.028032039703},{"$f":"IF(V$1=\"\",\"\",V83/(1+GR!V$27)^(V$1-1))","v":33558.793718238565},{"$f":"IF(W$1=\"\",\"\",W83/(1+GR!W$27)^(W$1-1))","v":35264.862897788436},{"$f":"IF(X$1=\"\",\"\",X83/(1+GR!X$27)^(X$1-1))","v":37236.146019989807},{"$f":"IF(Y$1=\"\",\"\",Y83/(1+GR!Y$27)^(Y$1-1))","v":38732.91580656491},{"$f":"IF(Z$1=\"\",\"\",Z83/(1+GR!Z$27)^(Z$1-1))","v":40537.08326766239},{"$f":"IF(AA$1=\"\",\"\",AA83/(1+GR!AA$27)^(AA$1-1))","v":41951.005069782579},{"$f":"IF(AB$1=\"\",\"\",AB83/(1+GR!AB$27)^(AB$1-1))","v":43534.422819040868},{"$f":"IF(AC$1=\"\",\"\",AC83/(1+GR!AC$27)^(AC$1-1))","v":44825.013545249611},{"$f":"IF(AD$1=\"\",\"\",AD83/(1+GR!AD$27)^(AD$1-1))","v":46290.128364357959},{"$f":"IF(AE$1=\"\",\"\",AE83/(1+GR!AE$27)^(AE$1-1))","v":47310.713971013865},{"$f":"IF(AF$1=\"\",\"\",AF83/(1+GR!AF$27)^(AF$1-1))","v":48616.780522058871},{"$f":"IF(AG$1=\"\",\"\",AG83/(1+GR!AG$27)^(AG$1-1))","v":49550.144728664665},{"$f":"IF(AH$1=\"\",\"\",AH83/(1+GR!AH$27)^(AH$1-1))","v":50621.66413151475},{"$f":"IF(AI$1=\"\",\"\",AI83/(1+GR!AI$27)^(AI$1-1))","v":51372.797344204468},{"$f":"IF(AJ$1=\"\",\"\",AJ83/(1+GR!AJ$27)^(AJ$1-1))","v":52327.561127757806},{"$f":"IF(AK$1=\"\",\"\",AK83/(1+GR!AK$27)^(AK$1-1))","v":52878.751259494413},{"$f":"IF(AL$1=\"\",\"\",AL83/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM83/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN83/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO83/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP83/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ83/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR83/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS83/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT83/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU83/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV83/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW83/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX83/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY83/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ83/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA83/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB83/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC83/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD83/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE83/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF83/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG83/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH83/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI83/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ83/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK83/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL83/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM83/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN83/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO83/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",4053.6628774422275,null,284.15953683828059,{"$f":"IF(I$1=\"\",\"\",I84/(1+GR!I$27)^(I$1-1))","v":274.3983151573072},{"$f":"IF(J$1=\"\",\"\",J84/(1+GR!J$27)^(J$1-1))","v":270.49800673737633},{"$f":"IF(K$1=\"\",\"\",K84/(1+GR!K$27)^(K$1-1))","v":143.01998852247419},{"$f":"IF(L$1=\"\",\"\",L84/(1+GR!L$27)^(L$1-1))","v":148.00861626946784},{"$f":"IF(M$1=\"\",\"\",M84/(1+GR!M$27)^(M$1-1))","v":149.35203403349212},{"$f":"IF(N$1=\"\",\"\",N84/(1+GR!N$27)^(N$1-1))","v":148.60018444951163},{"$f":"IF(O$1=\"\",\"\",O84/(1+GR!O$27)^(O$1-1))","v":146.61677661315622},{"$f":"IF(P$1=\"\",\"\",P84/(1+GR!P$27)^(P$1-1))","v":143.97736314506596},{"$f":"IF(Q$1=\"\",\"\",Q84/(1+GR!Q$27)^(Q$1-1))","v":140.98933663838346},{"$f":"IF(R$1=\"\",\"\",R84/(1+GR!R$27)^(R$1-1))","v":137.83064992617307},{"$f":"IF(S$1=\"\",\"\",S84/(1+GR!S$27)^(S$1-1))","v":134.60405547417085},{"$f":"IF(T$1=\"\",\"\",T84/(1+GR!T$27)^(T$1-1))","v":131.57544227446718},{"$f":"IF(U$1=\"\",\"\",U84/(1+GR!U$27)^(U$1-1))","v":128.55840919734237},{"$f":"IF(V$1=\"\",\"\",V84/(1+GR!V$27)^(V$1-1))","v":125.57260190998899},{"$f":"IF(W$1=\"\",\"\",W84/(1+GR!W$27)^(W$1-1))","v":122.62919887969034},{"$f":"IF(X$1=\"\",\"\",X84/(1+GR!X$27)^(X$1-1))","v":119.73444733062165},{"$f":"IF(Y$1=\"\",\"\",Y84/(1+GR!Y$27)^(Y$1-1))","v":116.75655952659496},{"$f":"IF(Z$1=\"\",\"\",Z84/(1+GR!Z$27)^(Z$1-1))","v":113.84128671235949},{"$f":"IF(AA$1=\"\",\"\",AA84/(1+GR!AA$27)^(AA$1-1))","v":110.98890253308173},{"$f":"IF(AB$1=\"\",\"\",AB84/(1+GR!AB$27)^(AB$1-1))","v":108.19911534341695},{"$f":"IF(AC$1=\"\",\"\",AC84/(1+GR!AC$27)^(AC$1-1))","v":105.47130578546722},{"$f":"IF(AD$1=\"\",\"\",AD84/(1+GR!AD$27)^(AD$1-1))","v":102.67760807046146},{"$f":"IF(AE$1=\"\",\"\",AE84/(1+GR!AE$27)^(AE$1-1))","v":99.952573738607867},{"$f":"IF(AF$1=\"\",\"\",AF84/(1+GR!AF$27)^(AF$1-1))","v":97.29480934427491},{"$f":"IF(AG$1=\"\",\"\",AG84/(1+GR!AG$27)^(AG$1-1))","v":94.702906131317604},{"$f":"IF(AH$1=\"\",\"\",AH84/(1+GR!AH$27)^(AH$1-1))","v":92.175455983802195},{"$f":"IF(AI$1=\"\",\"\",AI84/(1+GR!AI$27)^(AI$1-1))","v":89.622533144297179},{"$f":"IF(AJ$1=\"\",\"\",AJ84/(1+GR!AJ$27)^(AJ$1-1))","v":87.13716442546243},{"$f":"IF(AK$1=\"\",\"\",AK84/(1+GR!AK$27)^(AK$1-1))","v":84.717693306114285},{"$f":"IF(AL$1=\"\",\"\",AL84/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM84/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN84/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO84/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP84/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ84/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR84/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS84/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT84/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU84/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV84/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW84/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX84/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY84/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ84/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA84/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB84/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC84/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD84/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE84/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF84/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG84/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH84/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI84/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ84/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK84/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL84/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM84/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN84/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO84/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",33.947378918508313,null,2.5263265884894497,{"$f":"IF(I$1=\"\",\"\",I85/(1+GR!I$27)^(I$1-1))","v":2.3743263351643678},{"$f":"IF(J$1=\"\",\"\",J85/(1+GR!J$27)^(J$1-1))","v":2.2660284923379344},{"$f":"IF(K$1=\"\",\"\",K85/(1+GR!K$27)^(K$1-1))","v":1.2558502676443106},{"$f":"IF(L$1=\"\",\"\",L85/(1+GR!L$27)^(L$1-1))","v":1.2677761834082832},{"$f":"IF(M$1=\"\",\"\",M85/(1+GR!M$27)^(M$1-1))","v":1.2604825450479453},{"$f":"IF(N$1=\"\",\"\",N85/(1+GR!N$27)^(N$1-1))","v":1.2428436427048861},{"$f":"IF(O$1=\"\",\"\",O85/(1+GR!O$27)^(O$1-1))","v":1.2194175226056059},{"$f":"IF(P$1=\"\",\"\",P85/(1+GR!P$27)^(P$1-1))","v":1.1933072118692349},{"$f":"IF(Q$1=\"\",\"\",Q85/(1+GR!Q$27)^(Q$1-1))","v":1.1660134917695395},{"$f":"IF(R$1=\"\",\"\",R85/(1+GR!R$27)^(R$1-1))","v":1.1383583879234491},{"$f":"IF(S$1=\"\",\"\",S85/(1+GR!S$27)^(S$1-1))","v":1.1107882575949883},{"$f":"IF(T$1=\"\",\"\",T85/(1+GR!T$27)^(T$1-1))","v":1.0852562214419414},{"$f":"IF(U$1=\"\",\"\",U85/(1+GR!U$27)^(U$1-1))","v":1.060061047282},{"$f":"IF(V$1=\"\",\"\",V85/(1+GR!V$27)^(V$1-1))","v":1.0352707810419801},{"$f":"IF(W$1=\"\",\"\",W85/(1+GR!W$27)^(W$1-1))","v":1.0109196191557379},{"$f":"IF(X$1=\"\",\"\",X85/(1+GR!X$27)^(X$1-1))","v":0.98702335022033882},{"$f":"IF(Y$1=\"\",\"\",Y85/(1+GR!Y$27)^(Y$1-1))","v":0.96247036094324745},{"$f":"IF(Z$1=\"\",\"\",Z85/(1+GR!Z$27)^(Z$1-1))","v":0.93845221036378379},{"$f":"IF(AA$1=\"\",\"\",AA85/(1+GR!AA$27)^(AA$1-1))","v":0.91496285333616656},{"$f":"IF(AB$1=\"\",\"\",AB85/(1+GR!AB$27)^(AB$1-1))","v":0.89199483504333443},{"$f":"IF(AC$1=\"\",\"\",AC85/(1+GR!AC$27)^(AC$1-1))","v":0.86953999733869702},{"$f":"IF(AD$1=\"\",\"\",AD85/(1+GR!AD$27)^(AD$1-1))","v":0.84653393037329561},{"$f":"IF(AE$1=\"\",\"\",AE85/(1+GR!AE$27)^(AE$1-1))","v":0.82409382282613619},{"$f":"IF(AF$1=\"\",\"\",AF85/(1+GR!AF$27)^(AF$1-1))","v":0.80220754307335529},{"$f":"IF(AG$1=\"\",\"\",AG85/(1+GR!AG$27)^(AG$1-1))","v":0.7808631172813868},{"$f":"IF(AH$1=\"\",\"\",AH85/(1+GR!AH$27)^(AH$1-1))","v":0.76004874948512391},{"$f":"IF(AI$1=\"\",\"\",AI85/(1+GR!AI$27)^(AI$1-1))","v":0.73901626792454411},{"$f":"IF(AJ$1=\"\",\"\",AJ85/(1+GR!AJ$27)^(AJ$1-1))","v":0.71853975034055384},{"$f":"IF(AK$1=\"\",\"\",AK85/(1+GR!AK$27)^(AK$1-1))","v":0.69860553447668927},{"$f":"IF(AL$1=\"\",\"\",AL85/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM85/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN85/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO85/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP85/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ85/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR85/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS85/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT85/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU85/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV85/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW85/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX85/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY85/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ85/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA85/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB85/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC85/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD85/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE85/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF85/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG85/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH85/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI85/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ85/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK85/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL85/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM85/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN85/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO85/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",5555.9919229339666,null,370.50657539925828,{"$f":"IF(I$1=\"\",\"\",I86/(1+GR!I$27)^(I$1-1))","v":370.74566297250431},{"$f":"IF(J$1=\"\",\"\",J86/(1+GR!J$27)^(J$1-1))","v":371.10034734654465},{"$f":"IF(K$1=\"\",\"\",K86/(1+GR!K$27)^(K$1-1))","v":192.83534477850344},{"$f":"IF(L$1=\"\",\"\",L86/(1+GR!L$27)^(L$1-1))","v":201.63935334971757},{"$f":"IF(M$1=\"\",\"\",M86/(1+GR!M$27)^(M$1-1))","v":204.7034394850773},{"$f":"IF(N$1=\"\",\"\",N86/(1+GR!N$27)^(N$1-1))","v":204.40871400857654},{"$f":"IF(O$1=\"\",\"\",O86/(1+GR!O$27)^(O$1-1))","v":202.124923232507},{"$f":"IF(P$1=\"\",\"\",P86/(1+GR!P$27)^(P$1-1))","v":198.746107614088},{"$f":"IF(Q$1=\"\",\"\",Q86/(1+GR!Q$27)^(Q$1-1))","v":194.76776752033751},{"$f":"IF(R$1=\"\",\"\",R86/(1+GR!R$27)^(R$1-1))","v":190.48078415618846},{"$f":"IF(S$1=\"\",\"\",S86/(1+GR!S$27)^(S$1-1))","v":186.05548419199752},{"$f":"IF(T$1=\"\",\"\",T86/(1+GR!T$27)^(T$1-1))","v":181.87821732641146},{"$f":"IF(U$1=\"\",\"\",U86/(1+GR!U$27)^(U$1-1))","v":177.70123679405503},{"$f":"IF(V$1=\"\",\"\",V86/(1+GR!V$27)^(V$1-1))","v":173.55846545429702},{"$f":"IF(W$1=\"\",\"\",W86/(1+GR!W$27)^(W$1-1))","v":169.46952526027215},{"$f":"IF(X$1=\"\",\"\",X86/(1+GR!X$27)^(X$1-1))","v":165.4456022644267},{"$f":"IF(Y$1=\"\",\"\",Y86/(1+GR!Y$27)^(Y$1-1))","v":161.3126186414105},{"$f":"IF(Z$1=\"\",\"\",Z86/(1+GR!Z$27)^(Z$1-1))","v":157.26598629357187},{"$f":"IF(AA$1=\"\",\"\",AA86/(1+GR!AA$27)^(AA$1-1))","v":153.30664291151683},{"$f":"IF(AB$1=\"\",\"\",AB86/(1+GR!AB$27)^(AB$1-1))","v":149.43450547266551},{"$f":"IF(AC$1=\"\",\"\",AC86/(1+GR!AC$27)^(AC$1-1))","v":145.64889136885452},{"$f":"IF(AD$1=\"\",\"\",AD86/(1+GR!AD$27)^(AD$1-1))","v":141.77572395871368},{"$f":"IF(AE$1=\"\",\"\",AE86/(1+GR!AE$27)^(AE$1-1))","v":137.99826779323362},{"$f":"IF(AF$1=\"\",\"\",AF86/(1+GR!AF$27)^(AF$1-1))","v":134.31460313071236},{"$f":"IF(AG$1=\"\",\"\",AG86/(1+GR!AG$27)^(AG$1-1))","v":130.72276968994268},{"$f":"IF(AH$1=\"\",\"\",AH86/(1+GR!AH$27)^(AH$1-1))","v":127.22079696616751},{"$f":"IF(AI$1=\"\",\"\",AI86/(1+GR!AI$27)^(AI$1-1))","v":123.68536721596382},{"$f":"IF(AJ$1=\"\",\"\",AJ86/(1+GR!AJ$27)^(AJ$1-1))","v":120.24395599970326},{"$f":"IF(AK$1=\"\",\"\",AK86/(1+GR!AK$27)^(AK$1-1))","v":116.89424233674693},{"$f":"IF(AL$1=\"\",\"\",AL86/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM86/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN86/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO86/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP86/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ86/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR86/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS86/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT86/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU86/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV86/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW86/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX86/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY86/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ86/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA86/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB86/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC86/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD86/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE86/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF86/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG86/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH86/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI86/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ86/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK86/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL86/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM86/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN86/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO86/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",1442729.8210733891,null,75790.474900000001,{"$f":"IF(I$1=\"\",\"\",I87/(1+GR!I$27)^(I$1-1))","v":73227.51198067634},{"$f":"IF(J$1=\"\",\"\",J87/(1+GR!J$27)^(J$1-1))","v":70751.219305001287},{"$f":"IF(K$1=\"\",\"\",K87/(1+GR!K$27)^(K$1-1))","v":68358.665995170333},{"$f":"IF(L$1=\"\",\"\",L87/(1+GR!L$27)^(L$1-1))","v":66047.02028518873},{"$f":"IF(M$1=\"\",\"\",M87/(1+GR!M$27)^(M$1-1))","v":63813.546169264489},{"$f":"IF(N$1=\"\",\"\",N87/(1+GR!N$27)^(N$1-1))","v":61655.600163540563},{"$f":"IF(O$1=\"\",\"\",O87/(1+GR!O$27)^(O$1-1))","v":59570.628177333885},{"$f":"IF(P$1=\"\",\"\",P87/(1+GR!P$27)^(P$1-1))","v":57556.162490177674},{"$f":"IF(Q$1=\"\",\"\",Q87/(1+GR!Q$27)^(Q$1-1))","v":55609.818831089549},{"$f":"IF(R$1=\"\",\"\",R87/(1+GR!R$27)^(R$1-1))","v":53729.293556608267},{"$f":"IF(S$1=\"\",\"\",S87/(1+GR!S$27)^(S$1-1))","v":51912.360924259192},{"$f":"IF(T$1=\"\",\"\",T87/(1+GR!T$27)^(T$1-1))","v":50156.870458221441},{"$f":"IF(U$1=\"\",\"\",U87/(1+GR!U$27)^(U$1-1))","v":48460.744404078701},{"$f":"IF(V$1=\"\",\"\",V87/(1+GR!V$27)^(V$1-1))","v":46821.975269641254},{"$f":"IF(W$1=\"\",\"\",W87/(1+GR!W$27)^(W$1-1))","v":45238.623448928753},{"$f":"IF(X$1=\"\",\"\",X87/(1+GR!X$27)^(X$1-1))","v":43708.814926501218},{"$f":"IF(Y$1=\"\",\"\",Y87/(1+GR!Y$27)^(Y$1-1))","v":42230.739059421467},{"$f":"IF(Z$1=\"\",\"\",Z87/(1+GR!Z$27)^(Z$1-1))","v":40802.646434223643},{"$f":"IF(AA$1=\"\",\"\",AA87/(1+GR!AA$27)^(AA$1-1))","v":39422.846796351354},{"$f":"IF(AB$1=\"\",\"\",AB87/(1+GR!AB$27)^(AB$1-1))","v":38089.707049614837},{"$f":"IF(AC$1=\"\",\"\",AC87/(1+GR!AC$27)^(AC$1-1))","v":36801.649323299367},{"$f":"IF(AD$1=\"\",\"\",AD87/(1+GR!AD$27)^(AD$1-1))","v":35557.149104637065},{"$f":"IF(AE$1=\"\",\"\",AE87/(1+GR!AE$27)^(AE$1-1))","v":34354.733434431946},{"$f":"IF(AF$1=\"\",\"\",AF87/(1+GR!AF$27)^(AF$1-1))","v":33192.979163702374},{"$f":"IF(AG$1=\"\",\"\",AG87/(1+GR!AG$27)^(AG$1-1))","v":32070.511269277657},{"$f":"IF(AH$1=\"\",\"\",AH87/(1+GR!AH$27)^(AH$1-1))","v":30986.001226355227},{"$f":"IF(AI$1=\"\",\"\",AI87/(1+GR!AI$27)^(AI$1-1))","v":29938.165436092004},{"$f":"IF(AJ$1=\"\",\"\",AJ87/(1+GR!AJ$27)^(AJ$1-1))","v":28925.763706369089},{"$f":"IF(AK$1=\"\",\"\",AK87/(1+GR!AK$27)^(AK$1-1))","v":27947.597783931491},{"$f":"IF(AL$1=\"\",\"\",AL87/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM87/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN87/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO87/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP87/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ87/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR87/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS87/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT87/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU87/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV87/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW87/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX87/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY87/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ87/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA87/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB87/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC87/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD87/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE87/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF87/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG87/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH87/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI87/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ87/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK87/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL87/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM87/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN87/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO87/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",4806.9574240260354,null,229.37793002472219,{"$f":"IF(I$1=\"\",\"\",I88/(1+GR!I$27)^(I$1-1))","v":224.92528153548409},{"$f":"IF(J$1=\"\",\"\",J88/(1+GR!J$27)^(J$1-1))","v":228.03183158480408},{"$f":"IF(K$1=\"\",\"\",K88/(1+GR!K$27)^(K$1-1))","v":121.01363465480127},{"$f":"IF(L$1=\"\",\"\",L88/(1+GR!L$27)^(L$1-1))","v":126.8793284848543},{"$f":"IF(M$1=\"\",\"\",M88/(1+GR!M$27)^(M$1-1))","v":129.15741942201484},{"$f":"IF(N$1=\"\",\"\",N88/(1+GR!N$27)^(N$1-1))","v":129.3455030596935},{"$f":"IF(O$1=\"\",\"\",O88/(1+GR!O$27)^(O$1-1))","v":128.32090043992721},{"$f":"IF(P$1=\"\",\"\",P88/(1+GR!P$27)^(P$1-1))","v":128.22150679048906},{"$f":"IF(Q$1=\"\",\"\",Q88/(1+GR!Q$27)^(Q$1-1))","v":126.0565141931059},{"$f":"IF(R$1=\"\",\"\",R88/(1+GR!R$27)^(R$1-1))","v":123.67305020150837},{"$f":"IF(S$1=\"\",\"\",S88/(1+GR!S$27)^(S$1-1))","v":130.04430550330326},{"$f":"IF(T$1=\"\",\"\",T88/(1+GR!T$27)^(T$1-1))","v":137.2143720896575},{"$f":"IF(U$1=\"\",\"\",U88/(1+GR!U$27)^(U$1-1))","v":142.3326929210705},{"$f":"IF(V$1=\"\",\"\",V88/(1+GR!V$27)^(V$1-1))","v":148.25866303061858},{"$f":"IF(W$1=\"\",\"\",W88/(1+GR!W$27)^(W$1-1))","v":152.31488964686793},{"$f":"IF(X$1=\"\",\"\",X88/(1+GR!X$27)^(X$1-1))","v":157.16425379898445},{"$f":"IF(Y$1=\"\",\"\",Y88/(1+GR!Y$27)^(Y$1-1))","v":160.29986645922926},{"$f":"IF(Z$1=\"\",\"\",Z88/(1+GR!Z$27)^(Z$1-1))","v":164.20407375178681},{"$f":"IF(AA$1=\"\",\"\",AA88/(1+GR!AA$27)^(AA$1-1))","v":166.53313885419129},{"$f":"IF(AB$1=\"\",\"\",AB88/(1+GR!AB$27)^(AB$1-1))","v":169.602437084591},{"$f":"IF(AC$1=\"\",\"\",AC88/(1+GR!AC$27)^(AC$1-1))","v":171.22225145543953},{"$f":"IF(AD$1=\"\",\"\",AD88/(1+GR!AD$27)^(AD$1-1))","v":173.55283654088018},{"$f":"IF(AE$1=\"\",\"\",AE88/(1+GR!AE$27)^(AE$1-1))","v":174.54898371283903},{"$f":"IF(AF$1=\"\",\"\",AF88/(1+GR!AF$27)^(AF$1-1))","v":176.22648950883254},{"$f":"IF(AG$1=\"\",\"\",AG88/(1+GR!AG$27)^(AG$1-1))","v":176.67536230180593},{"$f":"IF(AH$1=\"\",\"\",AH88/(1+GR!AH$27)^(AH$1-1))","v":177.77671393298084},{"$f":"IF(AI$1=\"\",\"\",AI88/(1+GR!AI$27)^(AI$1-1))","v":177.74692735927633},{"$f":"IF(AJ$1=\"\",\"\",AJ88/(1+GR!AJ$27)^(AJ$1-1))","v":178.34147489630774},{"$f":"IF(AK$1=\"\",\"\",AK88/(1+GR!AK$27)^(AK$1-1))","v":177.89479078596858},{"$f":"IF(AL$1=\"\",\"\",AL88/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM88/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN88/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO88/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP88/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ88/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR88/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS88/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT88/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU88/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV88/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW88/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX88/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY88/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ88/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA88/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB88/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC88/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD88/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE88/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF88/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG88/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH88/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI88/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ88/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK88/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL88/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM88/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN88/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO88/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",42425978.373857744,null,{"$f":"IF(H110=\"\",\"\",SUM(H116:H123))","v":1244310.9006522282},{"$f":"IF(I110=\"\",\"\",SUM(I116:I123))","v":1227951.5393220952},1213443.4634405328,1214768.0681543665,1221278.1210042597,1238709.2582403361,1263139.0406286463,1288421.8526413657,1308946.0777037414,1335184.5251773517,1371176.0031047452,1398132.6381568955,1424506.0210668778,1447295.3638637329,1467765.3462881537,1484941.3888054229,1499364.7232791777,1509260.3003419817,1520474.9028215567,1528182.9451404943,1533327.2681948093,1538480.0164419787,1539373.7990827723,1537230.5673807641,1533833.3636570994,1527295.0938685709,1519197.6990536284,1508524.3199812253,1497257.3236067218,1484206.4427562105,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H126:BO126)","v":-710883.21972272953},null,{"$f":"H91","v":-34257.675681941873},{"$f":"IF(I$1=\"\",\"\",I91/(1+GR!I$27)^(I$1-1))","v":-33210.598698647045},{"$f":"IF(J$1=\"\",\"\",J91/(1+GR!J$27)^(J$1-1))","v":-32358.08808791123},{"$f":"IF(K$1=\"\",\"\",K91/(1+GR!K$27)^(K$1-1))","v":-31524.311136506174},{"$f":"IF(L$1=\"\",\"\",L91/(1+GR!L$27)^(L$1-1))","v":-30708.890413388515},{"$f":"IF(M$1=\"\",\"\",M91/(1+GR!M$27)^(M$1-1))","v":-29911.455598823413},{"$f":"IF(N$1=\"\",\"\",N91/(1+GR!N$27)^(N$1-1))","v":-29131.643360650392},{"$f":"IF(O$1=\"\",\"\",O91/(1+GR!O$27)^(O$1-1))","v":-28377.814781392924},{"$f":"IF(P$1=\"\",\"\",P91/(1+GR!P$27)^(P$1-1))","v":-27640.641918831981},{"$f":"IF(Q$1=\"\",\"\",Q91/(1+GR!Q$27)^(Q$1-1))","v":-26919.787090251655},{"$f":"IF(R$1=\"\",\"\",R91/(1+GR!R$27)^(R$1-1))","v":-26214.91904539138},{"$f":"IF(S$1=\"\",\"\",S91/(1+GR!S$27)^(S$1-1))","v":-25525.712851514116},{"$f":"IF(T$1=\"\",\"\",T91/(1+GR!T$27)^(T$1-1))","v":-24808.095321118286},{"$f":"IF(U$1=\"\",\"\",U91/(1+GR!U$27)^(U$1-1))","v":-24106.86391149275},{"$f":"IF(V$1=\"\",\"\",V91/(1+GR!V$27)^(V$1-1))","v":-23421.681691358397},{"$f":"IF(W$1=\"\",\"\",W91/(1+GR!W$27)^(W$1-1))","v":-22752.218147327902},{"$f":"IF(X$1=\"\",\"\",X91/(1+GR!X$27)^(X$1-1))","v":-22098.149072103002},{"$f":"IF(Y$1=\"\",\"\",Y91/(1+GR!Y$27)^(Y$1-1))","v":-21490.241164964431},{"$f":"IF(Z$1=\"\",\"\",Z91/(1+GR!Z$27)^(Z$1-1))","v":-20896.12790272968},{"$f":"IF(AA$1=\"\",\"\",AA91/(1+GR!AA$27)^(AA$1-1))","v":-20315.525414500997},{"$f":"IF(AB$1=\"\",\"\",AB91/(1+GR!AB$27)^(AB$1-1))","v":-19748.155284194014},{"$f":"IF(AC$1=\"\",\"\",AC91/(1+GR!AC$27)^(AC$1-1))","v":-19193.744452912259},{"$f":"IF(AD$1=\"\",\"\",AD91/(1+GR!AD$27)^(AD$1-1))","v":-18683.934563322644},{"$f":"IF(AE$1=\"\",\"\",AE91/(1+GR!AE$27)^(AE$1-1))","v":-18185.555675374013},{"$f":"IF(AF$1=\"\",\"\",AF91/(1+GR!AF$27)^(AF$1-1))","v":-17698.373012967611},{"$f":"IF(AG$1=\"\",\"\",AG91/(1+GR!AG$27)^(AG$1-1))","v":-17222.156347109601},{"$f":"IF(AH$1=\"\",\"\",AH91/(1+GR!AH$27)^(AH$1-1))","v":-16756.679912238924},{"$f":"IF(AI$1=\"\",\"\",AI91/(1+GR!AI$27)^(AI$1-1))","v":-16326.045420555356},{"$f":"IF(AJ$1=\"\",\"\",AJ91/(1+GR!AJ$27)^(AJ$1-1))","v":-15904.946301130874},{"$f":"IF(AK$1=\"\",\"\",AK91/(1+GR!AK$27)^(AK$1-1))","v":-15493.187462077858},{"$f":"IF(AL$1=\"\",\"\",AL91/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM91/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN91/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO91/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP91/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ91/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR91/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS91/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT91/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU91/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV91/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW91/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX91/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY91/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ91/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA91/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB91/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC91/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD91/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE91/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF91/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG91/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH91/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI91/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ91/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK91/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL91/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM91/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN91/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO91/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H127:BO127)","v":3110091.3455959666},null,{"$f":"H92","v":117698.99371964572},{"$f":"IF(I$1=\"\",\"\",I92/(1+GR!I$27)^(I$1-1))","v":116506.44905262534},{"$f":"IF(J$1=\"\",\"\",J92/(1+GR!J$27)^(J$1-1))","v":114805.07332995129},{"$f":"IF(K$1=\"\",\"\",K92/(1+GR!K$27)^(K$1-1))","v":113144.97114427292},{"$f":"IF(L$1=\"\",\"\",L92/(1+GR!L$27)^(L$1-1))","v":111685.66155728968},{"$f":"IF(M$1=\"\",\"\",M92/(1+GR!M$27)^(M$1-1))","v":110398.73057793886},{"$f":"IF(N$1=\"\",\"\",N92/(1+GR!N$27)^(N$1-1))","v":109251.31472591883},{"$f":"IF(O$1=\"\",\"\",O92/(1+GR!O$27)^(O$1-1))","v":108250.24896808463},{"$f":"IF(P$1=\"\",\"\",P92/(1+GR!P$27)^(P$1-1))","v":107359.10634581291},{"$f":"IF(Q$1=\"\",\"\",Q92/(1+GR!Q$27)^(Q$1-1))","v":106516.95729871991},{"$f":"IF(R$1=\"\",\"\",R92/(1+GR!R$27)^(R$1-1))","v":105772.48822237052},{"$f":"IF(S$1=\"\",\"\",S92/(1+GR!S$27)^(S$1-1))","v":105020.96263648709},{"$f":"IF(T$1=\"\",\"\",T92/(1+GR!T$27)^(T$1-1))","v":104459.7155884432},{"$f":"IF(U$1=\"\",\"\",U92/(1+GR!U$27)^(U$1-1))","v":103875.29005738029},{"$f":"IF(V$1=\"\",\"\",V92/(1+GR!V$27)^(V$1-1))","v":103294.98686967204},{"$f":"IF(W$1=\"\",\"\",W92/(1+GR!W$27)^(W$1-1))","v":102738.48207343867},{"$f":"IF(X$1=\"\",\"\",X92/(1+GR!X$27)^(X$1-1))","v":102236.25081196702},{"$f":"IF(Y$1=\"\",\"\",Y92/(1+GR!Y$27)^(Y$1-1))","v":101651.40388259887},{"$f":"IF(Z$1=\"\",\"\",Z92/(1+GR!Z$27)^(Z$1-1))","v":101064.77423378422},{"$f":"IF(AA$1=\"\",\"\",AA92/(1+GR!AA$27)^(AA$1-1))","v":100459.16580267387},{"$f":"IF(AB$1=\"\",\"\",AB92/(1+GR!AB$27)^(AB$1-1))","v":99827.114774809452},{"$f":"IF(AC$1=\"\",\"\",AC92/(1+GR!AC$27)^(AC$1-1))","v":99196.957575899549},{"$f":"IF(AD$1=\"\",\"\",AD92/(1+GR!AD$27)^(AD$1-1))","v":98443.898248242025},{"$f":"IF(AE$1=\"\",\"\",AE92/(1+GR!AE$27)^(AE$1-1))","v":97679.190060907713},{"$f":"IF(AF$1=\"\",\"\",AF92/(1+GR!AF$27)^(AF$1-1))","v":96895.016800214624},{"$f":"IF(AG$1=\"\",\"\",AG92/(1+GR!AG$27)^(AG$1-1))","v":96102.880132678416},{"$f":"IF(AH$1=\"\",\"\",AH92/(1+GR!AH$27)^(AH$1-1))","v":95307.016328040889},{"$f":"IF(AI$1=\"\",\"\",AI92/(1+GR!AI$27)^(AI$1-1))","v":94395.472204622463},{"$f":"IF(AJ$1=\"\",\"\",AJ92/(1+GR!AJ$27)^(AJ$1-1))","v":93479.779540348492},{"$f":"IF(AK$1=\"\",\"\",AK92/(1+GR!AK$27)^(AK$1-1))","v":92572.993031127218},{"$f":"IF(AL$1=\"\",\"\",AL92/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM92/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN92/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO92/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP92/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ92/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR92/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS92/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT92/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU92/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV92/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW92/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX92/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY92/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ92/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA92/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB92/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC92/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD92/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE92/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF92/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG92/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH92/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI92/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ92/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK92/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL92/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM92/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN92/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO92/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H128:BO128)","v":774477.90827689599},null,{"$f":"H93","v":20584.331476843065},{"$f":"IF(I$1=\"\",\"\",I93/(1+GR!I$27)^(I$1-1))","v":20282.78466293171},{"$f":"IF(J$1=\"\",\"\",J93/(1+GR!J$27)^(J$1-1))","v":20210.686082976223},{"$f":"IF(K$1=\"\",\"\",K93/(1+GR!K$27)^(K$1-1))","v":19755.350229792031},{"$f":"IF(L$1=\"\",\"\",L93/(1+GR!L$27)^(L$1-1))","v":19344.68919723466},{"$f":"IF(M$1=\"\",\"\",M93/(1+GR!M$27)^(M$1-1))","v":18950.307424493443},{"$f":"IF(N$1=\"\",\"\",N93/(1+GR!N$27)^(N$1-1))","v":18649.355622340354},{"$f":"IF(O$1=\"\",\"\",O93/(1+GR!O$27)^(O$1-1))","v":18397.680992060617},{"$f":"IF(P$1=\"\",\"\",P93/(1+GR!P$27)^(P$1-1))","v":18400.997996273301},{"$f":"IF(Q$1=\"\",\"\",Q93/(1+GR!Q$27)^(Q$1-1))","v":18210.822946652137},{"$f":"IF(R$1=\"\",\"\",R93/(1+GR!R$27)^(R$1-1))","v":18055.508055842638},{"$f":"IF(S$1=\"\",\"\",S93/(1+GR!S$27)^(S$1-1))","v":19317.244243308556},{"$f":"IF(T$1=\"\",\"\",T93/(1+GR!T$27)^(T$1-1))","v":20853.213899639359},{"$f":"IF(U$1=\"\",\"\",U93/(1+GR!U$27)^(U$1-1))","v":22119.314036941691},{"$f":"IF(V$1=\"\",\"\",V93/(1+GR!V$27)^(V$1-1))","v":23547.219410848538},{"$f":"IF(W$1=\"\",\"\",W93/(1+GR!W$27)^(W$1-1))","v":24743.734821634043},{"$f":"IF(X$1=\"\",\"\",X93/(1+GR!X$27)^(X$1-1))","v":26126.289646015524},{"$f":"IF(Y$1=\"\",\"\",Y93/(1+GR!Y$27)^(Y$1-1))","v":27175.943369871518},{"$f":"IF(Z$1=\"\",\"\",Z93/(1+GR!Z$27)^(Z$1-1))","v":28441.238217516711},{"$f":"IF(AA$1=\"\",\"\",AA93/(1+GR!AA$27)^(AA$1-1))","v":29432.698172602577},{"$f":"IF(AB$1=\"\",\"\",AB93/(1+GR!AB$27)^(AB$1-1))","v":30543.045277127694},{"$f":"IF(AC$1=\"\",\"\",AC93/(1+GR!AC$27)^(AC$1-1))","v":31447.921321195416},{"$f":"IF(AD$1=\"\",\"\",AD93/(1+GR!AD$27)^(AD$1-1))","v":32475.339123761689},{"$f":"IF(AE$1=\"\",\"\",AE93/(1+GR!AE$27)^(AE$1-1))","v":33190.874211019895},{"$f":"IF(AF$1=\"\",\"\",AF93/(1+GR!AF$27)^(AF$1-1))","v":34106.672220998051},{"$f":"IF(AG$1=\"\",\"\",AG93/(1+GR!AG$27)^(AG$1-1))","v":34760.988860829602},{"$f":"IF(AH$1=\"\",\"\",AH93/(1+GR!AH$27)^(AH$1-1))","v":35512.212947822132},{"$f":"IF(AI$1=\"\",\"\",AI93/(1+GR!AI$27)^(AI$1-1))","v":36038.778907424254},{"$f":"IF(AJ$1=\"\",\"\",AJ93/(1+GR!AJ$27)^(AJ$1-1))","v":36708.186755913222},{"$f":"IF(AK$1=\"\",\"\",AK93/(1+GR!AK$27)^(AK$1-1))","v":37094.478144985296},{"$f":"IF(AL$1=\"\",\"\",AL93/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM93/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN93/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO93/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP93/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ93/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR93/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS93/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT93/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU93/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV93/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW93/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX93/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY93/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ93/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA93/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB93/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC93/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD93/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE93/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF93/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG93/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH93/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI93/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ93/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK93/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL93/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM93/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN93/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO93/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H129:BO129)","v":3173686.0341501334},null,{"$f":"IF(H110=\"\",\"\",SUM(H126:H128))","v":104025.64951454691},{"$f":"IF(I110=\"\",\"\",SUM(I126:I128))","v":103578.63501690999},102657.6713250163,101376.01023755877,100321.46034113583,99437.582403608874,98769.026987608799,98270.115178752327,98119.462423254226,97807.993155120377,97613.077232821786,98812.494028281537,100504.83416696427,101887.74018282923,103420.52458916217,104729.99874774482,106264.39138587954,107337.10608750595,108609.88454857125,109576.33856077545,110622.00476774313,111451.13444418271,112235.30280868107,112684.5085965536,113303.31600824506,113641.71264639842,114062.5493636241,114108.20569149137,114283.01999513085,114174.28371403465,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H131:BO131)","v":9056741.0724720471},null,{"$f":"H96","v":63107.445335981174},{"$f":"IF(I$1=\"\",\"\",I96/(1+GR!I$27)^(I$1-1))","v":67541.429321326665},{"$f":"IF(J$1=\"\",\"\",J96/(1+GR!J$27)^(J$1-1))","v":73884.450509764327},{"$f":"IF(K$1=\"\",\"\",K96/(1+GR!K$27)^(K$1-1))","v":80823.164122855218},{"$f":"IF(L$1=\"\",\"\",L96/(1+GR!L$27)^(L$1-1))","v":88413.513449175545},{"$f":"IF(M$1=\"\",\"\",M96/(1+GR!M$27)^(M$1-1))","v":96716.6955817938},{"$f":"IF(N$1=\"\",\"\",N96/(1+GR!N$27)^(N$1-1))","v":105799.65481904053},{"$f":"IF(O$1=\"\",\"\",O96/(1+GR!O$27)^(O$1-1))","v":115735.62240204612},{"$f":"IF(P$1=\"\",\"\",P96/(1+GR!P$27)^(P$1-1))","v":126604.70694067307},{"$f":"IF(Q$1=\"\",\"\",Q96/(1+GR!Q$27)^(Q$1-1))","v":138494.54028814498},{"$f":"IF(R$1=\"\",\"\",R96/(1+GR!R$27)^(R$1-1))","v":151500.98407172735},{"$f":"IF(S$1=\"\",\"\",S96/(1+GR!S$27)^(S$1-1))","v":165728.90257585479},{"$f":"IF(T$1=\"\",\"\",T96/(1+GR!T$27)^(T$1-1))","v":181293.00820906553},{"$f":"IF(U$1=\"\",\"\",U96/(1+GR!U$27)^(U$1-1))","v":198318.78637130832},{"$f":"IF(V$1=\"\",\"\",V96/(1+GR!V$27)^(V$1-1))","v":216943.50717835285},{"$f":"IF(W$1=\"\",\"\",W96/(1+GR!W$27)^(W$1-1))","v":237317.33220031997},{"$f":"IF(X$1=\"\",\"\",X96/(1+GR!X$27)^(X$1-1))","v":259604.52513739353},{"$f":"IF(Y$1=\"\",\"\",Y96/(1+GR!Y$27)^(Y$1-1))","v":283984.77619377495},{"$f":"IF(Z$1=\"\",\"\",Z96/(1+GR!Z$27)^(Z$1-1))","v":310654.65082762518},{"$f":"IF(AA$1=\"\",\"\",AA96/(1+GR!AA$27)^(AA$1-1))","v":339829.17455752392},{"$f":"IF(AB$1=\"\",\"\",AB96/(1+GR!AB$27)^(AB$1-1))","v":371743.56660292618},{"$f":"IF(AC$1=\"\",\"\",AC96/(1+GR!AC$27)^(AC$1-1))","v":406655.13633607072},{"$f":"IF(AD$1=\"\",\"\",AD96/(1+GR!AD$27)^(AD$1-1))","v":444845.35783545842},{"$f":"IF(AE$1=\"\",\"\",AE96/(1+GR!AE$27)^(AE$1-1))","v":486622.13926696224},{"$f":"IF(AF$1=\"\",\"\",AF96/(1+GR!AF$27)^(AF$1-1))","v":532322.30538942502},{"$f":"IF(AG$1=\"\",\"\",AG96/(1+GR!AG$27)^(AG$1-1))","v":582314.31319991034},{"$f":"IF(AH$1=\"\",\"\",AH96/(1+GR!AH$27)^(AH$1-1))","v":637001.22261346714},{"$f":"IF(AI$1=\"\",\"\",AI96/(1+GR!AI$27)^(AI$1-1))","v":696823.94612847117},{"$f":"IF(AJ$1=\"\",\"\",AJ96/(1+GR!AJ$27)^(AJ$1-1))","v":762264.80367792759},{"$f":"IF(AK$1=\"\",\"\",AK96/(1+GR!AK$27)^(AK$1-1))","v":833851.41132768092},{"$f":"IF(AL$1=\"\",\"\",AL96/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM96/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN96/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO96/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP96/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ96/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR96/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS96/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT96/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU96/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV96/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW96/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX96/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY96/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ96/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA96/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB96/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC96/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD96/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE96/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF96/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG96/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH96/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI96/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ96/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK96/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL96/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM96/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN96/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO96/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",{"$f":"SUM(H132:BO132)","v":2239164.5538518024},null,{"$f":"H97","v":15296.439332465914},{"$f":"IF(I$1=\"\",\"\",I97/(1+GR!I$27)^(I$1-1))","v":16383.525663114282},{"$f":"IF(J$1=\"\",\"\",J97/(1+GR!J$27)^(J$1-1))","v":17933.997122898531},{"$f":"IF(K$1=\"\",\"\",K97/(1+GR!K$27)^(K$1-1))","v":19631.760301729271},{"$f":"IF(L$1=\"\",\"\",L97/(1+GR!L$27)^(L$1-1))","v":21490.863245871678},{"$f":"IF(M$1=\"\",\"\",M97/(1+GR!M$27)^(M$1-1))","v":23526.699348148541},{"$f":"IF(N$1=\"\",\"\",N97/(1+GR!N$27)^(N$1-1))","v":25756.136732319919},{"$f":"IF(O$1=\"\",\"\",O97/(1+GR!O$27)^(O$1-1))","v":28197.660134226193},{"$f":"IF(P$1=\"\",\"\",P97/(1+GR!P$27)^(P$1-1))","v":30871.52649199024},{"$f":"IF(Q$1=\"\",\"\",Q97/(1+GR!Q$27)^(Q$1-1))","v":33799.935575695723},{"$f":"IF(R$1=\"\",\"\",R97/(1+GR!R$27)^(R$1-1))","v":37007.21711664083},{"$f":"IF(S$1=\"\",\"\",S97/(1+GR!S$27)^(S$1-1))","v":40520.036038644525},{"$f":"IF(T$1=\"\",\"\",T97/(1+GR!T$27)^(T$1-1))","v":44367.617550206283},{"$f":"IF(U$1=\"\",\"\",U97/(1+GR!U$27)^(U$1-1))","v":48581.99402795959},{"$f":"IF(V$1=\"\",\"\",V97/(1+GR!V$27)^(V$1-1))","v":53198.275810324085},{"$f":"IF(W$1=\"\",\"\",W97/(1+GR!W$27)^(W$1-1))","v":58254.948227205314},{"$f":"IF(X$1=\"\",\"\",X97/(1+GR!X$27)^(X$1-1))","v":63794.197418836193},{"$f":"IF(Y$1=\"\",\"\",Y97/(1+GR!Y$27)^(Y$1-1))","v":69862.267746399055},{"$f":"IF(Z$1=\"\",\"\",Z97/(1+GR!Z$27)^(Z$1-1))","v":76509.853871111947},{"$f":"IF(AA$1=\"\",\"\",AA97/(1+GR!AA$27)^(AA$1-1))","v":83792.530879419704},{"$f":"IF(AB$1=\"\",\"\",AB97/(1+GR!AB$27)^(AB$1-1))","v":91771.226162457679},{"$f":"IF(AC$1=\"\",\"\",AC97/(1+GR!AC$27)^(AC$1-1))","v":100512.73712096874},{"$f":"IF(AD$1=\"\",\"\",AD97/(1+GR!AD$27)^(AD$1-1))","v":110090.29916556104},{"$f":"IF(AE$1=\"\",\"\",AE97/(1+GR!AE$27)^(AE$1-1))","v":120584.20892011868},{"$f":"IF(AF$1=\"\",\"\",AF97/(1+GR!AF$27)^(AF$1-1))","v":132082.50801719358},{"$f":"IF(AG$1=\"\",\"\",AG97/(1+GR!AG$27)^(AG$1-1))","v":144681.73340257662},{"$f":"IF(AH$1=\"\",\"\",AH97/(1+GR!AH$27)^(AH$1-1))","v":158487.7406466456},{"$f":"IF(AI$1=\"\",\"\",AI97/(1+GR!AI$27)^(AI$1-1))","v":173616.60739766678},{"$f":"IF(AJ$1=\"\",\"\",AJ97/(1+GR!AJ$27)^(AJ$1-1))","v":190195.624812642},{"$f":"IF(AK$1=\"\",\"\",AK97/(1+GR!AK$27)^(AK$1-1))","v":208364.38557076399},{"$f":"IF(AL$1=\"\",\"\",AL97/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM97/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN97/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO97/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP97/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ97/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR97/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS97/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT97/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU97/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV97/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW97/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX97/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY97/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ97/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA97/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB97/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC97/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD97/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE97/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF97/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG97/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH97/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI97/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ97/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK97/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL97/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM97/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN97/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO97/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H133:BO133)","v":11295905.626323849},null,{"$f":"IF(H110=\"\",\"\",SUM(H131:H132))","v":78403.884668447092},{"$f":"IF(I110=\"\",\"\",SUM(I131:I132))","v":83924.954984440948},91818.447632662865,100454.92442458449,109904.37669504722,120243.39492994234,131555.79155136045,143933.28253627231,157476.23343266331,172294.47586384072,188508.20118836817,206248.93861449932,225660.62575927182,246900.78039926791,270141.78298867692,295572.28042752529,323398.72255622974,353847.04394017399,387164.50469873712,423621.70543694362,463514.79276538384,507167.87345703947,554935.65700101946,607206.34818708093,664404.81340661854,726996.04660248698,795488.9632601128,870440.55352613796,952460.42849056958,1042215.7968984449,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H135:BO135)","v":60358005.649771519},null,{"$f":"H100","v":2619492.8866363633},{"$f":"IF(I$1=\"\",\"\",I100/(1+GR!I$27)^(I$1-1))","v":2569036.644908844},{"$f":"IF(J$1=\"\",\"\",J100/(1+GR!J$27)^(J$1-1))","v":2520386.2891211989},{"$f":"IF(K$1=\"\",\"\",K100/(1+GR!K$27)^(K$1-1))","v":2472657.234757165},{"$f":"IF(L$1=\"\",\"\",L100/(1+GR!L$27)^(L$1-1))","v":2425832.034949204},{"$f":"IF(M$1=\"\",\"\",M100/(1+GR!M$27)^(M$1-1))","v":2379893.5732245622},{"$f":"IF(N$1=\"\",\"\",N100/(1+GR!N$27)^(N$1-1))","v":2334825.0572485225},{"$f":"IF(O$1=\"\",\"\",O100/(1+GR!O$27)^(O$1-1))","v":2290610.0126861357},{"$f":"IF(P$1=\"\",\"\",P100/(1+GR!P$27)^(P$1-1))","v":2247232.2771801958},{"$f":"IF(Q$1=\"\",\"\",Q100/(1+GR!Q$27)^(Q$1-1))","v":2204675.9944432573},{"$f":"IF(R$1=\"\",\"\",R100/(1+GR!R$27)^(R$1-1))","v":2162925.6084615304},{"$f":"IF(S$1=\"\",\"\",S100/(1+GR!S$27)^(S$1-1))","v":2121965.8578085392},{"$f":"IF(T$1=\"\",\"\",T100/(1+GR!T$27)^(T$1-1))","v":2081781.7700664646},{"$f":"IF(U$1=\"\",\"\",U100/(1+GR!U$27)^(U$1-1))","v":2042358.6563531293},{"$f":"IF(V$1=\"\",\"\",V100/(1+GR!V$27)^(V$1-1))","v":2003682.1059526254},{"$f":"IF(W$1=\"\",\"\",W100/(1+GR!W$27)^(W$1-1))","v":1965737.9810476291},{"$f":"IF(X$1=\"\",\"\",X100/(1+GR!X$27)^(X$1-1))","v":1928512.411551462},{"$f":"IF(Y$1=\"\",\"\",Y100/(1+GR!Y$27)^(Y$1-1))","v":1891991.7900380241},{"$f":"IF(Z$1=\"\",\"\",Z100/(1+GR!Z$27)^(Z$1-1))","v":1856162.7667677391},{"$f":"IF(AA$1=\"\",\"\",AA100/(1+GR!AA$27)^(AA$1-1))","v":1821012.2448076932},{"$f":"IF(AB$1=\"\",\"\",AB100/(1+GR!AB$27)^(AB$1-1))","v":1786527.3752441856},{"$f":"IF(AC$1=\"\",\"\",AC100/(1+GR!AC$27)^(AC$1-1))","v":1752695.5524859386},{"$f":"IF(AD$1=\"\",\"\",AD100/(1+GR!AD$27)^(AD$1-1))","v":1719504.4096562534},{"$f":"IF(AE$1=\"\",\"\",AE100/(1+GR!AE$27)^(AE$1-1))","v":1686941.814072425},{"$f":"IF(AF$1=\"\",\"\",AF100/(1+GR!AF$27)^(AF$1-1))","v":1654995.8628107642},{"$f":"IF(AG$1=\"\",\"\",AG100/(1+GR!AG$27)^(AG$1-1))","v":1623654.8783556044},{"$f":"IF(AH$1=\"\",\"\",AH100/(1+GR!AH$27)^(AH$1-1))","v":1592907.404330706},{"$f":"IF(AI$1=\"\",\"\",AI100/(1+GR!AI$27)^(AI$1-1))","v":1562742.2013114966},{"$f":"IF(AJ$1=\"\",\"\",AJ100/(1+GR!AJ$27)^(AJ$1-1))","v":1533148.2427166123},{"$f":"IF(AK$1=\"\",\"\",AK100/(1+GR!AK$27)^(AK$1-1))","v":1504114.710777245},{"$f":"IF(AL$1=\"\",\"\",AL100/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM100/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN100/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO100/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP100/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ100/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR100/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS100/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT100/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU100/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV100/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW100/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX100/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY100/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ100/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA100/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB100/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC100/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD100/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE100/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF100/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG100/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH100/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI100/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ100/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK100/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL100/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM100/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN100/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO100/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H135*1000)/H141,\"\")","v":58635.101115803904},{"$f":"IF(I$1=\"\",\"\",IFERROR((I135*1000)/I141,\"\"))","v":56954.137560858107},{"$f":"IF(J$1=\"\",\"\",IFERROR((J135*1000)/J141,\"\"))","v":55327.840159517727},53747.980881040312,52213.233707654945,50722.310485376256,49273.959842822776,47866.96614090768,46500.148452520683,45172.359571344663,43882.48504897493,42629.442259533178,41412.179490990879,40229.675062439484,39080.936466566542,37964.999536618081,36880.927637147804,35827.810877874159,34804.765349985311,33810.932384251071,32845.477830319011,31907.591356589986,30996.48577008531,30111.396355734872,29251.580234531473,28416.315740012775,27604.901812547538,26816.657410917687,26050.920940702334,25307.049698984076,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H137:BO137)","v":9734132.2296199482},null,{"$f":"H102","v":422454.15266075387},{"$f":"IF(I$1=\"\",\"\",I102/(1+GR!I$27)^(I$1-1))","v":414316.91016080719},{"$f":"IF(J$1=\"\",\"\",J102/(1+GR!J$27)^(J$1-1))","v":406470.90877032239},{"$f":"IF(K$1=\"\",\"\",K102/(1+GR!K$27)^(K$1-1))","v":398773.4886622082},{"$f":"IF(L$1=\"\",\"\",L102/(1+GR!L$27)^(L$1-1))","v":391221.83612329105},{"$f":"IF(M$1=\"\",\"\",M102/(1+GR!M$27)^(M$1-1))","v":383813.19072424137},{"$f":"IF(N$1=\"\",\"\",N102/(1+GR!N$27)^(N$1-1))","v":376544.84431052627},{"$f":"IF(O$1=\"\",\"\",O102/(1+GR!O$27)^(O$1-1))","v":369414.14001247194},{"$f":"IF(P$1=\"\",\"\",P102/(1+GR!P$27)^(P$1-1))","v":362418.47127407161},{"$f":"IF(Q$1=\"\",\"\",Q102/(1+GR!Q$27)^(Q$1-1))","v":355555.28090018587},{"$f":"IF(R$1=\"\",\"\",R102/(1+GR!R$27)^(R$1-1))","v":348822.06012178626},{"$f":"IF(S$1=\"\",\"\",S102/(1+GR!S$27)^(S$1-1))","v":342216.34767890029},{"$f":"IF(T$1=\"\",\"\",T102/(1+GR!T$27)^(T$1-1))","v":335735.72892092308},{"$f":"IF(U$1=\"\",\"\",U102/(1+GR!U$27)^(U$1-1))","v":329377.83492396661},{"$f":"IF(V$1=\"\",\"\",V102/(1+GR!V$27)^(V$1-1))","v":323140.34162492334},{"$f":"IF(W$1=\"\",\"\",W102/(1+GR!W$27)^(W$1-1))","v":317020.96897192963},{"$f":"IF(X$1=\"\",\"\",X102/(1+GR!X$27)^(X$1-1))","v":311017.4800909154},{"$f":"IF(Y$1=\"\",\"\",Y102/(1+GR!Y$27)^(Y$1-1))","v":305127.68046793772},{"$f":"IF(Z$1=\"\",\"\",Z102/(1+GR!Z$27)^(Z$1-1))","v":299349.4171469991},{"$f":"IF(AA$1=\"\",\"\",AA102/(1+GR!AA$27)^(AA$1-1))","v":293680.57794305595},{"$f":"IF(AB$1=\"\",\"\",AB102/(1+GR!AB$27)^(AB$1-1))","v":288119.09066993149},{"$f":"IF(AC$1=\"\",\"\",AC102/(1+GR!AC$27)^(AC$1-1))","v":282662.9223828488},{"$f":"IF(AD$1=\"\",\"\",AD102/(1+GR!AD$27)^(AD$1-1))","v":277310.07863530889},{"$f":"IF(AE$1=\"\",\"\",AE102/(1+GR!AE$27)^(AE$1-1))","v":272058.60275004123},{"$f":"IF(AF$1=\"\",\"\",AF102/(1+GR!AF$27)^(AF$1-1))","v":266906.57510376035},{"$f":"IF(AG$1=\"\",\"\",AG102/(1+GR!AG$27)^(AG$1-1))","v":261852.11242546694},{"$f":"IF(AH$1=\"\",\"\",AH102/(1+GR!AH$27)^(AH$1-1))","v":256893.36710803784},{"$f":"IF(AI$1=\"\",\"\",AI102/(1+GR!AI$27)^(AI$1-1))","v":252028.52653285183},{"$f":"IF(AJ$1=\"\",\"\",AJ102/(1+GR!AJ$27)^(AJ$1-1))","v":247255.81240720558},{"$f":"IF(AK$1=\"\",\"\",AK102/(1+GR!AK$27)^(AK$1-1))","v":242573.4801142769},{"$f":"IF(AL$1=\"\",\"\",AL102/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM102/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN102/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO102/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP102/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ102/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR102/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS102/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT102/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU102/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV102/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW102/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX102/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY102/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ102/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA102/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB102/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC102/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD102/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE102/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF102/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG102/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH102/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI102/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ102/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK102/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL102/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM102/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN102/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO102/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H138:BO138),0)","v":1752383.1252348372},null,{"$f":"H103","v":76052.133959658648},{"$f":"IF(I$1=\"\",\"\",I103/(1+GR!I$27)^(I$1-1))","v":74587.230246982566},{"$f":"IF(J$1=\"\",\"\",J103/(1+GR!J$27)^(J$1-1))","v":73174.757094479326},{"$f":"IF(K$1=\"\",\"\",K103/(1+GR!K$27)^(K$1-1))","v":71789.032225830262},{"$f":"IF(L$1=\"\",\"\",L103/(1+GR!L$27)^(L$1-1))","v":70429.549103486032},{"$f":"IF(M$1=\"\",\"\",M103/(1+GR!M$27)^(M$1-1))","v":69095.810782299261},{"$f":"IF(N$1=\"\",\"\",N103/(1+GR!N$27)^(N$1-1))","v":67787.329727871183},{"$f":"IF(O$1=\"\",\"\",O103/(1+GR!O$27)^(O$1-1))","v":66503.627638338556},{"$f":"IF(P$1=\"\",\"\",P103/(1+GR!P$27)^(P$1-1))","v":65244.23526953526},{"$f":"IF(Q$1=\"\",\"\",Q103/(1+GR!Q$27)^(Q$1-1))","v":64008.692263464844},{"$f":"IF(R$1=\"\",\"\",R103/(1+GR!R$27)^(R$1-1))","v":62796.546980021463},{"$f":"IF(S$1=\"\",\"\",S103/(1+GR!S$27)^(S$1-1))","v":61607.35633189739},{"$f":"IF(T$1=\"\",\"\",T103/(1+GR!T$27)^(T$1-1))","v":60440.685622617028},{"$f":"IF(U$1=\"\",\"\",U103/(1+GR!U$27)^(U$1-1))","v":59296.108387638014},{"$f":"IF(V$1=\"\",\"\",V103/(1+GR!V$27)^(V$1-1))","v":58173.206238461484},{"$f":"IF(W$1=\"\",\"\",W103/(1+GR!W$27)^(W$1-1))","v":57071.568709694497},{"$f":"IF(X$1=\"\",\"\",X103/(1+GR!X$27)^(X$1-1))","v":55990.793109008519},{"$f":"IF(Y$1=\"\",\"\",Y103/(1+GR!Y$27)^(Y$1-1))","v":54930.484369939375},{"$f":"IF(Z$1=\"\",\"\",Z103/(1+GR!Z$27)^(Z$1-1))","v":53890.254907474831},{"$f":"IF(AA$1=\"\",\"\",AA103/(1+GR!AA$27)^(AA$1-1))","v":52869.724476376767},{"$f":"IF(AB$1=\"\",\"\",AB103/(1+GR!AB$27)^(AB$1-1))","v":51868.520032186454},{"$f":"IF(AC$1=\"\",\"\",AC103/(1+GR!AC$27)^(AC$1-1))","v":50886.275594861967},{"$f":"IF(AD$1=\"\",\"\",AD103/(1+GR!AD$27)^(AD$1-1))","v":49922.632114997919},{"$f":"IF(AE$1=\"\",\"\",AE103/(1+GR!AE$27)^(AE$1-1))","v":48977.237342578643},{"$f":"IF(AF$1=\"\",\"\",AF103/(1+GR!AF$27)^(AF$1-1))","v":48049.745698216779},{"$f":"IF(AG$1=\"\",\"\",AG103/(1+GR!AG$27)^(AG$1-1))","v":47139.818146830265},{"$f":"IF(AH$1=\"\",\"\",AH103/(1+GR!AH$27)^(AH$1-1))","v":46247.122073711551},{"$f":"IF(AI$1=\"\",\"\",AI103/(1+GR!AI$27)^(AI$1-1))","v":45371.331162943687},{"$f":"IF(AJ$1=\"\",\"\",AJ103/(1+GR!AJ$27)^(AJ$1-1))","v":44512.12527811886},{"$f":"IF(AK$1=\"\",\"\",AK103/(1+GR!AK$27)^(AK$1-1))","v":43669.190345315845},{"$f":"IF(AL$1=\"\",\"\",AL103/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM103/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN103/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO103/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP103/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ103/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR103/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS103/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT103/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU103/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV103/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW103/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX103/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY103/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ103/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA103/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB103/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC103/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD103/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE103/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF103/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG103/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH103/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI103/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ103/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK103/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL103/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM103/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN103/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO103/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H139:BO139)","v":1521777.0814181741},null,{"$f":"H104","v":66044.001900123141},{"$f":"IF(I$1=\"\",\"\",I104/(1+GR!I$27)^(I$1-1))","v":64771.873183330048},{"$f":"IF(J$1=\"\",\"\",J104/(1+GR!J$27)^(J$1-1))","v":63545.275391645744},{"$f":"IF(K$1=\"\",\"\",K104/(1+GR!K$27)^(K$1-1))","v":62341.905925291889},{"$f":"IF(L$1=\"\",\"\",L104/(1+GR!L$27)^(L$1-1))","v":61161.324904870904},{"$f":"IF(M$1=\"\",\"\",M104/(1+GR!M$27)^(M$1-1))","v":60003.100781068541},{"$f":"IF(N$1=\"\",\"\",N104/(1+GR!N$27)^(N$1-1))","v":58866.81017690531},{"$f":"IF(O$1=\"\",\"\",O104/(1+GR!O$27)^(O$1-1))","v":57752.037732975528},{"$f":"IF(P$1=\"\",\"\",P104/(1+GR!P$27)^(P$1-1))","v":56658.375955616779},{"$f":"IF(Q$1=\"\",\"\",Q104/(1+GR!Q$27)^(Q$1-1))","v":55585.425067954871},{"$f":"IF(R$1=\"\",\"\",R104/(1+GR!R$27)^(R$1-1))","v":54532.792863769449},{"$f":"IF(S$1=\"\",\"\",S104/(1+GR!S$27)^(S$1-1))","v":53500.094564127059},{"$f":"IF(T$1=\"\",\"\",T104/(1+GR!T$27)^(T$1-1))","v":52486.95267672911},{"$f":"IF(U$1=\"\",\"\",U104/(1+GR!U$27)^(U$1-1))","v":51492.996857923434},{"$f":"IF(V$1=\"\",\"\",V104/(1+GR!V$27)^(V$1-1))","v":50517.863777328937},{"$f":"IF(W$1=\"\",\"\",W104/(1+GR!W$27)^(W$1-1))","v":49561.196985023969},{"$f":"IF(X$1=\"\",\"\",X104/(1+GR!X$27)^(X$1-1))","v":48622.646781249619},{"$f":"IF(Y$1=\"\",\"\",Y104/(1+GR!Y$27)^(Y$1-1))","v":47701.870088580545},{"$f":"IF(Z$1=\"\",\"\",Z104/(1+GR!Z$27)^(Z$1-1))","v":46798.530326516615},{"$f":"IF(AA$1=\"\",\"\",AA104/(1+GR!AA$27)^(AA$1-1))","v":45912.297288449256},{"$f":"IF(AB$1=\"\",\"\",AB104/(1+GR!AB$27)^(AB$1-1))","v":45042.847020957859},{"$f":"IF(AC$1=\"\",\"\",AC104/(1+GR!AC$27)^(AC$1-1))","v":44189.861705391901},{"$f":"IF(AD$1=\"\",\"\",AD104/(1+GR!AD$27)^(AD$1-1))","v":43353.029541695592},{"$f":"IF(AE$1=\"\",\"\",AE104/(1+GR!AE$27)^(AE$1-1))","v":42532.044634432568},{"$f":"IF(AF$1=\"\",\"\",AF104/(1+GR!AF$27)^(AF$1-1))","v":41726.606880968931},{"$f":"IF(AG$1=\"\",\"\",AG104/(1+GR!AG$27)^(AG$1-1))","v":40936.421861773779},{"$f":"IF(AH$1=\"\",\"\",AH104/(1+GR!AH$27)^(AH$1-1))","v":40161.200732797195},{"$f":"IF(AI$1=\"\",\"\",AI104/(1+GR!AI$27)^(AI$1-1))","v":39400.660119886255},{"$f":"IF(AJ$1=\"\",\"\",AJ104/(1+GR!AJ$27)^(AJ$1-1))","v":38654.522015200491},{"$f":"IF(AK$1=\"\",\"\",AK104/(1+GR!AK$27)^(AK$1-1))","v":37922.513675588983},{"$f":"IF(AL$1=\"\",\"\",AL104/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM104/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN104/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO104/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP104/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ104/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR104/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS104/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT104/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU104/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV104/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW104/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX104/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY104/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ104/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA104/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB104/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC104/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD104/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE104/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF104/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG104/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH104/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI104/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ104/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK104/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL104/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM104/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN104/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO104/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H140:BO140),0)","v":13008292.43627296},null,{"$f":"SUM(H137:H139)","v":564550.28852053569},{"$f":"IF(I$1=\"\",\"\",SUM(I137:I139))","v":553676.01359111979},{"$f":"IF(J$1=\"\",\"\",SUM(J137:J139))","v":543190.94125644746},532904.42681333038,522812.71013164794,512912.10228760919,503198.98421530274,493669.80538378598,484321.08249922364,475149.39823160559,466151.39996557718,457323.7985749247,448663.36722026923,440166.94016952807,431831.41164071375,423653.73466664809,415630.91998117353,407760.03492645762,400038.20238099055,392462.59970788198,385030.45772307582,377739.05968310265,370585.74029200245,363567.88472705247,356682.92768294609,349928.35243407096,343301.68991454662,336800.51781568181,330422.45970052492,324165.18413518171,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H106","v":44674.483999999997},45107.111703055998,45553.672108916253,46004.653462794522,46460.099532076187,46920.054517443743,47384.563057166437,47853.670231432385,48327.421566723569,48805.863040234137,49289.041084332457,49777.00259106735,50269.794916718914,50767.465886394435,51270.06379866974,51777.637430276569,52290.236040836309,52807.909377640586,53330.70768047923,53858.681686515978,54391.882635212489,54930.362273301093,55474.172859806771,56023.367171118858,56577.998506112934,57138.120691323456,57703.788086167559,58275.055588220617,58851.978638544002,59434.613227065587,"","",{"$f":"AN106","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H142:BO142)","v":73366298.086044475},null,{"$f":"IF(H110=\"\",\"\",SUM(H135,H137:H139))","v":3184043.1751568988},{"$f":"IF(I110=\"\",\"\",SUM(I135,I137:I139))","v":3122712.658499964},3063577.2303776462,3005561.6615704955,2948644.7450808515,2892805.6755121718,2838024.0414638254,2784279.8180699218,2731553.3596794191,2679825.3926748629,2629077.0084271077,2579289.6563834641,2530445.1372867343,2482525.5965226572,2435513.5175933391,2389391.7157142772,2344143.3315326353,2299751.8249644814,2256200.9691487299,2213474.8445155751,2171557.8329672618,2130434.6121690413,2090090.1499482556,2050509.6987994774,2011678.7904937104,1973583.2307896754,1936209.0942452527,1899542.7191271784,1863570.7024171371,1828279.8949124266,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D2_Name=\"\",\"\",\"Undiscounted costs for \" & D2_Name)","v":"Undiscounted costs for R2"},null,null,null,null,"Analysis period total",null,{"$f":"H110","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,"","",{"$f":"AN110","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H149:BO149)","v":221061.49771847992},null,14001.565055997215,17132.885138301299,13381.035141768509,4694.2613938037402,5480.0708986931768,5962.4101137276957,6258.8844757841171,6441.3564983743699,6553.8056405555071,6623.1871559676083,6666.0456784541384,6692.5499191238596,6708.9580177395474,6719.1262816760354,6725.4338641205786,6729.3502861932557,6731.7842283174614,6733.2981725180325,6734.2406562498345,6734.8278596276723,6735.1939944190053,6735.4224590785852,6735.5651220040436,6735.654268937853,6735.7100124857261,6735.7448916437388,6735.7667295684369,6735.7804106993362,6735.7889867950043,6735.7943658545864]
[null,null,null,"Percentage in poor condition","%",null,null,0.26550000000000001,0.1328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H152:BO152)","v":73805528.86344938},null,1118332.4893915202,1134559.2777478783,1158576.455339411,1211259.4030880879,1271986.310548001,1351185.2702252108,1444672.0100510688,1543567.3375420219,1638301.4821084933,1748061.8964090045,1880408.8326184473,1998900.2496658172,2120595.491816686,2241949.8786253654,2363750.2416153275,2484715.996260277,2604105.6029392751,2719908.9749344769,2842973.4747787672,2963646.1592321526,3082367.3989093672,3206476.4216730641,3324093.9929332654,3438644.1349047208,3552693.5486281817,3662068.8777601053,3769339.6158067356,3873178.2680789325,3976950.0573898139,4078259.7124279016]
[null,null,null,"Travel time","£ k",16067606.53605797,null,368908.31710398872,365898.03524128668,362748.68742944166,371680.40182349173,381081.68754305295,391059.5002350625,401639.17773291678,412835.54728844995,424718.42283218197,437091.42587476195,450225.50186243095,463679.47476514993,478266.43591365352,493172.99667737546,508548.21483627439,524518.8879606413,541290.89271104895,558060.49369387457,575321.20608808938,592974.88929095364,610972.50715727522,629506.19160369097,647784.80465999129,666467.44935888425,685495.0824085098,704954.63596558431,724884.9666814924,744448.74793692853,764427.33688241232,784944.6164990759]
[null,null,null,"Carbon (vehicle fuel)","£ k",2823739.3389061806,null,40389.866448435809,41756.390558839055,43511.748440752694,43987.090070433587,44549.710847303642,45137.250180319868,45932.754954116994,46851.375980723526,48450.477811379191,49567.845619303567,50796.154313113053,56176.015368751425,62682.449122613245,68724.882271467737,75627.437583665771,82145.990288115296,89660.124798033416,96419.853738886712,104324.94466915131,111622.04392327365,119771.07376862474,127503.90401060092,136148.67304320034,143894.23908057218,152905.63559119598,161161.04153786719,170278.03858489817,178716.53335529758,188269.19136847818,196776.60157676539]
[null,null,null,"Roadworks Accidents","£ k",-11.976042321481614,null,69.644289504219316,496.32673495238549,-18.270026217413978,-5.7893773839748146,-8.6373123686265512,-10.494956390939988,-11.702826518510003,-12.496536758824881,-13.034250387527434,-18.225716673856368,-18.073841666395296,-18.347160477063763,-18.609163750464052,-18.846949623487664,-19.070103965073002,-19.284445697237203,-22.995595483437132,-23.211359209826792,-23.425149365404408,-23.662938722663849,-23.875210836411153,-24.087176560261788,-24.269253303203072,-28.184858727562865,-28.394865708678946,-28.60494716296936,-28.815128571723324,-28.997156535561732,-29.179273608067422,-29.361485102919655]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",207.29342710960313,null,5.9249180151003777,20.775856435394576,6.8048807826871114,3.1144004531246345,3.8335391441524238,4.2568808916042604,4.5117424366391718,4.6712451994782107,4.7793864840471976,5.854196712043815,5.7995448864729529,5.8662921517369711,5.9366636259371157,6.004426096707415,6.0708527320314554,6.1366214532494086,6.7088365505728484,6.7710781073288491,6.833270505177647,7.7562832284466481,7.8261357219465602,7.8960230486885541,7.9597566205632848,7.718586749669794,7.7764689866144874,7.8343898553263545,7.892349632610844,7.9426221903036449,7.9929238787073693,8.0432545332391747]
[null,null,null,"Roadworks time delays","£ k",123514.99524967681,null,5077.801507159008,7440.8335001749047,5994.2042254649978,2363.914574805603,2892.9781790370862,3213.3790882083308,3412.2877342223051,3540.1485748825753,3628.2306754997817,4024.8070659478344,4069.4336962955854,4118.6668878267474,4169.8046035641537,4218.4701071072832,4265.7521575600831,4312.2681725251041,3622.1838346253589,3655.8979633443378,3689.5164102220356,3862.4999211447289,3897.2862945891006,3932.0757004808875,3962.4249734836021,4215.8888845350602,4247.4971373646558,4279.1238914390751,4310.7702401953147,4338.1831711826044,4365.6112991136706,4393.0547776750072]
[null,null,null,"Accidents","£ k",1841763.8310000005,null,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997,61392.127699999997]
[null,null,null,"Carbon (Embodied in materials)","£ k",5679.700102905681,null,204.46945429610909,260.82850635332704,203.90363697664404,72.52586107371944,85.826353587386336,94.642427888206086,100.67306533982546,104.97136042396667,109.57801114199066,112.13980044399385,114.27627322173637,124.64562969315794,136.31042498056047,146.47138653205508,157.99598459252871,168.05750330624127,179.51613815135838,189.53187211234581,200.96041068028245,210.9555616765563,222.37065339761062,232.35670525179631,243.76587841912911,253.74795696324688,265.15455389570718,275.1349134284053,286.54039841361293,296.52001952949337,307.92502771946283,317.90433341522436]
[null,null,null,"Total HMAT costs","£ k",94668028.582150906,null,{"$f":"IF(H146=\"\",\"\",SUM(H152:H159))","v":1594380.640812919},{"$f":"IF(I146=\"\",\"\",SUM(I152:I159))","v":1611824.59584592},1632415.6616266123,1690752.7881409621,1761983.8373977577,1852075.9317811904,1957141.8401535829,2068283.6831549427,2176592.064274793,2300237.8709494998,2446994.0521667288,2584378.6991489129,2727229.9470813731,2869591.984244321,3013728.7706261869,3157240.1800606209,3300234.161362201,3439610.4396215924,3587885.6381780496,3733692.7689737068,3878606.7154081389,4029026.8862395766,4173609.4796916768,4314847.1216136981,4456978.4276224263,4594110.1712111169,4730471.1366327954,4862349.3257275261,4995691.0633178083,5126062.6990842633,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H162:BO162)","v":-36979.823609706662},null,{"$f":"'D2 Traffic'!F131","v":-7725.6261352853253},{"$f":"'D2 Traffic'!G131","v":-7203.4334726224042},{"$f":"'D2 Traffic'!H131","v":-6909.5584813080386},{"$f":"'D2 Traffic'!I131","v":-6602.324138668555},{"$f":"'D2 Traffic'!J131","v":-6281.3409315528334},{"$f":"'D2 Traffic'!K131","v":-5946.2095758620453},{"$f":"'D2 Traffic'!L131","v":-5596.5207905161769},{"$f":"'D2 Traffic'!M131","v":-5246.7478452432078},{"$f":"'D2 Traffic'!N131","v":-4882.14935543502},{"$f":"'D2 Traffic'!O131","v":-4502.3008777283758},{"$f":"'D2 Traffic'!P131","v":-4106.7674210716505},{"$f":"'D2 Traffic'!Q131","v":-3695.1032038007434},{"$f":"'D2 Traffic'!R131","v":-3182.0041289315741},{"$f":"'D2 Traffic'!S131","v":-2648.6326115366355},{"$f":"'D2 Traffic'!T131","v":-2094.4200195351732},{"$f":"'D2 Traffic'!U131","v":-1518.7837115924049},{"$f":"'D2 Traffic'!V131","v":-921.12671651956407},{"$f":"'D2 Traffic'!W131","v":-372.85566982482851},{"$f":"'D2 Traffic'!X131","v":195.95855185011897},{"$f":"'D2 Traffic'!Y131","v":785.88264823785357},{"$f":"'D2 Traffic'!Z131","v":1397.4971552075622},{"$f":"'D2 Traffic'!AA131","v":2031.3967599312091},{"$f":"'D2 Traffic'!AB131","v":2601.0510822391079},{"$f":"'D2 Traffic'!AC131","v":3190.9448217423524},{"$f":"'D2 Traffic'!AD131","v":3801.6263567005299},{"$f":"'D2 Traffic'!AE131","v":4433.6573199634731},{"$f":"'D2 Traffic'!AF131","v":5087.6128993388738},{"$f":"'D2 Traffic'!AG131","v":5685.3437215508347},{"$f":"'D2 Traffic'!AH131","v":6303.2480149691728},{"$f":"'D2 Traffic'!AI131","v":6941.8621455968023},{"$f":"'D2 Traffic'!AJ131","v":""},{"$f":"'D2 Traffic'!AK131","v":""},{"$f":"'D2 Traffic'!AL131","v":""},{"$f":"'D2 Traffic'!AM131","v":""},{"$f":"'D2 Traffic'!AN131","v":""},{"$f":"'D2 Traffic'!AO131","v":""},{"$f":"'D2 Traffic'!AP131","v":""},{"$f":"'D2 Traffic'!AQ131","v":""},{"$f":"'D2 Traffic'!AR131","v":""},{"$f":"'D2 Traffic'!AS131","v":""},{"$f":"'D2 Traffic'!AT131","v":""},{"$f":"'D2 Traffic'!AU131","v":""},{"$f":"'D2 Traffic'!AV131","v":""},{"$f":"'D2 Traffic'!AW131","v":""},{"$f":"'D2 Traffic'!AX131","v":""},{"$f":"'D2 Traffic'!AY131","v":""},{"$f":"'D2 Traffic'!AZ131","v":""},{"$f":"'D2 Traffic'!BA131","v":""},{"$f":"'D2 Traffic'!BB131","v":""},{"$f":"'D2 Traffic'!BC131","v":""},{"$f":"'D2 Traffic'!BD131","v":""},{"$f":"'D2 Traffic'!BE131","v":""},{"$f":"'D2 Traffic'!BF131","v":""},{"$f":"'D2 Traffic'!BG131","v":""},{"$f":"'D2 Traffic'!BH131","v":""},{"$f":"'D2 Traffic'!BI131","v":""},{"$f":"'D2 Traffic'!BJ131","v":""},{"$f":"'D2 Traffic'!BK131","v":""},{"$f":"'D2 Traffic'!BL131","v":""},{"$f":"'D2 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H163:BO163)","v":7357604.8482498825},null,{"$f":"'D2 Traffic'!F276","v":165289.03874082805},{"$f":"'D2 Traffic'!G276","v":169359.41487470773},{"$f":"'D2 Traffic'!H276","v":172645.62329592422},{"$f":"'D2 Traffic'!I276","v":176022.47358935891},{"$f":"'D2 Traffic'!J276","v":179751.21611906157},{"$f":"'D2 Traffic'!K276","v":183815.93484336665},{"$f":"'D2 Traffic'!L276","v":188188.6596023218},{"$f":"'D2 Traffic'!M276","v":192949.63241031126},{"$f":"'D2 Traffic'!N276","v":198017.56011580935},{"$f":"'D2 Traffic'!O276","v":203298.78852530738},{"$f":"'D2 Traffic'!P276","v":208901.42488539833},{"$f":"'D2 Traffic'!Q276","v":214634.09290619037},{"$f":"'D2 Traffic'!R276","v":220958.04977368572},{"$f":"'D2 Traffic'!S276","v":227411.07626394092},{"$f":"'D2 Traffic'!T276","v":234054.54458939616},{"$f":"'D2 Traffic'!U276","v":240940.35044666918},{"$f":"'D2 Traffic'!V276","v":248153.24186930078},{"$f":"'D2 Traffic'!W276","v":255395.75928396196},{"$f":"'D2 Traffic'!X276","v":262835.90204329748},{"$f":"'D2 Traffic'!Y276","v":270432.16833117261},{"$f":"'D2 Traffic'!Z276","v":278163.76232277328},{"$f":"'D2 Traffic'!AA276","v":286109.97086063999},{"$f":"'D2 Traffic'!AB276","v":293900.35459632816},{"$f":"'D2 Traffic'!AC276","v":301848.87142403144},{"$f":"'D2 Traffic'!AD276","v":309930.7662977826},{"$f":"'D2 Traffic'!AE276","v":318181.51291162148},{"$f":"'D2 Traffic'!AF276","v":326616.60718091426},{"$f":"'D2 Traffic'!AG276","v":334826.94211510249},{"$f":"'D2 Traffic'!AH276","v":343196.29691092053},{"$f":"'D2 Traffic'!AI276","v":351774.81111975887},{"$f":"'D2 Traffic'!AJ276","v":""},{"$f":"'D2 Traffic'!AK276","v":""},{"$f":"'D2 Traffic'!AL276","v":""},{"$f":"'D2 Traffic'!AM276","v":""},{"$f":"'D2 Traffic'!AN276","v":""},{"$f":"'D2 Traffic'!AO276","v":""},{"$f":"'D2 Traffic'!AP276","v":""},{"$f":"'D2 Traffic'!AQ276","v":""},{"$f":"'D2 Traffic'!AR276","v":""},{"$f":"'D2 Traffic'!AS276","v":""},{"$f":"'D2 Traffic'!AT276","v":""},{"$f":"'D2 Traffic'!AU276","v":""},{"$f":"'D2 Traffic'!AV276","v":""},{"$f":"'D2 Traffic'!AW276","v":""},{"$f":"'D2 Traffic'!AX276","v":""},{"$f":"'D2 Traffic'!AY276","v":""},{"$f":"'D2 Traffic'!AZ276","v":""},{"$f":"'D2 Traffic'!BA276","v":""},{"$f":"'D2 Traffic'!BB276","v":""},{"$f":"'D2 Traffic'!BC276","v":""},{"$f":"'D2 Traffic'!BD276","v":""},{"$f":"'D2 Traffic'!BE276","v":""},{"$f":"'D2 Traffic'!BF276","v":""},{"$f":"'D2 Traffic'!BG276","v":""},{"$f":"'D2 Traffic'!BH276","v":""},{"$f":"'D2 Traffic'!BI276","v":""},{"$f":"'D2 Traffic'!BJ276","v":""},{"$f":"'D2 Traffic'!BK276","v":""},{"$f":"'D2 Traffic'!BL276","v":""},{"$f":"'D2 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H164:BO164)","v":2317003.3653848791},null,{"$f":"IF(H1=\"\",\"\",IF(H154=0,0,H154*'D2 Traffic'!F133*CO2RatioNon2Urb+H154*'D2 Traffic'!F134*CO2RatioNon2Rur-H154))","v":33161.762700220417},{"$f":"IF(I1=\"\",\"\",IF(I154=0,0,I154*'D2 Traffic'!G133*CO2RatioNon2Urb+I154*'D2 Traffic'!G134*CO2RatioNon2Rur-I154))","v":34281.646302496236},{"$f":"IF(J1=\"\",\"\",IF(J154=0,0,J154*'D2 Traffic'!H133*CO2RatioNon2Urb+J154*'D2 Traffic'!H134*CO2RatioNon2Rur-J154))","v":35721.262794789247},{"$f":"IF(K1=\"\",\"\",IF(K154=0,0,K154*'D2 Traffic'!I133*CO2RatioNon2Urb+K154*'D2 Traffic'!I134*CO2RatioNon2Rur-K154))","v":36109.993249525032},{"$f":"IF(L1=\"\",\"\",IF(L154=0,0,L154*'D2 Traffic'!J133*CO2RatioNon2Urb+L154*'D2 Traffic'!J134*CO2RatioNon2Rur-L154))","v":36570.36687792572},{"$f":"IF(M1=\"\",\"\",IF(M154=0,0,M154*'D2 Traffic'!K133*CO2RatioNon2Urb+M154*'D2 Traffic'!K134*CO2RatioNon2Rur-M154))","v":37051.186106129753},{"$f":"IF(N1=\"\",\"\",IF(N154=0,0,N154*'D2 Traffic'!L133*CO2RatioNon2Urb+N154*'D2 Traffic'!L134*CO2RatioNon2Rur-N154))","v":37702.698028812658},{"$f":"IF(O1=\"\",\"\",IF(O154=0,0,O154*'D2 Traffic'!M133*CO2RatioNon2Urb+O154*'D2 Traffic'!M134*CO2RatioNon2Rur-O154))","v":38455.382265818866},{"$f":"IF(P1=\"\",\"\",IF(P154=0,0,P154*'D2 Traffic'!N133*CO2RatioNon2Urb+P154*'D2 Traffic'!N134*CO2RatioNon2Rur-P154))","v":39766.554471174859},{"$f":"IF(Q1=\"\",\"\",IF(Q154=0,0,Q154*'D2 Traffic'!O133*CO2RatioNon2Urb+Q154*'D2 Traffic'!O134*CO2RatioNon2Rur-Q154))","v":40682.283504420207},{"$f":"IF(R1=\"\",\"\",IF(R154=0,0,R154*'D2 Traffic'!P133*CO2RatioNon2Urb+R154*'D2 Traffic'!P134*CO2RatioNon2Rur-R154))","v":41689.025873569153},{"$f":"IF(S1=\"\",\"\",IF(S154=0,0,S154*'D2 Traffic'!Q133*CO2RatioNon2Urb+S154*'D2 Traffic'!Q134*CO2RatioNon2Rur-S154))","v":46102.84521339825},{"$f":"IF(T1=\"\",\"\",IF(T154=0,0,T154*'D2 Traffic'!R133*CO2RatioNon2Urb+T154*'D2 Traffic'!R134*CO2RatioNon2Rur-T154))","v":51441.020607349281},{"$f":"IF(U1=\"\",\"\",IF(U154=0,0,U154*'D2 Traffic'!S133*CO2RatioNon2Urb+U154*'D2 Traffic'!S134*CO2RatioNon2Rur-U154))","v":56398.130128257559},{"$f":"IF(V1=\"\",\"\",IF(V154=0,0,V154*'D2 Traffic'!T133*CO2RatioNon2Urb+V154*'D2 Traffic'!T134*CO2RatioNon2Rur-V154))","v":62060.807040456188},{"$f":"IF(W1=\"\",\"\",IF(W154=0,0,W154*'D2 Traffic'!U133*CO2RatioNon2Urb+W154*'D2 Traffic'!U134*CO2RatioNon2Rur-W154))","v":67408.083381035642},{"$f":"IF(X1=\"\",\"\",IF(X154=0,0,X154*'D2 Traffic'!V133*CO2RatioNon2Urb+X154*'D2 Traffic'!V134*CO2RatioNon2Rur-X154))","v":73572.03388447265},{"$f":"IF(Y1=\"\",\"\",IF(Y154=0,0,Y154*'D2 Traffic'!W133*CO2RatioNon2Urb+Y154*'D2 Traffic'!W134*CO2RatioNon2Rur-Y154))","v":79117.058989523706},{"$f":"IF(Z1=\"\",\"\",IF(Z154=0,0,Z154*'D2 Traffic'!X133*CO2RatioNon2Urb+Z154*'D2 Traffic'!X134*CO2RatioNon2Rur-Z154))","v":85601.669325812443},{"$f":"IF(AA1=\"\",\"\",IF(AA154=0,0,AA154*'D2 Traffic'!Y133*CO2RatioNon2Urb+AA154*'D2 Traffic'!Y134*CO2RatioNon2Rur-AA154))","v":91587.162267196865},{"$f":"IF(AB1=\"\",\"\",IF(AB154=0,0,AB154*'D2 Traffic'!Z133*CO2RatioNon2Urb+AB154*'D2 Traffic'!Z134*CO2RatioNon2Rur-AB154))","v":98271.43328407011},{"$f":"IF(AC1=\"\",\"\",IF(AC154=0,0,AC154*'D2 Traffic'!AA133*CO2RatioNon2Urb+AC154*'D2 Traffic'!AA134*CO2RatioNon2Rur-AC154))","v":104613.97255631445},{"$f":"IF(AD1=\"\",\"\",IF(AD154=0,0,AD154*'D2 Traffic'!AB133*CO2RatioNon2Urb+AD154*'D2 Traffic'!AB134*CO2RatioNon2Rur-AD154))","v":111704.9891652831},{"$f":"IF(AE1=\"\",\"\",IF(AE154=0,0,AE154*'D2 Traffic'!AC133*CO2RatioNon2Urb+AE154*'D2 Traffic'!AC134*CO2RatioNon2Rur-AE154))","v":118058.05049349807},{"$f":"IF(AF1=\"\",\"\",IF(AF154=0,0,AF154*'D2 Traffic'!AD133*CO2RatioNon2Urb+AF154*'D2 Traffic'!AD134*CO2RatioNon2Rur-AF154))","v":125449.46964263442},{"$f":"IF(AG1=\"\",\"\",IF(AG154=0,0,AG154*'D2 Traffic'!AE133*CO2RatioNon2Urb+AG154*'D2 Traffic'!AE134*CO2RatioNon2Rur-AG154))","v":132220.45030785355},{"$f":"IF(AH1=\"\",\"\",IF(AH154=0,0,AH154*'D2 Traffic'!AF133*CO2RatioNon2Urb+AH154*'D2 Traffic'!AF134*CO2RatioNon2Rur-AH154))","v":139698.10828645766},{"$f":"IF(AI1=\"\",\"\",IF(AI154=0,0,AI154*'D2 Traffic'!AG133*CO2RatioNon2Urb+AI154*'D2 Traffic'!AG134*CO2RatioNon2Rur-AI154))","v":146619.36685159191},{"$f":"IF(AJ1=\"\",\"\",IF(AJ154=0,0,AJ154*'D2 Traffic'!AH133*CO2RatioNon2Urb+AJ154*'D2 Traffic'!AH134*CO2RatioNon2Rur-AJ154))","v":154454.52912623476},{"$f":"IF(AK1=\"\",\"\",IF(AK154=0,0,AK154*'D2 Traffic'!AI133*CO2RatioNon2Urb+AK154*'D2 Traffic'!AI134*CO2RatioNon2Rur-AK154))","v":161432.02265855626},{"$f":"IF(AL1=\"\",\"\",IF(AL154=0,0,AL154*'D2 Traffic'!AJ133*CO2RatioNon2Urb+AL154*'D2 Traffic'!AJ134*CO2RatioNon2Rur-AL154))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM154=0,0,AM154*'D2 Traffic'!AK133*CO2RatioNon2Urb+AM154*'D2 Traffic'!AK134*CO2RatioNon2Rur-AM154))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN154=0,0,AN154*'D2 Traffic'!AL133*CO2RatioNon2Urb+AN154*'D2 Traffic'!AL134*CO2RatioNon2Rur-AN154))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO154=0,0,AO154*'D2 Traffic'!AM133*CO2RatioNon2Urb+AO154*'D2 Traffic'!AM134*CO2RatioNon2Rur-AO154))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP154=0,0,AP154*'D2 Traffic'!AN133*CO2RatioNon2Urb+AP154*'D2 Traffic'!AN134*CO2RatioNon2Rur-AP154))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ154=0,0,AQ154*'D2 Traffic'!AO133*CO2RatioNon2Urb+AQ154*'D2 Traffic'!AO134*CO2RatioNon2Rur-AQ154))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR154=0,0,AR154*'D2 Traffic'!AP133*CO2RatioNon2Urb+AR154*'D2 Traffic'!AP134*CO2RatioNon2Rur-AR154))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS154=0,0,AS154*'D2 Traffic'!AQ133*CO2RatioNon2Urb+AS154*'D2 Traffic'!AQ134*CO2RatioNon2Rur-AS154))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT154=0,0,AT154*'D2 Traffic'!AR133*CO2RatioNon2Urb+AT154*'D2 Traffic'!AR134*CO2RatioNon2Rur-AT154))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU154=0,0,AU154*'D2 Traffic'!AS133*CO2RatioNon2Urb+AU154*'D2 Traffic'!AS134*CO2RatioNon2Rur-AU154))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV154=0,0,AV154*'D2 Traffic'!AT133*CO2RatioNon2Urb+AV154*'D2 Traffic'!AT134*CO2RatioNon2Rur-AV154))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW154=0,0,AW154*'D2 Traffic'!AU133*CO2RatioNon2Urb+AW154*'D2 Traffic'!AU134*CO2RatioNon2Rur-AW154))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX154=0,0,AX154*'D2 Traffic'!AV133*CO2RatioNon2Urb+AX154*'D2 Traffic'!AV134*CO2RatioNon2Rur-AX154))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY154=0,0,AY154*'D2 Traffic'!AW133*CO2RatioNon2Urb+AY154*'D2 Traffic'!AW134*CO2RatioNon2Rur-AY154))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ154=0,0,AZ154*'D2 Traffic'!AX133*CO2RatioNon2Urb+AZ154*'D2 Traffic'!AX134*CO2RatioNon2Rur-AZ154))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA154=0,0,BA154*'D2 Traffic'!AY133*CO2RatioNon2Urb+BA154*'D2 Traffic'!AY134*CO2RatioNon2Rur-BA154))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB154=0,0,BB154*'D2 Traffic'!AZ133*CO2RatioNon2Urb+BB154*'D2 Traffic'!AZ134*CO2RatioNon2Rur-BB154))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC154=0,0,BC154*'D2 Traffic'!BA133*CO2RatioNon2Urb+BC154*'D2 Traffic'!BA134*CO2RatioNon2Rur-BC154))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD154=0,0,BD154*'D2 Traffic'!BB133*CO2RatioNon2Urb+BD154*'D2 Traffic'!BB134*CO2RatioNon2Rur-BD154))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE154=0,0,BE154*'D2 Traffic'!BC133*CO2RatioNon2Urb+BE154*'D2 Traffic'!BC134*CO2RatioNon2Rur-BE154))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF154=0,0,BF154*'D2 Traffic'!BD133*CO2RatioNon2Urb+BF154*'D2 Traffic'!BD134*CO2RatioNon2Rur-BF154))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG154=0,0,BG154*'D2 Traffic'!BE133*CO2RatioNon2Urb+BG154*'D2 Traffic'!BE134*CO2RatioNon2Rur-BG154))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH154=0,0,BH154*'D2 Traffic'!BF133*CO2RatioNon2Urb+BH154*'D2 Traffic'!BF134*CO2RatioNon2Rur-BH154))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI154=0,0,BI154*'D2 Traffic'!BG133*CO2RatioNon2Urb+BI154*'D2 Traffic'!BG134*CO2RatioNon2Rur-BI154))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ154=0,0,BJ154*'D2 Traffic'!BH133*CO2RatioNon2Urb+BJ154*'D2 Traffic'!BH134*CO2RatioNon2Rur-BJ154))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK154=0,0,BK154*'D2 Traffic'!BI133*CO2RatioNon2Urb+BK154*'D2 Traffic'!BI134*CO2RatioNon2Rur-BK154))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL154=0,0,BL154*'D2 Traffic'!BJ133*CO2RatioNon2Urb+BL154*'D2 Traffic'!BJ134*CO2RatioNon2Rur-BL154))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM154=0,0,BM154*'D2 Traffic'!BK133*CO2RatioNon2Urb+BM154*'D2 Traffic'!BK134*CO2RatioNon2Rur-BM154))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN154=0,0,BN154*'D2 Traffic'!BL133*CO2RatioNon2Urb+BN154*'D2 Traffic'!BL134*CO2RatioNon2Rur-BN154))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO154=0,0,BO154*'D2 Traffic'!BM133*CO2RatioNon2Urb+BO154*'D2 Traffic'!BM134*CO2RatioNon2Rur-BO154))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H165:BO165)","v":9637628.3900250569},null,{"$f":"IF(H146=\"\",\"\",SUM(H162:H164))","v":190725.17530576314},{"$f":"IF(I146=\"\",\"\",SUM(I162:I164))","v":196437.62770458157},201457.32760940542,205530.14270021539,210040.24206543446,214920.91137363436,220294.83684061829,226158.26683088692,232901.9652315492,239478.77115199919,246483.68333789584,257041.83491578788,269217.06625210342,281160.57378066186,294020.9316103172,306829.65011611243,320804.14903725387,334139.96260366088,348633.52992096002,362805.21324660734,377832.69276205095,392755.34017688566,408206.39484385034,423097.86673927191,439181.86229711759,454835.62053943845,471402.3283667108,487131.65268824523,503954.07405212446,520148.69592391199,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H167:BO167)","v":23059903.327572301},null,{"$f":"IF(H1=\"\",\"\",'D2 Traffic'!F303)","v":75334.90214878101},{"$f":"IF(I1=\"\",\"\",'D2 Traffic'!G303)","v":85294.176212849896},{"$f":"IF(J1=\"\",\"\",'D2 Traffic'!H303)","v":96570.06630818866},{"$f":"IF(K1=\"\",\"\",'D2 Traffic'!I303)","v":109336.62907413123},{"$f":"IF(L1=\"\",\"\",'D2 Traffic'!J303)","v":123790.93143773139},{"$f":"IF(M1=\"\",\"\",'D2 Traffic'!K303)","v":140156.09257379948},{"$f":"IF(N1=\"\",\"\",'D2 Traffic'!L303)","v":158684.7280120558},{"$f":"IF(O1=\"\",\"\",'D2 Traffic'!M303)","v":179662.84905524959},{"$f":"IF(P1=\"\",\"\",'D2 Traffic'!N303)","v":203414.27770035362},{"$f":"IF(Q1=\"\",\"\",'D2 Traffic'!O303)","v":230305.64521234034},{"$f":"IF(R1=\"\",\"\",'D2 Traffic'!P303)","v":260752.0515094118},{"$f":"IF(S1=\"\",\"\",'D2 Traffic'!Q303)","v":295223.47271895612},{"$f":"IF(T1=\"\",\"\",'D2 Traffic'!R303)","v":334252.01581240207},{"$f":"IF(U1=\"\",\"\",'D2 Traffic'!S303)","v":378440.13230280165},{"$f":"IF(V1=\"\",\"\",'D2 Traffic'!T303)","v":428469.91779323207},{"$f":"IF(W1=\"\",\"\",'D2 Traffic'!U303)","v":485113.64092549734},{"$f":"IF(X1=\"\",\"\",'D2 Traffic'!V303)","v":549245.66425584827},{"$f":"IF(Y1=\"\",\"\",'D2 Traffic'!W303)","v":621855.94107047131},{"$f":"IF(Z1=\"\",\"\",'D2 Traffic'!X303)","v":704065.29647998803},{"$f":"IF(AA1=\"\",\"\",'D2 Traffic'!Y303)","v":797142.72867464228},{"$f":"IF(AB1=\"\",\"\",'D2 Traffic'!Z303)","v":902524.99740543007},{"$f":"IF(AC1=\"\",\"\",'D2 Traffic'!AA303)","v":1021838.802062428},{"$f":"IF(AD1=\"\",\"\",'D2 Traffic'!AB303)","v":1156925.8916950813},{"$f":"IF(AE1=\"\",\"\",'D2 Traffic'!AC303)","v":1309871.494577171},{"$f":"IF(AF1=\"\",\"\",'D2 Traffic'!AD303)","v":1483036.5061602734},{"$f":"IF(AG1=\"\",\"\",'D2 Traffic'!AE303)","v":1679093.9322746615},{"$f":"IF(AH1=\"\",\"\",'D2 Traffic'!AF303)","v":1901070.1501213717},{"$f":"IF(AI1=\"\",\"\",'D2 Traffic'!AG303)","v":2152391.6239674175},{"$f":"IF(AJ1=\"\",\"\",'D2 Traffic'!AH303)","v":2436937.7966559101},{"$f":"IF(AK1=\"\",\"\",'D2 Traffic'!AI303)","v":2759100.9733738215},{"$f":"IF(AL1=\"\",\"\",'D2 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D2 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D2 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D2 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D2 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D2 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D2 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D2 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D2 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D2 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D2 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D2 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D2 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D2 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D2 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D2 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D2 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D2 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D2 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D2 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D2 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D2 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D2 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D2 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D2 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D2 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D2 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D2 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D2 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D2 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",{"$f":"SUM(H168:BO168)","v":4322989.2988119507},null,{"$f":"IF(H1=\"\",\"\",'D2 Traffic'!F331)","v":13941.660647785937},{"$f":"IF(I1=\"\",\"\",'D2 Traffic'!G331)","v":15787.015566810282},{"$f":"IF(J1=\"\",\"\",'D2 Traffic'!H331)","v":17877.279225374179},{"$f":"IF(K1=\"\",\"\",'D2 Traffic'!I331)","v":20245.045269949504},{"$f":"IF(L1=\"\",\"\",'D2 Traffic'!J331)","v":22927.25752350426},{"$f":"IF(M1=\"\",\"\",'D2 Traffic'!K331)","v":25965.792305716797},{"$f":"IF(N1=\"\",\"\",'D2 Traffic'!L331)","v":29408.118938973977},{"$f":"IF(O1=\"\",\"\",'D2 Traffic'!M331)","v":33308.048970143587},{"$f":"IF(P1=\"\",\"\",'D2 Traffic'!N331)","v":37726.586060697104},{"$f":"IF(Q1=\"\",\"\",'D2 Traffic'!O331)","v":42732.89011313652},{"$f":"IF(R1=\"\",\"\",'D2 Traffic'!P331)","v":48405.371036058095},{"$f":"IF(S1=\"\",\"\",'D2 Traffic'!Q331)","v":54832.929633349057},{"$f":"IF(T1=\"\",\"\",'D2 Traffic'!R331)","v":62116.365468808748},{"$f":"IF(U1=\"\",\"\",'D2 Traffic'!S331)","v":70369.974244378245},{"$f":"IF(V1=\"\",\"\",'D2 Traffic'!T331)","v":79723.3602818699},{"$f":"IF(W1=\"\",\"\",'D2 Traffic'!U331)","v":90323.493164299856},{"$f":"IF(X1=\"\",\"\",'D2 Traffic'!V331)","v":102337.04153011562},{"$f":"IF(Y1=\"\",\"\",'D2 Traffic'!W331)","v":115953.0214859777},{"$f":"IF(Z1=\"\",\"\",'D2 Traffic'!X331)","v":131385.80218426662},{"$f":"IF(AA1=\"\",\"\",'D2 Traffic'!Y331)","v":148878.51688310146},{"$f":"IF(AB1=\"\",\"\",'D2 Traffic'!Z331)","v":168706.93436367423},{"$f":"IF(AC1=\"\",\"\",'D2 Traffic'!AA331)","v":191183.85302933856},{"$f":"IF(AD1=\"\",\"\",'D2 Traffic'!AB331)","v":216664.08847503056},{"$f":"IF(AE1=\"\",\"\",'D2 Traffic'!AC331)","v":245550.13493283221},{"$f":"IF(AF1=\"\",\"\",'D2 Traffic'!AD331)","v":278298.59192738845},{"$f":"IF(AG1=\"\",\"\",'D2 Traffic'!AE331)","v":315427.45989263273},{"$f":"IF(AH1=\"\",\"\",'D2 Traffic'!AF331)","v":357524.4226126119},{"$f":"IF(AI1=\"\",\"\",'D2 Traffic'!AG331)","v":405256.25038581138},{"$f":"IF(AJ1=\"\",\"\",'D2 Traffic'!AH331)","v":459379.47603776661},{"$f":"IF(AK1=\"\",\"\",'D2 Traffic'!AI331)","v":520752.51662054646},{"$f":"IF(AL1=\"\",\"\",'D2 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D2 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D2 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D2 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D2 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D2 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D2 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D2 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D2 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D2 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D2 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D2 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D2 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D2 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D2 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D2 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D2 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D2 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D2 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D2 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D2 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D2 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D2 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D2 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D2 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D2 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D2 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D2 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D2 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D2 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H169:BO169)","v":27382892.626384251},null,{"$f":"IF(H146=\"\",\"\",SUM(H167:H168))","v":89276.562796566941},{"$f":"IF(I146=\"\",\"\",SUM(I167:I168))","v":101081.19177966018},114447.34553356284,129581.67434408073,146718.18896123563,166121.88487951629,188092.84695102979,212970.89802539319,241140.86376105071,273038.53532547684,309157.42254546989,350056.40235230519,396368.38128121081,448810.10654717986,508193.27807510196,575437.13408979715,651582.70578596392,737808.962556449,835451.09866425465,946021.24555774371,1071231.9317691042,1213022.6550917665,1373589.9801701119,1555421.6295100031,1761335.0980876619,1994521.3921672942,2258594.5727339834,2557647.8743532291,2896317.2726936769,3279853.4899943681,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H171:BO171)","v":116687424.189723},null,{"$f":"D2_aGVA_Base*1000","v":3089378.458636364},{"$f":"IF(I$1=\"\",\"\",H171*(1+GR!I150))","v":3136954.8868993642},{"$f":"IF(J$1=\"\",\"\",I171*(1+GR!J150))","v":3185263.9921576148},{"$f":"IF(K$1=\"\",\"\",J171*(1+GR!K150))","v":3234317.0576368421},{"$f":"IF(L$1=\"\",\"\",K171*(1+GR!L150))","v":3284125.5403244495},{"$f":"IF(M$1=\"\",\"\",L171*(1+GR!M150))","v":3334701.0736454464},{"$f":"IF(N$1=\"\",\"\",M171*(1+GR!N150))","v":3386055.4701795867},{"$f":"IF(O$1=\"\",\"\",N171*(1+GR!O150))","v":3438200.7244203524},{"$f":"IF(P$1=\"\",\"\",O171*(1+GR!P150))","v":3491149.0155764259},{"$f":"IF(Q$1=\"\",\"\",P171*(1+GR!Q150))","v":3544912.710416303},{"$f":"IF(R$1=\"\",\"\",Q171*(1+GR!R150))","v":3599504.3661567145},{"$f":"IF(S$1=\"\",\"\",R171*(1+GR!S150))","v":3654936.733395528},{"$f":"IF(T$1=\"\",\"\",S171*(1+GR!T150))","v":3711222.7590898196},{"$f":"IF(U$1=\"\",\"\",T171*(1+GR!U150))","v":3768375.5895798029},{"$f":"IF(V$1=\"\",\"\",U171*(1+GR!V150))","v":3826408.573659332},{"$f":"IF(W$1=\"\",\"\",V171*(1+GR!W150))","v":3885335.265693686},{"$f":"IF(X$1=\"\",\"\",W171*(1+GR!X150))","v":3945169.4287853693},{"$f":"IF(Y$1=\"\",\"\",X171*(1+GR!Y150))","v":4005925.0379886641},{"$f":"IF(Z$1=\"\",\"\",Y171*(1+GR!Z150))","v":4067616.2835736899},{"$f":"IF(AA$1=\"\",\"\",Z171*(1+GR!AA150))","v":4130257.5743407249},{"$f":"IF(AB$1=\"\",\"\",AA171*(1+GR!AB150))","v":4193863.5409855722},{"$f":"IF(AC$1=\"\",\"\",AB171*(1+GR!AC150))","v":4258449.0395167507},{"$f":"IF(AD$1=\"\",\"\",AC171*(1+GR!AD150))","v":4324029.1547253095},{"$f":"IF(AE$1=\"\",\"\",AD171*(1+GR!AE150))","v":4390619.2037080796},{"$f":"IF(AF$1=\"\",\"\",AE171*(1+GR!AF150))","v":4458234.7394451844},{"$f":"IF(AG$1=\"\",\"\",AF171*(1+GR!AG150))","v":4526891.5544326408},{"$f":"IF(AH$1=\"\",\"\",AG171*(1+GR!AH150))","v":4596605.6843709042},{"$f":"IF(AI$1=\"\",\"\",AH171*(1+GR!AI150))","v":4667393.4119102163},{"$f":"IF(AJ$1=\"\",\"\",AI171*(1+GR!AJ150))","v":4739271.2704536337},{"$f":"IF(AK$1=\"\",\"\",AJ171*(1+GR!AK150))","v":4812256.0480186203},{"$f":"IF(AL$1=\"\",\"\",AK171*(1+GR!AL150))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL171*(1+GR!AM150))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM171*(1+GR!AN150))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN171*(1+GR!AO150))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO171*(1+GR!AP150))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP171*(1+GR!AQ150))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ171*(1+GR!AR150))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR171*(1+GR!AS150))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS171*(1+GR!AT150))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT171*(1+GR!AU150))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU171*(1+GR!AV150))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV171*(1+GR!AW150))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW171*(1+GR!AX150))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX171*(1+GR!AY150))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY171*(1+GR!AZ150))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ171*(1+GR!BA150))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA171*(1+GR!BB150))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB171*(1+GR!BC150))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC171*(1+GR!BD150))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD171*(1+GR!BE150))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE171*(1+GR!BF150))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF171*(1+GR!BG150))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG171*(1+GR!BH150))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH171*(1+GR!BI150))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI171*(1+GR!BJ150))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ171*(1+GR!BK150))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK171*(1+GR!BL150))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL171*(1+GR!BM150))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM171*(1+GR!BN150))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN171*(1+GR!BO150))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H171*1000)/H177,\"\")","v":60224.666799675542},{"$f":"IF(I$1=\"\",\"\",IFERROR((I171*1000)/I177,\"\"))","v":60552.655380127282},{"$f":"IF(J$1=\"\",\"\",IFERROR((J171*1000)/J177,\"\"))","v":60882.430213863998},61214.001028970699,61547.377606512367,61882.569780822516,62219.587439793242,62558.440525166901,62899.139032829458,63241.693013105294,63586.112571053687,63932.407866766924,64280.589115670002,64630.666588821987,64982.650613218975,65336.551572098775,65692.379905247159,66050.146109305846,66409.860738082149,66771.534402860299,67135.177772714465,67500.801574823519,67868.416594787413,68238.033676945386,68609.663724695871,68983.317700818094,69359.006627795519,69736.741588140969,70116.533724723573,70498.394241097471,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H173:BO173)","v":18668616.211104881},null,{"$f":"D2_TaxReceip_Base","v":494264.23777564714},{"$f":"IF(I$1=\"\",\"\",H173*(1+GR!I152))","v":501875.90703739214},{"$f":"IF(J$1=\"\",\"\",I173*(1+GR!J152))","v":509604.796005768},{"$f":"IF(K$1=\"\",\"\",J173*(1+GR!K152))","v":517452.70986425685},{"$f":"IF(L$1=\"\",\"\",K173*(1+GR!L152))","v":525421.48159616638},{"$f":"IF(M$1=\"\",\"\",L173*(1+GR!M152))","v":533512.97241274733},{"$f":"IF(N$1=\"\",\"\",M173*(1+GR!N152))","v":541729.07218790369},{"$f":"IF(O$1=\"\",\"\",N173*(1+GR!O152))","v":550071.69989959744},{"$f":"IF(P$1=\"\",\"\",O173*(1+GR!P152))","v":558542.80407805124},{"$f":"IF(Q$1=\"\",\"\",P173*(1+GR!Q152))","v":567144.36326085322},{"$f":"IF(R$1=\"\",\"\",Q173*(1+GR!R152))","v":575878.38645507046},{"$f":"IF(S$1=\"\",\"\",R173*(1+GR!S152))","v":584746.9136064786},{"$f":"IF(T$1=\"\",\"\",S173*(1+GR!T152))","v":593752.01607601845},{"$f":"IF(U$1=\"\",\"\",T173*(1+GR!U152))","v":602895.7971235892},{"$f":"IF(V$1=\"\",\"\",U173*(1+GR!V152))","v":612180.39239929256},{"$f":"IF(W$1=\"\",\"\",V173*(1+GR!W152))","v":621607.97044224176},{"$f":"IF(X$1=\"\",\"\",W173*(1+GR!X152))","v":631180.7331870523},{"$f":"IF(Y$1=\"\",\"\",X173*(1+GR!Y152))","v":640900.91647813295},{"$f":"IF(Z$1=\"\",\"\",Y173*(1+GR!Z152))","v":650770.79059189628},{"$f":"IF(AA$1=\"\",\"\",Z173*(1+GR!AA152))","v":660792.66076701158},{"$f":"IF(AB$1=\"\",\"\",AA173*(1+GR!AB152))","v":670968.86774282355},{"$f":"IF(AC$1=\"\",\"\",AB173*(1+GR!AC152))","v":681301.78830606304},{"$f":"IF(AD$1=\"\",\"\",AC173*(1+GR!AD152))","v":691793.83584597649},{"$f":"IF(AE$1=\"\",\"\",AD173*(1+GR!AE152))","v":702447.46091800462},{"$f":"IF(AF$1=\"\",\"\",AE173*(1+GR!AF152))","v":713265.15181614191},{"$f":"IF(AG$1=\"\",\"\",AF173*(1+GR!AG152))","v":724249.43515411054},{"$f":"IF(AH$1=\"\",\"\",AG173*(1+GR!AH152))","v":735402.87645548396},{"$f":"IF(AI$1=\"\",\"\",AH173*(1+GR!AI152))","v":746728.08075289847},{"$f":"IF(AJ$1=\"\",\"\",AI173*(1+GR!AJ152))","v":758227.6931964932},{"$f":"IF(AK$1=\"\",\"\",AJ173*(1+GR!AK152))","v":769904.39967171929},{"$f":"IF(AL$1=\"\",\"\",AK173*(1+GR!AL152))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL173*(1+GR!AM152))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM173*(1+GR!AN152))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN173*(1+GR!AO152))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO173*(1+GR!AP152))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP173*(1+GR!AQ152))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ173*(1+GR!AR152))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR173*(1+GR!AS152))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS173*(1+GR!AT152))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT173*(1+GR!AU152))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU173*(1+GR!AV152))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV173*(1+GR!AW152))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW173*(1+GR!AX152))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX173*(1+GR!AY152))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY173*(1+GR!AZ152))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ173*(1+GR!BA152))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA173*(1+GR!BB152))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB173*(1+GR!BC152))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC173*(1+GR!BD152))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD173*(1+GR!BE152))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE173*(1+GR!BF152))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF173*(1+GR!BG152))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG173*(1+GR!BH152))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH173*(1+GR!BI152))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI173*(1+GR!BJ152))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ173*(1+GR!BK152))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK173*(1+GR!BL152))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL173*(1+GR!BM152))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM173*(1+GR!BN152))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN173*(1+GR!BO152))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H174:BO174),0)","v":3298386.2149714408},null,{"$f":"D2_VAT_Base","v":87327.005386869758},{"$f":"IF(I$1=\"\",\"\",H174*(1+GR!I153))","v":88671.841269827564},{"$f":"IF(J$1=\"\",\"\",I174*(1+GR!J153))","v":90037.387625382922},{"$f":"IF(K$1=\"\",\"\",J174*(1+GR!K153))","v":91423.963394813822},{"$f":"IF(L$1=\"\",\"\",K174*(1+GR!L153))","v":92831.892431093962},{"$f":"IF(M$1=\"\",\"\",L174*(1+GR!M153))","v":94261.50357453282},{"$f":"IF(N$1=\"\",\"\",M174*(1+GR!N153))","v":95713.130729580633},{"$f":"IF(O$1=\"\",\"\",N174*(1+GR!O153))","v":97187.11294281618},{"$f":"IF(P$1=\"\",\"\",O174*(1+GR!P153))","v":98683.794482135563},{"$f":"IF(Q$1=\"\",\"\",P174*(1+GR!Q153))","v":100203.52491716045},{"$f":"IF(R$1=\"\",\"\",Q174*(1+GR!R153))","v":101746.65920088474},{"$f":"IF(S$1=\"\",\"\",R174*(1+GR!S153))","v":103313.55775257837},{"$f":"IF(T$1=\"\",\"\",S174*(1+GR!T153))","v":104904.58654196809},{"$f":"IF(U$1=\"\",\"\",T174*(1+GR!U153))","v":106520.11717471441},{"$f":"IF(V$1=\"\",\"\",U174*(1+GR!V153))","v":108160.52697920502},{"$f":"IF(W$1=\"\",\"\",V174*(1+GR!W153))","v":109826.19909468479},{"$f":"IF(X$1=\"\",\"\",W174*(1+GR!X153))","v":111517.52256074295},{"$f":"IF(Y$1=\"\",\"\",X174*(1+GR!Y153))","v":113234.89240817839},{"$f":"IF(Z$1=\"\",\"\",Y174*(1+GR!Z153))","v":114978.70975126435},{"$f":"IF(AA$1=\"\",\"\",Z174*(1+GR!AA153))","v":116749.38188143383},{"$f":"IF(AB$1=\"\",\"\",AA174*(1+GR!AB153))","v":118547.32236240793},{"$f":"IF(AC$1=\"\",\"\",AB174*(1+GR!AC153))","v":120372.95112678902},{"$f":"IF(AD$1=\"\",\"\",AC174*(1+GR!AD153))","v":122226.69457414158},{"$f":"IF(AE$1=\"\",\"\",AD174*(1+GR!AE153))","v":124108.98567058338},{"$f":"IF(AF$1=\"\",\"\",AE174*(1+GR!AF153))","v":126020.26404991037},{"$f":"IF(AG$1=\"\",\"\",AF174*(1+GR!AG153))","v":127960.97611627901},{"$f":"IF(AH$1=\"\",\"\",AG174*(1+GR!AH153))","v":129931.57514846971},{"$f":"IF(AI$1=\"\",\"\",AH174*(1+GR!AI153))","v":131932.52140575615},{"$f":"IF(AJ$1=\"\",\"\",AI174*(1+GR!AJ153))","v":133964.2822354048},{"$f":"IF(AK$1=\"\",\"\",AJ174*(1+GR!AK153))","v":136027.33218183005},{"$f":"IF(AL$1=\"\",\"\",AK174*(1+GR!AL153))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL174*(1+GR!AM153))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM174*(1+GR!AN153))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN174*(1+GR!AO153))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO174*(1+GR!AP153))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP174*(1+GR!AQ153))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ174*(1+GR!AR153))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR174*(1+GR!AS153))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS174*(1+GR!AT153))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT174*(1+GR!AU153))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU174*(1+GR!AV153))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV174*(1+GR!AW153))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW174*(1+GR!AX153))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX174*(1+GR!AY153))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY174*(1+GR!AZ153))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ174*(1+GR!BA153))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA174*(1+GR!BB153))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB174*(1+GR!BC153))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC174*(1+GR!BD153))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD174*(1+GR!BE153))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE174*(1+GR!BF153))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF174*(1+GR!BG153))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG174*(1+GR!BH153))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH174*(1+GR!BI153))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI174*(1+GR!BJ153))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ174*(1+GR!BK153))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK174*(1+GR!BL153))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL174*(1+GR!BM153))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM174*(1+GR!BN153))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN174*(1+GR!BO153))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H175:BO175)","v":2864332.8478391529},null,{"$f":"D2_NIC_Base","v":75835.148988216213},{"$f":"IF(I$1=\"\",\"\",H175*(1+GR!I154))","v":77003.010282634743},{"$f":"IF(J$1=\"\",\"\",I175*(1+GR!J154))","v":78188.856640987331},{"$f":"IF(K$1=\"\",\"\",J175*(1+GR!K154))","v":79392.965033258544},{"$f":"IF(L$1=\"\",\"\",K175*(1+GR!L154))","v":80615.616694770739},{"$f":"IF(M$1=\"\",\"\",L175*(1+GR!M154))","v":81857.097191870213},{"$f":"IF(N$1=\"\",\"\",M175*(1+GR!N154))","v":83117.696488625021},{"$f":"IF(O$1=\"\",\"\",N175*(1+GR!O154))","v":84397.709014549851},{"$f":"IF(P$1=\"\",\"\",O175*(1+GR!P154))","v":85697.433733373924},{"$f":"IF(Q$1=\"\",\"\",P175*(1+GR!Q154))","v":87017.174212867889},{"$f":"IF(R$1=\"\",\"\",Q175*(1+GR!R154))","v":88357.238695746055},{"$f":"IF(S$1=\"\",\"\",R175*(1+GR!S154))","v":89717.94017166055},{"$f":"IF(T$1=\"\",\"\",S175*(1+GR!T154))","v":91099.596450304132},{"$f":"IF(U$1=\"\",\"\",T175*(1+GR!U154))","v":92502.530235638827},{"$f":"IF(V$1=\"\",\"\",U175*(1+GR!V154))","v":93927.069201267674},{"$f":"IF(W$1=\"\",\"\",V175*(1+GR!W154))","v":95373.546066967203},{"$f":"IF(X$1=\"\",\"\",W175*(1+GR!X154))","v":96842.29867639851},{"$f":"IF(Y$1=\"\",\"\",X175*(1+GR!Y154))","v":98333.670076015056},{"$f":"IF(Z$1=\"\",\"\",Y175*(1+GR!Z154))","v":99848.008595185689},{"$f":"IF(AA$1=\"\",\"\",Z175*(1+GR!AA154))","v":101385.66792755156},{"$f":"IF(AB$1=\"\",\"\",AA175*(1+GR!AB154))","v":102947.00721363586},{"$f":"IF(AC$1=\"\",\"\",AB175*(1+GR!AC154))","v":104532.39112472587},{"$f":"IF(AD$1=\"\",\"\",AC175*(1+GR!AD154))","v":106142.18994804665},{"$f":"IF(AE$1=\"\",\"\",AD175*(1+GR!AE154))","v":107776.77967324658},{"$f":"IF(AF$1=\"\",\"\",AE175*(1+GR!AF154))","v":109436.54208021458},{"$f":"IF(AG$1=\"\",\"\",AF175*(1+GR!AG154))","v":111121.86482824989},{"$f":"IF(AH$1=\"\",\"\",AG175*(1+GR!AH154))","v":112833.14154660495},{"$f":"IF(AI$1=\"\",\"\",AH175*(1+GR!AI154))","v":114570.77192642268},{"$f":"IF(AJ$1=\"\",\"\",AI175*(1+GR!AJ154))","v":116335.16181408959},{"$f":"IF(AK$1=\"\",\"\",AJ175*(1+GR!AK154))","v":118126.72330602657},{"$f":"IF(AL$1=\"\",\"\",AK175*(1+GR!AL154))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL175*(1+GR!AM154))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM175*(1+GR!AN154))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN175*(1+GR!AO154))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO175*(1+GR!AP154))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP175*(1+GR!AQ154))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ175*(1+GR!AR154))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR175*(1+GR!AS154))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS175*(1+GR!AT154))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT175*(1+GR!AU154))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU175*(1+GR!AV154))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV175*(1+GR!AW154))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW175*(1+GR!AX154))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX175*(1+GR!AY154))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY175*(1+GR!AZ154))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ175*(1+GR!BA154))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA175*(1+GR!BB154))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB175*(1+GR!BC154))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC175*(1+GR!BD154))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD175*(1+GR!BE154))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE175*(1+GR!BF154))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF175*(1+GR!BG154))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG175*(1+GR!BH154))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH175*(1+GR!BI154))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI175*(1+GR!BJ154))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ175*(1+GR!BK154))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK175*(1+GR!BL154))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL175*(1+GR!BM154))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM175*(1+GR!BN154))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN175*(1+GR!BO154))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H176:BO176),0)","v":24831335.273915473},null,{"$f":"SUM(H173:H175)","v":657426.39215073304},{"$f":"IF(I$1=\"\",\"\",SUM(I173:I175))","v":667550.75858985446},{"$f":"IF(J$1=\"\",\"\",SUM(J173:J175))","v":677831.04027213831},{"$f":"IF(K$1=\"\",\"\",SUM(K173:K175))","v":688269.63829232915},{"$f":"IF(L$1=\"\",\"\",SUM(L173:L175))","v":698868.9907220311},{"$f":"IF(M$1=\"\",\"\",SUM(M173:M175))","v":709631.57317915035},{"$f":"IF(N$1=\"\",\"\",SUM(N173:N175))","v":720559.89940610935},{"$f":"IF(O$1=\"\",\"\",SUM(O173:O175))","v":731656.52185696352},{"$f":"IF(P$1=\"\",\"\",SUM(P173:P175))","v":742924.03229356068},{"$f":"IF(Q$1=\"\",\"\",SUM(Q173:Q175))","v":754365.06239088159},{"$f":"IF(R$1=\"\",\"\",SUM(R173:R175))","v":765982.28435170127},{"$f":"IF(S$1=\"\",\"\",SUM(S173:S175))","v":777778.41153071751},{"$f":"IF(T$1=\"\",\"\",SUM(T173:T175))","v":789756.19906829065},{"$f":"IF(U$1=\"\",\"\",SUM(U173:U175))","v":801918.4445339425},{"$f":"IF(V$1=\"\",\"\",SUM(V173:V175))","v":814267.98857976531},{"$f":"IF(W$1=\"\",\"\",SUM(W173:W175))","v":826807.71560389374},{"$f":"IF(X$1=\"\",\"\",SUM(X173:X175))","v":839540.55442419369},{"$f":"IF(Y$1=\"\",\"\",SUM(Y173:Y175))","v":852469.47896232642},{"$f":"IF(Z$1=\"\",\"\",SUM(Z173:Z175))","v":865597.50893834629},{"$f":"IF(AA$1=\"\",\"\",SUM(AA173:AA175))","v":878927.7105759969},{"$f":"IF(AB$1=\"\",\"\",SUM(AB173:AB175))","v":892463.19731886731},{"$f":"IF(AC$1=\"\",\"\",SUM(AC173:AC175))","v":906207.13055757782},{"$f":"IF(AD$1=\"\",\"\",SUM(AD173:AD175))","v":920162.72036816471},{"$f":"IF(AE$1=\"\",\"\",SUM(AE173:AE175))","v":934333.2262618345},{"$f":"IF(AF$1=\"\",\"\",SUM(AF173:AF175))","v":948721.95794626686},{"$f":"IF(AG$1=\"\",\"\",SUM(AG173:AG175))","v":963332.27609863947},{"$f":"IF(AH$1=\"\",\"\",SUM(AH173:AH175))","v":978167.59315055865},{"$f":"IF(AI$1=\"\",\"\",SUM(AI173:AI175))","v":993231.37408507732},{"$f":"IF(AJ$1=\"\",\"\",SUM(AJ173:AJ175))","v":1008527.1372459877},1024058.4551595759,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D2_Employ_Base","v":51297.56},{"$f":"IF(I$1=\"\",\"\",H177*(1+GR!I156))","v":51805.405844000001},{"$f":"IF(J$1=\"\",\"\",I177*(1+GR!J156))","v":52318.279361855602},{"$f":"IF(K$1=\"\",\"\",J177*(1+GR!K156))","v":52836.230327537975},{"$f":"IF(L$1=\"\",\"\",K177*(1+GR!L156))","v":53359.309007780605},{"$f":"IF(M$1=\"\",\"\",L177*(1+GR!M156))","v":53887.566166957637},{"$f":"IF(N$1=\"\",\"\",M177*(1+GR!N156))","v":54421.053072010516},{"$f":"IF(O$1=\"\",\"\",N177*(1+GR!O156))","v":54959.821497423422},{"$f":"IF(P$1=\"\",\"\",O177*(1+GR!P156))","v":55503.923730247916},{"$f":"IF(Q$1=\"\",\"\",P177*(1+GR!Q156))","v":56053.412575177368},{"$f":"IF(R$1=\"\",\"\",Q177*(1+GR!R156))","v":56608.341359671627},{"$f":"IF(S$1=\"\",\"\",R177*(1+GR!S156))","v":57168.763939132376},{"$f":"IF(T$1=\"\",\"\",S177*(1+GR!T156))","v":57734.73470212979},{"$f":"IF(U$1=\"\",\"\",T177*(1+GR!U156))","v":58306.30857568088},{"$f":"IF(V$1=\"\",\"\",U177*(1+GR!V156))","v":58883.54103058012},{"$f":"IF(W$1=\"\",\"\",V177*(1+GR!W156))","v":59466.488086782862},{"$f":"IF(X$1=\"\",\"\",W177*(1+GR!X156))","v":60055.206318842014},{"$f":"IF(Y$1=\"\",\"\",X177*(1+GR!Y156))","v":60649.752861398549},{"$f":"IF(Z$1=\"\",\"\",Y177*(1+GR!Z156))","v":61250.185414726395},{"$f":"IF(AA$1=\"\",\"\",Z177*(1+GR!AA156))","v":61856.562250332187},{"$f":"IF(AB$1=\"\",\"\",AA177*(1+GR!AB156))","v":62468.942216610478},{"$f":"IF(AC$1=\"\",\"\",AB177*(1+GR!AC156))","v":63087.384744554925},{"$f":"IF(AD$1=\"\",\"\",AC177*(1+GR!AD156))","v":63711.949853526021},{"$f":"IF(AE$1=\"\",\"\",AD177*(1+GR!AE156))","v":64342.698157075931},{"$f":"IF(AF$1=\"\",\"\",AE177*(1+GR!AF156))","v":64979.690868830985},{"$f":"IF(AG$1=\"\",\"\",AF177*(1+GR!AG156))","v":65622.989808432409},{"$f":"IF(AH$1=\"\",\"\",AG177*(1+GR!AH156))","v":66272.657407535895},{"$f":"IF(AI$1=\"\",\"\",AH177*(1+GR!AI156))","v":66928.756715870506},{"$f":"IF(AJ$1=\"\",\"\",AI177*(1+GR!AJ156))","v":67591.351407357623},{"$f":"IF(AK$1=\"\",\"\",AJ177*(1+GR!AK156))","v":68260.505786290465},{"$f":"IF(AL$1=\"\",\"\",AK177*(1+GR!AL156))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL177*(1+GR!AM156))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM177*(1+GR!AN156))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN177*(1+GR!AO156))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO177*(1+GR!AP156))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP177*(1+GR!AQ156))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ177*(1+GR!AR156))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR177*(1+GR!AS156))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS177*(1+GR!AT156))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT177*(1+GR!AU156))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU177*(1+GR!AV156))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV177*(1+GR!AW156))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW177*(1+GR!AX156))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX177*(1+GR!AY156))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY177*(1+GR!AZ156))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ177*(1+GR!BA156))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA177*(1+GR!BB156))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB177*(1+GR!BC156))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC177*(1+GR!BD156))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD177*(1+GR!BE156))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE177*(1+GR!BF156))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF177*(1+GR!BG156))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG177*(1+GR!BH156))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH177*(1+GR!BI156))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI177*(1+GR!BJ156))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ177*(1+GR!BK156))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK177*(1+GR!BL156))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL177*(1+GR!BM156))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM177*(1+GR!BN156))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN177*(1+GR!BO156))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H178:BO178)","v":141518759.46363848},null,{"$f":"IF(H146=\"\",\"\",SUM(H171,H173:H175))","v":3746804.8507870971},{"$f":"IF(I146=\"\",\"\",SUM(I171,I173:I175))","v":3804505.6454892186},3863095.0324297529,3922586.6959291715,3982994.5310464804,4044332.6468245969,4106615.3695856961,4169857.246277316,4234073.0478699869,4299277.7728071846,4365486.6505084159,4432715.1449262463,4500978.9581581103,4570294.0341137461,4640676.5622390974,4712142.9812975796,4784709.9832095625,4858394.516950991,4933213.7925120359,5009185.2849167222,5086326.7383044399,5164656.1700743288,5244191.8750934741,5324952.4299699143,5406956.6973914504,5490223.8305312796,5574773.2775214631,5660624.7859952943,5747798.4076996213,5836314.503178196,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D2_Name=\"\",\"\",\"Discounted costs for \" & D2_Name)","v":"Discounted costs for R2"},null,null,null,null,"Analysis period total",null,{"$f":"H146","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,{"$f":"AK146","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H184:BO184)","v":147185.15620269132},null,{"$f":"H149","v":14001.565055997215},{"$f":"IF(I$1=\"\",\"\",I149/(1+GR!I$27)^(I$1-1))","v":16553.512210919129},{"$f":"IF(J$1=\"\",\"\",J149/(1+GR!J$27)^(J$1-1))","v":12491.339486819772},{"$f":"IF(K$1=\"\",\"\",K149/(1+GR!K$27)^(K$1-1))","v":4233.9548226402876},{"$f":"IF(L$1=\"\",\"\",L149/(1+GR!L$27)^(L$1-1))","v":4775.5651919032998},{"$f":"IF(M$1=\"\",\"\",M149/(1+GR!M$27)^(M$1-1))","v":5020.1893255646009},{"$f":"IF(N$1=\"\",\"\",N149/(1+GR!N$27)^(N$1-1))","v":5091.6065536981705},{"$f":"IF(O$1=\"\",\"\",O149/(1+GR!O$27)^(O$1-1))","v":5062.8479822642321},{"$f":"IF(P$1=\"\",\"\",P149/(1+GR!P$27)^(P$1-1))","v":4977.0357406330986},{"$f":"IF(Q$1=\"\",\"\",Q149/(1+GR!Q$27)^(Q$1-1))","v":4859.6375509418785},{"$f":"IF(R$1=\"\",\"\",R149/(1+GR!R$27)^(R$1-1))","v":4725.6851945048611},{"$f":"IF(S$1=\"\",\"\",S149/(1+GR!S$27)^(S$1-1))","v":4584.0333810229158},{"$f":"IF(T$1=\"\",\"\",T149/(1+GR!T$27)^(T$1-1))","v":4439.8763650629744},{"$f":"IF(U$1=\"\",\"\",U149/(1+GR!U$27)^(U$1-1))","v":4296.2372486074773},{"$f":"IF(V$1=\"\",\"\",V149/(1+GR!V$27)^(V$1-1))","v":4154.8505729637736},{"$f":"IF(W$1=\"\",\"\",W149/(1+GR!W$27)^(W$1-1))","v":4016.6860552689004},{"$f":"IF(X$1=\"\",\"\",X149/(1+GR!X$27)^(X$1-1))","v":3882.2597608590486},{"$f":"IF(Y$1=\"\",\"\",Y149/(1+GR!Y$27)^(Y$1-1))","v":3751.8191897869801},{"$f":"IF(Z$1=\"\",\"\",Z149/(1+GR!Z$27)^(Z$1-1))","v":3625.4534737047306},{"$f":"IF(AA$1=\"\",\"\",AA149/(1+GR!AA$27)^(AA$1-1))","v":3503.1590349607454},{"$f":"IF(AB$1=\"\",\"\",AB149/(1+GR!AB$27)^(AB$1-1))","v":3384.8787266240643},{"$f":"IF(AC$1=\"\",\"\",AC149/(1+GR!AC$27)^(AC$1-1))","v":3270.5251644133023},{"$f":"IF(AD$1=\"\",\"\",AD149/(1+GR!AD$27)^(AD$1-1))","v":3159.9946254867805},{"$f":"IF(AE$1=\"\",\"\",AE149/(1+GR!AE$27)^(AE$1-1))","v":3053.1753128763353},{"$f":"IF(AF$1=\"\",\"\",AF149/(1+GR!AF$27)^(AF$1-1))","v":2949.9522518123204},{"$f":"IF(AG$1=\"\",\"\",AG149/(1+GR!AG$27)^(AG$1-1))","v":2850.210171389755},{"$f":"IF(AH$1=\"\",\"\",AH149/(1+GR!AH$27)^(AH$1-1))","v":2753.8351807167569},{"$f":"IF(AI$1=\"\",\"\",AI149/(1+GR!AI$27)^(AI$1-1))","v":2660.715723747292},{"$f":"IF(AJ$1=\"\",\"\",AJ149/(1+GR!AJ$27)^(AJ$1-1))","v":2570.7431028116639},{"$f":"IF(AK$1=\"\",\"\",AK149/(1+GR!AK$27)^(AK$1-1))","v":2483.8117446889869},{"$f":"IF(AL$1=\"\",\"\",AL149/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM149/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN149/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO149/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP149/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ149/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR149/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS149/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT149/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU149/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV149/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW149/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX149/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY149/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ149/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA149/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB149/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC149/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD149/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE149/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF149/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG149/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH149/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI149/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ149/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK149/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL149/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM149/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN149/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO149/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H150=\"\",\"\",H150)","v":0.26550000000000001},{"$f":"IF(I150=\"\",\"\",I150)","v":0.1328},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H187:BO187)","v":41544267.295450114},null,{"$f":"H152","v":1118332.4893915202},{"$f":"IF(I$1=\"\",\"\",I152/(1+GR!I$27)^(I$1-1))","v":1096192.5388868391},{"$f":"IF(J$1=\"\",\"\",J152/(1+GR!J$27)^(J$1-1))","v":1081543.5182519183},{"$f":"IF(K$1=\"\",\"\",K152/(1+GR!K$27)^(K$1-1))","v":1092486.5832871038},{"$f":"IF(L$1=\"\",\"\",L152/(1+GR!L$27)^(L$1-1))","v":1108462.584066038},{"$f":"IF(M$1=\"\",\"\",M152/(1+GR!M$27)^(M$1-1))","v":1137661.7409841116},{"$f":"IF(N$1=\"\",\"\",N152/(1+GR!N$27)^(N$1-1))","v":1175241.6109899208},{"$f":"IF(O$1=\"\",\"\",O152/(1+GR!O$27)^(O$1-1))","v":1213229.9745148188},{"$f":"IF(P$1=\"\",\"\",P152/(1+GR!P$27)^(P$1-1))","v":1244145.0780794006},{"$f":"IF(Q$1=\"\",\"\",Q152/(1+GR!Q$27)^(Q$1-1))","v":1282607.1546997994},{"$f":"IF(R$1=\"\",\"\",R152/(1+GR!R$27)^(R$1-1))","v":1333057.1989092473},{"$f":"IF(S$1=\"\",\"\",S152/(1+GR!S$27)^(S$1-1))","v":1369138.1581809262},{"$f":"IF(T$1=\"\",\"\",T152/(1+GR!T$27)^(T$1-1))","v":1403374.6789115041},{"$f":"IF(U$1=\"\",\"\",U152/(1+GR!U$27)^(U$1-1))","v":1433512.0630682195},{"$f":"IF(V$1=\"\",\"\",V152/(1+GR!V$27)^(V$1-1))","v":1460281.8560320355},{"$f":"IF(W$1=\"\",\"\",W152/(1+GR!W$27)^(W$1-1))","v":1483103.6681147453},{"$f":"IF(X$1=\"\",\"\",X152/(1+GR!X$27)^(X$1-1))","v":1501803.095944681},{"$f":"IF(Y$1=\"\",\"\",Y152/(1+GR!Y$27)^(Y$1-1))","v":1515543.5605515174},{"$f":"IF(Z$1=\"\",\"\",Z152/(1+GR!Z$27)^(Z$1-1))","v":1530546.4395932194},{"$f":"IF(AA$1=\"\",\"\",AA152/(1+GR!AA$27)^(AA$1-1))","v":1541557.4140175264},{"$f":"IF(AB$1=\"\",\"\",AB152/(1+GR!AB$27)^(AB$1-1))","v":1549092.6979762344},{"$f":"IF(AC$1=\"\",\"\",AC152/(1+GR!AC$27)^(AC$1-1))","v":1556971.6509830167},{"$f":"IF(AD$1=\"\",\"\",AD152/(1+GR!AD$27)^(AD$1-1))","v":1559500.7934771036},{"$f":"IF(AE$1=\"\",\"\",AE152/(1+GR!AE$27)^(AE$1-1))","v":1558687.9853489944},{"$f":"IF(AF$1=\"\",\"\",AF152/(1+GR!AF$27)^(AF$1-1))","v":1555927.4841624601},{"$f":"IF(AG$1=\"\",\"\",AG152/(1+GR!AG$27)^(AG$1-1))","v":1549593.4201235154},{"$f":"IF(AH$1=\"\",\"\",AH152/(1+GR!AH$27)^(AH$1-1))","v":1541048.028951417},{"$f":"IF(AI$1=\"\",\"\",AI152/(1+GR!AI$27)^(AI$1-1))","v":1529952.832545497},{"$f":"IF(AJ$1=\"\",\"\",AJ152/(1+GR!AJ$27)^(AJ$1-1))","v":1517820.2509467155},{"$f":"IF(AK$1=\"\",\"\",AK152/(1+GR!AK$27)^(AK$1-1))","v":1503850.7444600682},{"$f":"IF(AL$1=\"\",\"\",AL152/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM152/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN152/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO152/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP152/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ152/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR152/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS152/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT152/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU152/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV152/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW152/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX152/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY152/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ152/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA152/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB152/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC152/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD152/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE152/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF152/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG152/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH152/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI152/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ152/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK152/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL152/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM152/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN152/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO152/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",9478137.1897923052,null,368908.31710398872,{"$f":"IF(I$1=\"\",\"\",I153/(1+GR!I$27)^(I$1-1))","v":353524.67173071177},{"$f":"IF(J$1=\"\",\"\",J153/(1+GR!J$27)^(J$1-1))","v":338629.78125925153},{"$f":"IF(K$1=\"\",\"\",K153/(1+GR!K$27)^(K$1-1))","v":335234.42726445792},{"$f":"IF(L$1=\"\",\"\",L153/(1+GR!L$27)^(L$1-1))","v":332090.67472764937},{"$f":"IF(M$1=\"\",\"\",M153/(1+GR!M$27)^(M$1-1))","v":329261.60584302736},{"$f":"IF(N$1=\"\",\"\",N153/(1+GR!N$27)^(N$1-1))","v":326733.72986496385},{"$f":"IF(O$1=\"\",\"\",O153/(1+GR!O$27)^(O$1-1))","v":324485.00841767906},{"$f":"IF(P$1=\"\",\"\",P153/(1+GR!P$27)^(P$1-1))","v":322536.07843669882},{"$f":"IF(Q$1=\"\",\"\",Q153/(1+GR!Q$27)^(Q$1-1))","v":320707.51684283378},{"$f":"IF(R$1=\"\",\"\",R153/(1+GR!R$27)^(R$1-1))","v":319173.32868220139},{"$f":"IF(S$1=\"\",\"\",S153/(1+GR!S$27)^(S$1-1))","v":317595.26878461865},{"$f":"IF(T$1=\"\",\"\",T153/(1+GR!T$27)^(T$1-1))","v":316508.73941992398},{"$f":"IF(U$1=\"\",\"\",U153/(1+GR!U$27)^(U$1-1))","v":315336.86219158187},{"$f":"IF(V$1=\"\",\"\",V153/(1+GR!V$27)^(V$1-1))","v":314171.82660355972},{"$f":"IF(W$1=\"\",\"\",W153/(1+GR!W$27)^(W$1-1))","v":313080.4035152219},{"$f":"IF(X$1=\"\",\"\",X153/(1+GR!X$27)^(X$1-1))","v":312165.65778383671},{"$f":"IF(Y$1=\"\",\"\",Y153/(1+GR!Y$27)^(Y$1-1))","v":310953.41623935301},{"$f":"IF(Z$1=\"\",\"\",Z153/(1+GR!Z$27)^(Z$1-1))","v":309730.58011704613},{"$f":"IF(AA$1=\"\",\"\",AA153/(1+GR!AA$27)^(AA$1-1))","v":308439.26292115985},{"$f":"IF(AB$1=\"\",\"\",AB153/(1+GR!AB$27)^(AB$1-1))","v":307053.93842293124},{"$f":"IF(AC$1=\"\",\"\",AC153/(1+GR!AC$27)^(AC$1-1))","v":305669.8897956732},{"$f":"IF(AD$1=\"\",\"\",AD153/(1+GR!AD$27)^(AD$1-1))","v":303908.64970043226},{"$f":"IF(AE$1=\"\",\"\",AE153/(1+GR!AE$27)^(AE$1-1))","v":302100.12004358403},{"$f":"IF(AF$1=\"\",\"\",AF153/(1+GR!AF$27)^(AF$1-1))","v":300217.46159036283},{"$f":"IF(AG$1=\"\",\"\",AG153/(1+GR!AG$27)^(AG$1-1))","v":298299.43178075796},{"$f":"IF(AH$1=\"\",\"\",AH153/(1+GR!AH$27)^(AH$1-1))","v":296360.28137038619},{"$f":"IF(AI$1=\"\",\"\",AI153/(1+GR!AI$27)^(AI$1-1))","v":294066.36920845212},{"$f":"IF(AJ$1=\"\",\"\",AJ153/(1+GR!AJ$27)^(AJ$1-1))","v":291747.01103963738},{"$f":"IF(AK$1=\"\",\"\",AK153/(1+GR!AK$27)^(AK$1-1))","v":289446.87909032387},{"$f":"IF(AL$1=\"\",\"\",AL153/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM153/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN153/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO153/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP153/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ153/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR153/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS153/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT153/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU153/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV153/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW153/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX153/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY153/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ153/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA153/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB153/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC153/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD153/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE153/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF153/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG153/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH153/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI153/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ153/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK153/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL153/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM153/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN153/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO153/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",1531524.2623991072,null,40389.866448435809,{"$f":"IF(I$1=\"\",\"\",I154/(1+GR!I$27)^(I$1-1))","v":40344.338704192327},{"$f":"IF(J$1=\"\",\"\",J154/(1+GR!J$27)^(J$1-1))","v":40618.682761093791},{"$f":"IF(K$1=\"\",\"\",K154/(1+GR!K$27)^(K$1-1))","v":39673.835032589872},{"$f":"IF(L$1=\"\",\"\",L154/(1+GR!L$27)^(L$1-1))","v":38822.499264101541},{"$f":"IF(M$1=\"\",\"\",M154/(1+GR!M$27)^(M$1-1))","v":38004.353477609409},{"$f":"IF(N$1=\"\",\"\",N154/(1+GR!N$27)^(N$1-1))","v":37366.325750004296},{"$f":"IF(O$1=\"\",\"\",O154/(1+GR!O$27)^(O$1-1))","v":36824.758016447697},{"$f":"IF(P$1=\"\",\"\",P154/(1+GR!P$27)^(P$1-1))","v":36793.852754160391},{"$f":"IF(Q$1=\"\",\"\",Q154/(1+GR!Q$27)^(Q$1-1))","v":36369.463555596318},{"$f":"IF(R$1=\"\",\"\",R154/(1+GR!R$27)^(R$1-1))","v":36010.349456670636},{"$f":"IF(S$1=\"\",\"\",S154/(1+GR!S$27)^(S$1-1))","v":38477.520941214672},{"$f":"IF(T$1=\"\",\"\",T154/(1+GR!T$27)^(T$1-1))","v":41482.197925203509},{"$f":"IF(U$1=\"\",\"\",U154/(1+GR!U$27)^(U$1-1))","v":43942.97513443866},{"$f":"IF(V$1=\"\",\"\",V154/(1+GR!V$27)^(V$1-1))","v":46721.253784474386},{"$f":"IF(W$1=\"\",\"\",W154/(1+GR!W$27)^(W$1-1))","v":49032.170960620359},{"$f":"IF(X$1=\"\",\"\",X154/(1+GR!X$27)^(X$1-1))","v":51707.524016111485},{"$f":"IF(Y$1=\"\",\"\",Y154/(1+GR!Y$27)^(Y$1-1))","v":53725.506915836835},{"$f":"IF(Z$1=\"\",\"\",Z154/(1+GR!Z$27)^(Z$1-1))","v":56164.496095607996},{"$f":"IF(AA$1=\"\",\"\",AA154/(1+GR!AA$27)^(AA$1-1))","v":58060.841319293788},{"$f":"IF(AB$1=\"\",\"\",AB154/(1+GR!AB$27)^(AB$1-1))","v":60192.855617859765},{"$f":"IF(AC$1=\"\",\"\",AC154/(1+GR!AC$27)^(AC$1-1))","v":61912.185785100002},{"$f":"IF(AD$1=\"\",\"\",AD154/(1+GR!AD$27)^(AD$1-1))","v":63874.235834819337},{"$f":"IF(AE$1=\"\",\"\",AE154/(1+GR!AE$27)^(AE$1-1))","v":65225.191330256159},{"$f":"IF(AF$1=\"\",\"\",AF154/(1+GR!AF$27)^(AF$1-1))","v":66966.113919827621},{"$f":"IF(AG$1=\"\",\"\",AG154/(1+GR!AG$27)^(AG$1-1))","v":68194.809514364111},{"$f":"IF(AH$1=\"\",\"\",AH154/(1+GR!AH$27)^(AH$1-1))","v":69616.076682124301},{"$f":"IF(AI$1=\"\",\"\",AI154/(1+GR!AI$27)^(AI$1-1))","v":70595.218578789427},{"$f":"IF(AJ$1=\"\",\"\",AJ154/(1+GR!AJ$27)^(AJ$1-1))","v":71853.754048898059},{"$f":"IF(AK$1=\"\",\"\",AK154/(1+GR!AK$27)^(AK$1-1))","v":72561.008773364723},{"$f":"IF(AL$1=\"\",\"\",AL154/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM154/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN154/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO154/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP154/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ154/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR154/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS154/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT154/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU154/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV154/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW154/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX154/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY154/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ154/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA154/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB154/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC154/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD154/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE154/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF154/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG154/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH154/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI154/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ154/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK154/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL154/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM154/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN154/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO154/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",226.18597299255291,null,69.644289504219316,{"$f":"IF(I$1=\"\",\"\",I155/(1+GR!I$27)^(I$1-1))","v":479.54273908443048},{"$f":"IF(J$1=\"\",\"\",J155/(1+GR!J$27)^(J$1-1))","v":-17.055264969930668},{"$f":"IF(K$1=\"\",\"\",K155/(1+GR!K$27)^(K$1-1))","v":-5.2216867018355018},{"$f":"IF(L$1=\"\",\"\",L155/(1+GR!L$27)^(L$1-1))","v":-7.5269187318443542},{"$f":"IF(M$1=\"\",\"\",M155/(1+GR!M$27)^(M$1-1))","v":-8.836471668521849},{"$f":"IF(N$1=\"\",\"\",N155/(1+GR!N$27)^(N$1-1))","v":-9.5202569130297423},{"$f":"IF(O$1=\"\",\"\",O155/(1+GR!O$27)^(O$1-1))","v":-9.8221649322894287},{"$f":"IF(P$1=\"\",\"\",P155/(1+GR!P$27)^(P$1-1))","v":-9.8983603709044754},{"$f":"IF(Q$1=\"\",\"\",Q155/(1+GR!Q$27)^(Q$1-1))","v":-13.372772813961094},{"$f":"IF(R$1=\"\",\"\",R155/(1+GR!R$27)^(R$1-1))","v":-12.812886393319205},{"$f":"IF(S$1=\"\",\"\",S155/(1+GR!S$27)^(S$1-1))","v":-12.566808927867498},{"$f":"IF(T$1=\"\",\"\",T155/(1+GR!T$27)^(T$1-1))","v":-12.315233765184598},{"$f":"IF(U$1=\"\",\"\",U155/(1+GR!U$27)^(U$1-1))","v":-12.050817859440315},{"$f":"IF(V$1=\"\",\"\",V155/(1+GR!V$27)^(V$1-1))","v":-11.781162968305081},{"$f":"IF(W$1=\"\",\"\",W155/(1+GR!W$27)^(W$1-1))","v":-11.510704722060371},{"$f":"IF(X$1=\"\",\"\",X155/(1+GR!X$27)^(X$1-1))","v":-13.26169585870006},{"$f":"IF(Y$1=\"\",\"\",Y155/(1+GR!Y$27)^(Y$1-1))","v":-12.933457077529072},{"$f":"IF(Z$1=\"\",\"\",Z155/(1+GR!Z$27)^(Z$1-1))","v":-12.611190106495485},{"$f":"IF(AA$1=\"\",\"\",AA155/(1+GR!AA$27)^(AA$1-1))","v":-12.308412227867263},{"$f":"IF(AB$1=\"\",\"\",AB155/(1+GR!AB$27)^(AB$1-1))","v":-11.998866449993578},{"$f":"IF(AC$1=\"\",\"\",AC155/(1+GR!AC$27)^(AC$1-1))","v":-11.696032069052922},{"$f":"IF(AD$1=\"\",\"\",AD155/(1+GR!AD$27)^(AD$1-1))","v":-11.385935495176549},{"$f":"IF(AE$1=\"\",\"\",AE155/(1+GR!AE$27)^(AE$1-1))","v":-12.775791545707085},{"$f":"IF(AF$1=\"\",\"\",AF155/(1+GR!AF$27)^(AF$1-1))","v":-12.435734003090502},{"$f":"IF(AG$1=\"\",\"\",AG155/(1+GR!AG$27)^(AG$1-1))","v":-12.104097270237594},{"$f":"IF(AH$1=\"\",\"\",AH155/(1+GR!AH$27)^(AH$1-1))","v":-11.780710048842858},{"$f":"IF(AI$1=\"\",\"\",AI155/(1+GR!AI$27)^(AI$1-1))","v":-11.454231823765808},{"$f":"IF(AJ$1=\"\",\"\",AJ155/(1+GR!AJ$27)^(AJ$1-1))","v":-11.136396422163731},{"$f":"IF(AK$1=\"\",\"\",AK155/(1+GR!AK$27)^(AK$1-1))","v":-10.826993458980093},{"$f":"IF(AL$1=\"\",\"\",AL155/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM155/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN155/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO155/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP155/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ155/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR155/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS155/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT155/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU155/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV155/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW155/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX155/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY155/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ155/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA155/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB155/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC155/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD155/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE155/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF155/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG155/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH155/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI155/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ155/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK155/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL155/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM155/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN155/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO155/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",130.11908319441184,null,5.9249180151003777,{"$f":"IF(I$1=\"\",\"\",I156/(1+GR!I$27)^(I$1-1))","v":20.07329124192713},{"$f":"IF(J$1=\"\",\"\",J156/(1+GR!J$27)^(J$1-1))","v":6.3524290253561224},{"$f":"IF(K$1=\"\",\"\",K156/(1+GR!K$27)^(K$1-1))","v":2.8090107712249477},{"$f":"IF(L$1=\"\",\"\",L156/(1+GR!L$27)^(L$1-1))","v":3.3407078917498669},{"$f":"IF(M$1=\"\",\"\",M156/(1+GR!M$27)^(M$1-1))","v":3.5841794852435771},{"$f":"IF(N$1=\"\",\"\",N156/(1+GR!N$27)^(N$1-1))","v":3.6703053791565967},{"$f":"IF(O$1=\"\",\"\",O156/(1+GR!O$27)^(O$1-1))","v":3.6715565019275576},{"$f":"IF(P$1=\"\",\"\",P156/(1+GR!P$27)^(P$1-1))","v":3.6295213276091967},{"$f":"IF(Q$1=\"\",\"\",Q156/(1+GR!Q$27)^(Q$1-1))","v":4.2954054449171508},{"$f":"IF(R$1=\"\",\"\",R156/(1+GR!R$27)^(R$1-1))","v":4.1114064809749813},{"$f":"IF(S$1=\"\",\"\",S156/(1+GR!S$27)^(S$1-1))","v":4.0180916648157687},{"$f":"IF(T$1=\"\",\"\",T156/(1+GR!T$27)^(T$1-1))","v":3.9287848352057644},{"$f":"IF(U$1=\"\",\"\",U156/(1+GR!U$27)^(U$1-1))","v":3.8392549822341588},{"$f":"IF(V$1=\"\",\"\",V156/(1+GR!V$27)^(V$1-1))","v":3.7504622693004239},{"$f":"IF(W$1=\"\",\"\",W156/(1+GR!W$27)^(W$1-1))","v":3.6628917754962891},{"$f":"IF(X$1=\"\",\"\",X156/(1+GR!X$27)^(X$1-1))","v":3.8690256994436045},{"$f":"IF(Y$1=\"\",\"\",Y156/(1+GR!Y$27)^(Y$1-1))","v":3.7728703122503591},{"$f":"IF(Z$1=\"\",\"\",Z156/(1+GR!Z$27)^(Z$1-1))","v":3.6787672960230036},{"$f":"IF(AA$1=\"\",\"\",AA156/(1+GR!AA$27)^(AA$1-1))","v":4.0344748575280622},{"$f":"IF(AB$1=\"\",\"\",AB156/(1+GR!AB$27)^(AB$1-1))","v":3.9331488207823644},{"$f":"IF(AC$1=\"\",\"\",AC156/(1+GR!AC$27)^(AC$1-1))","v":3.8340790405381839},{"$f":"IF(AD$1=\"\",\"\",AD156/(1+GR!AD$27)^(AD$1-1))","v":3.7343248392020665},{"$f":"IF(AE$1=\"\",\"\",AE156/(1+GR!AE$27)^(AE$1-1))","v":3.4987244851720054},{"$f":"IF(AF$1=\"\",\"\",AF156/(1+GR!AF$27)^(AF$1-1))","v":3.4057600691966687},{"$f":"IF(AG$1=\"\",\"\",AG156/(1+GR!AG$27)^(AG$1-1))","v":3.3150984800486905},{"$f":"IF(AH$1=\"\",\"\",AH156/(1+GR!AH$27)^(AH$1-1))","v":3.2266898408747644},{"$f":"IF(AI$1=\"\",\"\",AI156/(1+GR!AI$27)^(AI$1-1))","v":3.1374330012238247},{"$f":"IF(AJ$1=\"\",\"\",AJ156/(1+GR!AJ$27)^(AJ$1-1))","v":3.0505340907750988},{"$f":"IF(AK$1=\"\",\"\",AK156/(1+GR!AK$27)^(AK$1-1))","v":2.9659352691132441},{"$f":"IF(AL$1=\"\",\"\",AL156/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM156/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN156/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO156/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP156/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ156/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR156/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS156/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT156/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU156/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV156/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW156/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX156/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY156/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ156/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA156/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB156/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC156/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD156/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE156/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF156/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG156/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH156/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI156/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ156/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK156/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL156/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM156/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN156/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO156/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",79052.700713731378,null,5077.801507159008,{"$f":"IF(I$1=\"\",\"\",I157/(1+GR!I$27)^(I$1-1))","v":7189.2111112801012},{"$f":"IF(J$1=\"\",\"\",J157/(1+GR!J$27)^(J$1-1))","v":5595.6537846530828},{"$f":"IF(K$1=\"\",\"\",K157/(1+GR!K$27)^(K$1-1))","v":2132.1155075682382},{"$f":"IF(L$1=\"\",\"\",L157/(1+GR!L$27)^(L$1-1))","v":2521.0633490234377},{"$f":"IF(M$1=\"\",\"\",M157/(1+GR!M$27)^(M$1-1))","v":2705.5789672157252},{"$f":"IF(N$1=\"\",\"\",N157/(1+GR!N$27)^(N$1-1))","v":2775.898270353287},{"$f":"IF(O$1=\"\",\"\",O157/(1+GR!O$27)^(O$1-1))","v":2782.5247793354088},{"$f":"IF(P$1=\"\",\"\",P157/(1+GR!P$27)^(P$1-1))","v":2755.3203035928273},{"$f":"IF(Q$1=\"\",\"\",Q157/(1+GR!Q$27)^(Q$1-1))","v":2953.1256013735333},{"$f":"IF(R$1=\"\",\"\",R157/(1+GR!R$27)^(R$1-1))","v":2884.8981084484399},{"$f":"IF(S$1=\"\",\"\",S157/(1+GR!S$27)^(S$1-1))","v":2821.0632310955139},{"$f":"IF(T$1=\"\",\"\",T157/(1+GR!T$27)^(T$1-1))","v":2759.5070437678796},{"$f":"IF(U$1=\"\",\"\",U157/(1+GR!U$27)^(U$1-1))","v":2697.307305522274},{"$f":"IF(V$1=\"\",\"\",V157/(1+GR!V$27)^(V$1-1))","v":2635.3040047740487},{"$f":"IF(W$1=\"\",\"\",W157/(1+GR!W$27)^(W$1-1))","v":2573.9524171745666},{"$f":"IF(X$1=\"\",\"\",X157/(1+GR!X$27)^(X$1-1))","v":2088.9348307461828},{"$f":"IF(Y$1=\"\",\"\",Y157/(1+GR!Y$27)^(Y$1-1))","v":2037.0801624026387},{"$f":"IF(Z$1=\"\",\"\",Z157/(1+GR!Z$27)^(Z$1-1))","v":1986.2922589967272},{"$f":"IF(AA$1=\"\",\"\",AA157/(1+GR!AA$27)^(AA$1-1))","v":2009.1013131019163},{"$f":"IF(AB$1=\"\",\"\",AB157/(1+GR!AB$27)^(AB$1-1))","v":1958.6431335235998},{"$f":"IF(AC$1=\"\",\"\",AC157/(1+GR!AC$27)^(AC$1-1))","v":1909.3015478883656},{"$f":"IF(AD$1=\"\",\"\",AD157/(1+GR!AD$27)^(AD$1-1))","v":1858.9741756334345},{"$f":"IF(AE$1=\"\",\"\",AE157/(1+GR!AE$27)^(AE$1-1))","v":1911.0018641324893},{"$f":"IF(AF$1=\"\",\"\",AF157/(1+GR!AF$27)^(AF$1-1))","v":1860.2216725050564},{"$f":"IF(AG$1=\"\",\"\",AG157/(1+GR!AG$27)^(AG$1-1))","v":1810.6983913757231},{"$f":"IF(AH$1=\"\",\"\",AH157/(1+GR!AH$27)^(AH$1-1))","v":1762.4052643220425},{"$f":"IF(AI$1=\"\",\"\",AI157/(1+GR!AI$27)^(AI$1-1))","v":1713.6354620062559},{"$f":"IF(AJ$1=\"\",\"\",AJ157/(1+GR!AJ$27)^(AJ$1-1))","v":1666.1545007948882},{"$f":"IF(AK$1=\"\",\"\",AK157/(1+GR!AK$27)^(AK$1-1))","v":1619.9308439646641},{"$f":"IF(AL$1=\"\",\"\",AL157/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM157/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN157/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO157/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP157/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ157/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR157/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS157/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT157/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU157/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV157/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW157/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX157/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY157/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ157/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA157/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB157/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC157/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD157/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE157/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF157/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG157/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH157/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI157/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ157/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK157/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL157/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM157/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN157/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO157/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",1168646.2385781368,null,61392.127699999997,{"$f":"IF(I$1=\"\",\"\",I158/(1+GR!I$27)^(I$1-1))","v":59316.06541062802},{"$f":"IF(J$1=\"\",\"\",J158/(1+GR!J$27)^(J$1-1))","v":57310.208126210651},{"$f":"IF(K$1=\"\",\"\",K158/(1+GR!K$27)^(K$1-1))","v":55372.181764454741},{"$f":"IF(L$1=\"\",\"\",L158/(1+GR!L$27)^(L$1-1))","v":53499.692526043233},{"$f":"IF(M$1=\"\",\"\",M158/(1+GR!M$27)^(M$1-1))","v":51690.524179751919},{"$f":"IF(N$1=\"\",\"\",N158/(1+GR!N$27)^(N$1-1))","v":49942.535439373831},{"$f":"IF(O$1=\"\",\"\",O158/(1+GR!O$27)^(O$1-1))","v":48253.657429346706},{"$f":"IF(P$1=\"\",\"\",P158/(1+GR!P$27)^(P$1-1))","v":46621.891236083778},{"$f":"IF(Q$1=\"\",\"\",Q158/(1+GR!Q$27)^(Q$1-1))","v":45045.305542109942},{"$f":"IF(R$1=\"\",\"\",R158/(1+GR!R$27)^(R$1-1))","v":43522.034340202845},{"$f":"IF(S$1=\"\",\"\",S158/(1+GR!S$27)^(S$1-1))","v":42050.27472483366},{"$f":"IF(T$1=\"\",\"\",T158/(1+GR!T$27)^(T$1-1))","v":40628.284758293397},{"$f":"IF(U$1=\"\",\"\",U158/(1+GR!U$27)^(U$1-1))","v":39254.381408979134},{"$f":"IF(V$1=\"\",\"\",V158/(1+GR!V$27)^(V$1-1))","v":37926.938559400129},{"$f":"IF(W$1=\"\",\"\",W158/(1+GR!W$27)^(W$1-1))","v":36644.385081546017},{"$f":"IF(X$1=\"\",\"\",X158/(1+GR!X$27)^(X$1-1))","v":35405.202977339155},{"$f":"IF(Y$1=\"\",\"\",Y158/(1+GR!Y$27)^(Y$1-1))","v":34207.925581970201},{"$f":"IF(Z$1=\"\",\"\",Z158/(1+GR!Z$27)^(Z$1-1))","v":33051.13582799054},{"$f":"IF(AA$1=\"\",\"\",AA158/(1+GR!AA$27)^(AA$1-1))","v":31933.464568106803},{"$f":"IF(AB$1=\"\",\"\",AB158/(1+GR!AB$27)^(AB$1-1))","v":30853.588954692565},{"$f":"IF(AC$1=\"\",\"\",AC158/(1+GR!AC$27)^(AC$1-1))","v":29810.230874099103},{"$f":"IF(AD$1=\"\",\"\",AD158/(1+GR!AD$27)^(AD$1-1))","v":28802.155433912176},{"$f":"IF(AE$1=\"\",\"\",AE158/(1+GR!AE$27)^(AE$1-1))","v":27828.16950136442},{"$f":"IF(AF$1=\"\",\"\",AF158/(1+GR!AF$27)^(AF$1-1))","v":26887.12029117336},{"$f":"IF(AG$1=\"\",\"\",AG158/(1+GR!AG$27)^(AG$1-1))","v":25977.894001133682},{"$f":"IF(AH$1=\"\",\"\",AH158/(1+GR!AH$27)^(AH$1-1))","v":25099.41449384897},{"$f":"IF(AI$1=\"\",\"\",AI158/(1+GR!AI$27)^(AI$1-1))","v":24250.642023042481},{"$f":"IF(AJ$1=\"\",\"\",AJ158/(1+GR!AJ$27)^(AJ$1-1))","v":23430.572002939596},{"$f":"IF(AK$1=\"\",\"\",AK158/(1+GR!AK$27)^(AK$1-1))","v":22638.233819265315},{"$f":"IF(AL$1=\"\",\"\",AL158/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM158/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN158/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO158/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP158/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ158/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR158/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS158/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT158/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU158/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV158/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW158/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX158/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY158/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ158/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA158/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB158/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC158/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD158/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE158/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF158/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG158/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH158/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI158/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ158/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK158/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL158/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM158/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN158/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO158/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",3327.3796449368747,null,204.46945429610909,{"$f":"IF(I$1=\"\",\"\",I159/(1+GR!I$27)^(I$1-1))","v":252.00821869886673},{"$f":"IF(J$1=\"\",\"\",J159/(1+GR!J$27)^(J$1-1))","v":190.34622696132377},{"$f":"IF(K$1=\"\",\"\",K159/(1+GR!K$27)^(K$1-1))","v":65.414171367733616},{"$f":"IF(L$1=\"\",\"\",L159/(1+GR!L$27)^(L$1-1))","v":74.792708765437311},{"$f":"IF(M$1=\"\",\"\",M159/(1+GR!M$27)^(M$1-1))","v":79.686384728212388},{"$f":"IF(N$1=\"\",\"\",N159/(1+GR!N$27)^(N$1-1))","v":81.8976035183845},{"$f":"IF(O$1=\"\",\"\",O159/(1+GR!O$27)^(O$1-1))","v":82.506540423920995},{"$f":"IF(P$1=\"\",\"\",P159/(1+GR!P$27)^(P$1-1))","v":83.214807968420772},{"$f":"IF(Q$1=\"\",\"\",Q159/(1+GR!Q$27)^(Q$1-1))","v":82.280444800920932},{"$f":"IF(R$1=\"\",\"\",R159/(1+GR!R$27)^(R$1-1))","v":81.012600047527158},{"$f":"IF(S$1=\"\",\"\",S159/(1+GR!S$27)^(S$1-1))","v":85.375489793411674},{"$f":"IF(T$1=\"\",\"\",T159/(1+GR!T$27)^(T$1-1))","v":90.207962634828192},{"$f":"IF(U$1=\"\",\"\",U159/(1+GR!U$27)^(U$1-1))","v":93.654412834942349},{"$f":"IF(V$1=\"\",\"\",V159/(1+GR!V$27)^(V$1-1))","v":97.60704221809803},{"$f":"IF(W$1=\"\",\"\",W159/(1+GR!W$27)^(W$1-1))","v":100.31194711300255},{"$f":"IF(X$1=\"\",\"\",X159/(1+GR!X$27)^(X$1-1))","v":103.52801812009687},{"$f":"IF(Y$1=\"\",\"\",Y159/(1+GR!Y$27)^(Y$1-1))","v":105.60787546431004},{"$f":"IF(Z$1=\"\",\"\",Z159/(1+GR!Z$27)^(Z$1-1))","v":108.18927569833642},{"$f":"IF(AA$1=\"\",\"\",AA159/(1+GR!AA$27)^(AA$1-1))","v":109.7297358247999},{"$f":"IF(AB$1=\"\",\"\",AB159/(1+GR!AB$27)^(AB$1-1))","v":111.75590409641867},{"$f":"IF(AC$1=\"\",\"\",AC159/(1+GR!AC$27)^(AC$1-1))","v":112.82565514830729},{"$f":"IF(AD$1=\"\",\"\",AD159/(1+GR!AD$27)^(AD$1-1))","v":114.36291561714181},{"$f":"IF(AE$1=\"\",\"\",AE159/(1+GR!AE$27)^(AE$1-1))","v":115.02030344190463},{"$f":"IF(AF$1=\"\",\"\",AF159/(1+GR!AF$27)^(AF$1-1))","v":116.12632846322231},{"$f":"IF(AG$1=\"\",\"\",AG159/(1+GR!AG$27)^(AG$1-1))","v":116.42251026028872},{"$f":"IF(AH$1=\"\",\"\",AH159/(1+GR!AH$27)^(AH$1-1))","v":117.14850907530763},{"$f":"IF(AI$1=\"\",\"\",AI159/(1+GR!AI$27)^(AI$1-1))","v":117.12903780455405},{"$f":"IF(AJ$1=\"\",\"\",AJ159/(1+GR!AJ$27)^(AJ$1-1))","v":117.52092334613849},{"$f":"IF(AK$1=\"\",\"\",AK159/(1+GR!AK$27)^(AK$1-1))","v":117.22663640490715},{"$f":"IF(AL$1=\"\",\"\",AL159/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM159/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN159/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO159/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP159/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ159/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR159/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS159/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT159/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU159/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV159/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW159/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX159/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY159/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ159/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA159/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB159/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC159/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD159/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE159/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF159/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG159/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH159/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI159/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ159/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK159/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL159/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM159/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN159/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO159/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",53805311.371634535,null,{"$f":"IF(H181=\"\",\"\",SUM(H187:H194))","v":1594380.640812919},{"$f":"IF(I181=\"\",\"\",SUM(I187:I194))","v":1557318.4500926766},{"$f":"IF(J181=\"\",\"\",SUM(J187:J194))","v":1523877.4875741443},1524962.1443516118,1535467.120430781,1559398.2375442609,1592136.1479666005,1625652.2790896213,1652929.1667788613,1687755.7693191448,1734720.1206169056,1770159.1126352192,1804835.2295723974,1834829.0319586992,1861826.755325763,1884527.0442234743,1903264.5509006754,1916563.9367397793,1931578.2007457486,1942101.5399376431,1949255.414291709,1956378.2226878973,1958051.5199268619,1955858.2113247132,1951965.4979908583,1943983.8873226175,1933994.801250966,1920687.5100567695,1906627.1776000003,1890226.162565202,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H197:BO197)","v":-47737.703736535172},null,{"$f":"H162","v":-7725.6261352853253},{"$f":"IF(I$1=\"\",\"\",I162/(1+GR!I$27)^(I$1-1))","v":-6959.8391039829994},{"$f":"IF(J$1=\"\",\"\",J162/(1+GR!J$27)^(J$1-1))","v":-6450.1467771084872},{"$f":"IF(K$1=\"\",\"\",K162/(1+GR!K$27)^(K$1-1))","v":-5954.9180973280118},{"$f":"IF(L$1=\"\",\"\",L162/(1+GR!L$27)^(L$1-1))","v":-5473.8257343266268},{"$f":"IF(M$1=\"\",\"\",M162/(1+GR!M$27)^(M$1-1))","v":-5006.5489073930485},{"$f":"IF(N$1=\"\",\"\",N162/(1+GR!N$27)^(N$1-1))","v":-4552.7732689666436},{"$f":"IF(O$1=\"\",\"\",O162/(1+GR!O$27)^(O$1-1))","v":-4123.8963793484672},{"$f":"IF(P$1=\"\",\"\",P162/(1+GR!P$27)^(P$1-1))","v":-3707.560639691073},{"$f":"IF(Q$1=\"\",\"\",Q162/(1+GR!Q$27)^(Q$1-1))","v":-3303.4776001057944},{"$f":"IF(R$1=\"\",\"\",R162/(1+GR!R$27)^(R$1-1))","v":-2911.3646883280549},{"$f":"IF(S$1=\"\",\"\",S162/(1+GR!S$27)^(S$1-1))","v":-2530.9451012305326},{"$f":"IF(T$1=\"\",\"\",T162/(1+GR!T$27)^(T$1-1))","v":-2105.7971876139641},{"$f":"IF(U$1=\"\",\"\",U162/(1+GR!U$27)^(U$1-1))","v":-1693.5466914191927},{"$f":"IF(V$1=\"\",\"\",V162/(1+GR!V$27)^(V$1-1))","v":-1293.8945492597438},{"$f":"IF(W$1=\"\",\"\",W162/(1+GR!W$27)^(W$1-1))","v":-906.5477491696679},{"$f":"IF(X$1=\"\",\"\",X162/(1+GR!X$27)^(X$1-1))","v":-531.21922285526375},{"$f":"IF(Y$1=\"\",\"\",Y162/(1+GR!Y$27)^(Y$1-1))","v":-207.75658841000532},{"$f":"IF(Z$1=\"\",\"\",Z162/(1+GR!Z$27)^(Z$1-1))","v":105.49646927865979},{"$f":"IF(AA$1=\"\",\"\",AA162/(1+GR!AA$27)^(AA$1-1))","v":408.781331457151},{"$f":"IF(AB$1=\"\",\"\",AB162/(1+GR!AB$27)^(AB$1-1))","v":702.33439379763217},{"$f":"IF(AC$1=\"\",\"\",AC162/(1+GR!AC$27)^(AC$1-1))","v":986.38715873087767},{"$f":"IF(AD$1=\"\",\"\",AD162/(1+GR!AD$27)^(AD$1-1))","v":1220.284755861235},{"$f":"IF(AE$1=\"\",\"\",AE162/(1+GR!AE$27)^(AE$1-1))","v":1446.4094452446752},{"$f":"IF(AF$1=\"\",\"\",AF162/(1+GR!AF$27)^(AF$1-1))","v":1664.94938331812},{"$f":"IF(AG$1=\"\",\"\",AG162/(1+GR!AG$27)^(AG$1-1))","v":1876.0887463973911},{"$f":"IF(AH$1=\"\",\"\",AH162/(1+GR!AH$27)^(AH$1-1))","v":2080.0078076583604},{"$f":"IF(AI$1=\"\",\"\",AI162/(1+GR!AI$27)^(AI$1-1))","v":2245.7803717606193},{"$f":"IF(AJ$1=\"\",\"\",AJ162/(1+GR!AJ$27)^(AJ$1-1))","v":2405.6619635146039},{"$f":"IF(AK$1=\"\",\"\",AK162/(1+GR!AK$27)^(AK$1-1))","v":2559.7988582683906},{"$f":"IF(AL$1=\"\",\"\",AL162/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM162/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN162/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO162/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP162/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ162/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR162/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS162/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT162/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU162/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV162/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW162/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX162/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY162/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ162/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA162/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB162/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC162/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD162/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE162/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF162/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG162/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH162/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI162/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ162/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK162/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL162/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM162/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN162/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO162/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H198:BO198)","v":4357585.5926618781},null,{"$f":"H163","v":165289.03874082805},{"$f":"IF(I$1=\"\",\"\",I163/(1+GR!I$27)^(I$1-1))","v":163632.28490309927},{"$f":"IF(J$1=\"\",\"\",J163/(1+GR!J$27)^(J$1-1))","v":161166.5367181724},{"$f":"IF(K$1=\"\",\"\",K163/(1+GR!K$27)^(K$1-1))","v":158762.18608756439},{"$f":"IF(L$1=\"\",\"\",L163/(1+GR!L$27)^(L$1-1))","v":156642.80020632254},{"$f":"IF(M$1=\"\",\"\",M163/(1+GR!M$27)^(M$1-1))","v":154768.08477912954},{"$f":"IF(N$1=\"\",\"\",N163/(1+GR!N$27)^(N$1-1))","v":153091.59583790114},{"$f":"IF(O$1=\"\",\"\",O163/(1+GR!O$27)^(O$1-1))","v":151656.66694177032},{"$f":"IF(P$1=\"\",\"\",P163/(1+GR!P$27)^(P$1-1))","v":150376.82348569171},{"$f":"IF(Q$1=\"\",\"\",Q163/(1+GR!Q$27)^(Q$1-1))","v":149166.61774964456},{"$f":"IF(R$1=\"\",\"\",R163/(1+GR!R$27)^(R$1-1))","v":148094.15031203767},{"$f":"IF(S$1=\"\",\"\",S163/(1+GR!S$27)^(S$1-1))","v":147012.7019562604},{"$f":"IF(T$1=\"\",\"\",T163/(1+GR!T$27)^(T$1-1))","v":146226.34696276326},{"$f":"IF(U$1=\"\",\"\",U163/(1+GR!U$27)^(U$1-1))","v":145407.58658689033},{"$f":"IF(V$1=\"\",\"\",V163/(1+GR!V$27)^(V$1-1))","v":144594.63557882854},{"$f":"IF(W$1=\"\",\"\",W163/(1+GR!W$27)^(W$1-1))","v":143815.03482978966},{"$f":"IF(X$1=\"\",\"\",X163/(1+GR!X$27)^(X$1-1))","v":143111.44159721528},{"$f":"IF(Y$1=\"\",\"\",Y163/(1+GR!Y$27)^(Y$1-1))","v":142307.48232458715},{"$f":"IF(Z$1=\"\",\"\",Z163/(1+GR!Z$27)^(Z$1-1))","v":141500.63573876495},{"$f":"IF(AA$1=\"\",\"\",AA163/(1+GR!AA$27)^(AA$1-1))","v":140666.83122109473},{"$f":"IF(AB$1=\"\",\"\",AB163/(1+GR!AB$27)^(AB$1-1))","v":139795.61722858559},{"$f":"IF(AC$1=\"\",\"\",AC163/(1+GR!AC$27)^(AC$1-1))","v":138926.6768601904},{"$f":"IF(AD$1=\"\",\"\",AD163/(1+GR!AD$27)^(AD$1-1))","v":137883.53673829988},{"$f":"IF(AE$1=\"\",\"\",AE163/(1+GR!AE$27)^(AE$1-1))","v":136823.7569290745},{"$f":"IF(AF$1=\"\",\"\",AF163/(1+GR!AF$27)^(AF$1-1))","v":135736.39011348388},{"$f":"IF(AG$1=\"\",\"\",AG163/(1+GR!AG$27)^(AG$1-1))","v":134637.5492299227},{"$f":"IF(AH$1=\"\",\"\",AH163/(1+GR!AH$27)^(AH$1-1))","v":133533.17292191545},{"$f":"IF(AI$1=\"\",\"\",AI163/(1+GR!AI$27)^(AI$1-1))","v":132260.74119114326},{"$f":"IF(AJ$1=\"\",\"\",AJ163/(1+GR!AJ$27)^(AJ$1-1))","v":130982.35632438523},{"$f":"IF(AK$1=\"\",\"\",AK163/(1+GR!AK$27)^(AK$1-1))","v":129716.31256652136},{"$f":"IF(AL$1=\"\",\"\",AL163/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM163/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN163/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO163/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP163/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ163/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR163/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS163/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT163/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU163/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV163/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW163/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX163/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY163/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ163/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA163/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB163/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC163/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD163/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE163/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF163/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG163/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH163/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI163/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ163/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK163/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL163/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM163/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN163/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO163/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H199:BO199)","v":1256761.9541321124},null,{"$f":"H164","v":33161.762700220417},{"$f":"IF(I$1=\"\",\"\",I164/(1+GR!I$27)^(I$1-1))","v":33122.363577291049},{"$f":"IF(J$1=\"\",\"\",J164/(1+GR!J$27)^(J$1-1))","v":33346.181049536048},{"$f":"IF(K$1=\"\",\"\",K164/(1+GR!K$27)^(K$1-1))","v":32569.14501313063},{"$f":"IF(L$1=\"\",\"\",L164/(1+GR!L$27)^(L$1-1))","v":31868.961979853677},{"$f":"IF(M$1=\"\",\"\",M164/(1+GR!M$27)^(M$1-1))","v":31196.104501642618},{"$f":"IF(N$1=\"\",\"\",N164/(1+GR!N$27)^(N$1-1))","v":30671.169138579739},{"$f":"IF(O$1=\"\",\"\",O164/(1+GR!O$27)^(O$1-1))","v":30225.582850574472},{"$f":"IF(P$1=\"\",\"\",P164/(1+GR!P$27)^(P$1-1))","v":30199.181016313196},{"$f":"IF(Q$1=\"\",\"\",Q164/(1+GR!Q$27)^(Q$1-1))","v":29849.851426591744},{"$f":"IF(R$1=\"\",\"\",R164/(1+GR!R$27)^(R$1-1))","v":29554.134767006643},{"$f":"IF(S$1=\"\",\"\",S164/(1+GR!S$27)^(S$1-1))","v":31577.946219640129},{"$f":"IF(T$1=\"\",\"\",T164/(1+GR!T$27)^(T$1-1))","v":34042.808284890663},{"$f":"IF(U$1=\"\",\"\",U164/(1+GR!U$27)^(U$1-1))","v":36061.198621852942},{"$f":"IF(V$1=\"\",\"\",V164/(1+GR!V$27)^(V$1-1))","v":38340.036479468174},{"$f":"IF(W$1=\"\",\"\",W164/(1+GR!W$27)^(W$1-1))","v":40235.252589618794},{"$f":"IF(X$1=\"\",\"\",X164/(1+GR!X$27)^(X$1-1))","v":42429.426878056038},{"$f":"IF(Y$1=\"\",\"\",Y164/(1+GR!Y$27)^(Y$1-1))","v":44084.324286711009},{"$f":"IF(Z$1=\"\",\"\",Z164/(1+GR!Z$27)^(Z$1-1))","v":46084.612245653741},{"$f":"IF(AA$1=\"\",\"\",AA164/(1+GR!AA$27)^(AA$1-1))","v":47639.583619659745},{"$f":"IF(AB$1=\"\",\"\",AB164/(1+GR!AB$27)^(AB$1-1))","v":49387.869782776608},{"$f":"IF(AC$1=\"\",\"\",AC164/(1+GR!AC$27)^(AC$1-1))","v":50797.501103067341},{"$f":"IF(AD$1=\"\",\"\",AD164/(1+GR!AD$27)^(AD$1-1))","v":52406.466125492494},{"$f":"IF(AE$1=\"\",\"\",AE164/(1+GR!AE$27)^(AE$1-1))","v":53514.018217252698},{"$f":"IF(AF$1=\"\",\"\",AF164/(1+GR!AF$27)^(AF$1-1))","v":54941.490173265527},{"$f":"IF(AG$1=\"\",\"\",AG164/(1+GR!AG$27)^(AG$1-1))","v":55948.685467690397},{"$f":"IF(AH$1=\"\",\"\",AH164/(1+GR!AH$27)^(AH$1-1))","v":57113.849205920233},{"$f":"IF(AI$1=\"\",\"\",AI164/(1+GR!AI$27)^(AI$1-1))","v":57916.444866319514},{"$f":"IF(AJ$1=\"\",\"\",AJ164/(1+GR!AJ$27)^(AJ$1-1))","v":58948.241435072057},{"$f":"IF(AK$1=\"\",\"\",AK164/(1+GR!AK$27)^(AK$1-1))","v":59527.760508963976},{"$f":"IF(AL$1=\"\",\"\",AL164/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM164/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN164/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO164/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP164/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ164/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR164/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS164/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT164/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU164/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV164/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW164/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX164/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY164/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ164/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA164/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB164/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC164/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD164/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE164/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF164/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG164/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH164/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI164/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ164/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK164/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL164/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM164/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN164/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO164/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H200:BO200)","v":5566609.8430574564},null,{"$f":"IF(H181=\"\",\"\",SUM(H197:H199))","v":190725.17530576314},{"$f":"IF(I181=\"\",\"\",SUM(I197:I199))","v":189794.80937640733},188062.57099059995,185376.41300336699,183037.93645184961,180957.64037337911,179209.99170751424,177758.35341299634,176868.44386231384,175712.9915761305,174736.92039071626,176059.70307466999,178163.35806003996,179775.23851732409,181640.77750903697,183143.73967023878,185009.64925241604,186184.05002288817,187690.74445369735,188715.19617221161,189885.82140515983,190710.56512198862,191510.28761965362,191784.18459157186,192342.82967006753,192462.32344401049,192727.02993549407,192422.96642922339,192336.25972297188,191803.87193375375,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H202:BO202)","v":11048804.734458445},null,{"$f":"H167","v":75334.90214878101},{"$f":"IF(I$1=\"\",\"\",I167/(1+GR!I$27)^(I$1-1))","v":82409.832089710049},{"$f":"IF(J$1=\"\",\"\",J167/(1+GR!J$27)^(J$1-1))","v":90149.190233787172},{"$f":"IF(K$1=\"\",\"\",K167/(1+GR!K$27)^(K$1-1))","v":98615.375055742872},{"$f":"IF(L$1=\"\",\"\",L167/(1+GR!L$27)^(L$1-1))","v":107876.64506097788},{"$f":"IF(M$1=\"\",\"\",M167/(1+GR!M$27)^(M$1-1))","v":118007.66911887843},{"$f":"IF(N$1=\"\",\"\",N167/(1+GR!N$27)^(N$1-1))","v":129090.1284796079},{"$f":"IF(O$1=\"\",\"\",O167/(1+GR!O$27)^(O$1-1))","v":141213.37532812761},{"$f":"IF(P$1=\"\",\"\",P167/(1+GR!P$27)^(P$1-1))","v":154475.1531850301},{"$f":"IF(Q$1=\"\",\"\",Q167/(1+GR!Q$27)^(Q$1-1))","v":168982.38496240685},{"$f":"IF(R$1=\"\",\"\",R167/(1+GR!R$27)^(R$1-1))","v":184852.03502844163},{"$f":"IF(S$1=\"\",\"\",S167/(1+GR!S$27)^(S$1-1))","v":202212.0522311127},{"$f":"IF(T$1=\"\",\"\",T167/(1+GR!T$27)^(T$1-1))","v":221202.40148412154},{"$f":"IF(U$1=\"\",\"\",U167/(1+GR!U$27)^(U$1-1))","v":241976.19223219564},{"$f":"IF(V$1=\"\",\"\",V167/(1+GR!V$27)^(V$1-1))","v":264700.91289400181},{"$f":"IF(W$1=\"\",\"\",W167/(1+GR!W$27)^(W$1-1))","v":289559.78123535158},{"$f":"IF(X$1=\"\",\"\",X167/(1+GR!X$27)^(X$1-1))","v":316753.22156006307},{"$f":"IF(Y$1=\"\",\"\",Y167/(1+GR!Y$27)^(Y$1-1))","v":346500.48062831239},{"$f":"IF(Z$1=\"\",\"\",Z167/(1+GR!Z$27)^(Z$1-1))","v":379041.39533079765},{"$f":"IF(AA$1=\"\",\"\",AA167/(1+GR!AA$27)^(AA$1-1))","v":414638.32637055946},{"$f":"IF(AB$1=\"\",\"\",AB167/(1+GR!AB$27)^(AB$1-1))","v":453578.27354275121},{"$f":"IF(AC$1=\"\",\"\",AC167/(1+GR!AC$27)^(AC$1-1))","v":496175.18966676621},{"$f":"IF(AD$1=\"\",\"\",AD167/(1+GR!AD$27)^(AD$1-1))","v":542772.51182677574},{"$f":"IF(AE$1=\"\",\"\",AE167/(1+GR!AE$27)^(AE$1-1))","v":593745.93032876856},{"$f":"IF(AF$1=\"\",\"\",AF167/(1+GR!AF$27)^(AF$1-1))","v":649506.41769877495},{"$f":"IF(AG$1=\"\",\"\",AG167/(1+GR!AG$27)^(AG$1-1))","v":710503.54214352951},{"$f":"IF(AH$1=\"\",\"\",AH167/(1+GR!AH$27)^(AH$1-1))","v":777229.09218831314},{"$f":"IF(AI$1=\"\",\"\",AI167/(1+GR!AI$27)^(AI$1-1))","v":850221.04171556362},{"$f":"IF(AJ$1=\"\",\"\",AJ167/(1+GR!AJ$27)^(AJ$1-1))","v":930067.8873723296},{"$f":"IF(AK$1=\"\",\"\",AK167/(1+GR!AK$27)^(AK$1-1))","v":1017413.3933168617},{"$f":"IF(AL$1=\"\",\"\",AL167/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM167/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN167/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO167/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP167/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ167/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR167/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS167/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT167/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU167/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV167/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW167/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX167/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY167/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ167/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA167/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB167/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC167/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD167/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE167/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF167/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG167/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH167/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI167/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ167/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK167/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL167/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM167/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN167/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO167/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",2068563.1010099771,null,{"$f":"H168","v":13941.660647785937},{"$f":"IF(I$1=\"\",\"\",I168/(1+GR!I$27)^(I$1-1))","v":15253.155137014766},{"$f":"IF(J$1=\"\",\"\",J168/(1+GR!J$27)^(J$1-1))","v":16688.631450324796},{"$f":"IF(K$1=\"\",\"\",K168/(1+GR!K$27)^(K$1-1))","v":18259.870907149852},{"$f":"IF(L$1=\"\",\"\",L168/(1+GR!L$27)^(L$1-1))","v":19979.780371301407},{"$f":"IF(M$1=\"\",\"\",M168/(1+GR!M$27)^(M$1-1))","v":21862.500377635071},{"$f":"IF(N$1=\"\",\"\",N168/(1+GR!N$27)^(N$1-1))","v":23923.523704734358},{"$f":"IF(O$1=\"\",\"\",O168/(1+GR!O$27)^(O$1-1))","v":26179.825408546851},{"$f":"IF(P$1=\"\",\"\",P168/(1+GR!P$27)^(P$1-1))","v":28650.005431080292},{"$f":"IF(Q$1=\"\",\"\",Q168/(1+GR!Q$27)^(Q$1-1))","v":31354.445007183611},{"$f":"IF(R$1=\"\",\"\",R168/(1+GR!R$27)^(R$1-1))","v":34315.478212063674},{"$f":"IF(S$1=\"\",\"\",S168/(1+GR!S$27)^(S$1-1))","v":37557.58012357993},{"$f":"IF(T$1=\"\",\"\",T168/(1+GR!T$27)^(T$1-1))","v":41107.573217681209},{"$f":"IF(U$1=\"\",\"\",U168/(1+GR!U$27)^(U$1-1))","v":44994.853773879906},{"$f":"IF(V$1=\"\",\"\",V168/(1+GR!V$27)^(V$1-1))","v":49251.640241805791},{"$f":"IF(W$1=\"\",\"\",W168/(1+GR!W$27)^(W$1-1))","v":53913.245711192278},{"$f":"IF(X$1=\"\",\"\",X168/(1+GR!X$27)^(X$1-1))","v":59018.3768378194},{"$f":"IF(Y$1=\"\",\"\",Y168/(1+GR!Y$27)^(Y$1-1))","v":64609.461808845525},{"$f":"IF(Z$1=\"\",\"\",Z168/(1+GR!Z$27)^(Z$1-1))","v":70733.010184654209},{"$f":"IF(AA$1=\"\",\"\",AA168/(1+GR!AA$27)^(AA$1-1))","v":77440.007733089384},{"$f":"IF(AB$1=\"\",\"\",AB168/(1+GR!AB$27)^(AB$1-1))","v":84786.349678235754},{"$f":"IF(AC$1=\"\",\"\",AC168/(1+GR!AC$27)^(AC$1-1))","v":92833.316122458054},{"$f":"IF(AD$1=\"\",\"\",AD168/(1+GR!AD$27)^(AD$1-1))","v":101648.09377024947},{"$f":"IF(AE$1=\"\",\"\",AE168/(1+GR!AE$27)^(AE$1-1))","v":111304.34848886594},{"$f":"IF(AF$1=\"\",\"\",AF168/(1+GR!AF$27)^(AF$1-1))","v":121882.85368737693},{"$f":"IF(AG$1=\"\",\"\",AG168/(1+GR!AG$27)^(AG$1-1))","v":133472.17998664771},{"$f":"IF(AH$1=\"\",\"\",AH168/(1+GR!AH$27)^(AH$1-1))","v":146169.45219228778},{"$f":"IF(AI$1=\"\",\"\",AI168/(1+GR!AI$27)^(AI$1-1))","v":160081.18017559414},{"$f":"IF(AJ$1=\"\",\"\",AJ168/(1+GR!AJ$27)^(AJ$1-1))","v":175324.1709193206},{"$f":"IF(AK$1=\"\",\"\",AK168/(1+GR!AK$27)^(AK$1-1))","v":192026.52970157246},{"$f":"IF(AL$1=\"\",\"\",AL168/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM168/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN168/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO168/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP168/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ168/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR168/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS168/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT168/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU168/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV168/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW168/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX168/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY168/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ168/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA168/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB168/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC168/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD168/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE168/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF168/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG168/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH168/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI168/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ168/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK168/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL168/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM168/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN168/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO168/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H204:BO204)","v":13117367.835468419},null,{"$f":"IF(H181=\"\",\"\",SUM(H202:H203))","v":89276.562796566941},{"$f":"IF(I181=\"\",\"\",SUM(I202:I203))","v":97662.987226724814},106837.82168411197,116875.24596289272,127856.4254322793,139870.1694965135,153013.65218434227,167393.20073667448,183125.15861611039,200336.82996959047,219167.5132405053,239769.63235469261,262309.97470180277,286971.04600607557,313952.55313580763,343473.02694654383,375771.59839788248,411109.94243715791,449774.40551545186,492078.33410364884,538364.62322098692,589008.50578922429,644420.60559702525,705050.27881763456,771389.2713861519,843975.72213017719,923398.54438060091,1010302.2218911578,1105392.0582916501,1209439.9230184341,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H206:BO206)","v":71207586.909295708},null,{"$f":"H171","v":3089378.458636364},{"$f":"IF(I$1=\"\",\"\",I171/(1+GR!I$27)^(I$1-1))","v":3030874.2868592893},{"$f":"IF(J$1=\"\",\"\",J171/(1+GR!J$27)^(J$1-1))","v":2973478.0201709401},{"$f":"IF(K$1=\"\",\"\",K171/(1+GR!K$27)^(K$1-1))","v":2917168.6779532107},{"$f":"IF(L$1=\"\",\"\",L171/(1+GR!L$27)^(L$1-1))","v":2861925.6769021163},{"$f":"IF(M$1=\"\",\"\",M171/(1+GR!M$27)^(M$1-1))","v":2807728.8235037774},{"$f":"IF(N$1=\"\",\"\",N171/(1+GR!N$27)^(N$1-1))","v":2754558.3066528845},{"$f":"IF(O$1=\"\",\"\",O171/(1+GR!O$27)^(O$1-1))","v":2702394.6904109558},{"$f":"IF(P$1=\"\",\"\",P171/(1+GR!P$27)^(P$1-1))","v":2651218.9069017246},{"$f":"IF(Q$1=\"\",\"\",Q171/(1+GR!Q$27)^(Q$1-1))","v":2601012.2493410744},{"$f":"IF(R$1=\"\",\"\",R171/(1+GR!R$27)^(R$1-1))","v":2551756.3651989633},{"$f":"IF(S$1=\"\",\"\",S171/(1+GR!S$27)^(S$1-1))","v":2503433.2494908478},{"$f":"IF(T$1=\"\",\"\",T171/(1+GR!T$27)^(T$1-1))","v":2456025.2381961425},{"$f":"IF(U$1=\"\",\"\",U171/(1+GR!U$27)^(U$1-1))","v":2409515.0018013176},{"$f":"IF(V$1=\"\",\"\",V171/(1+GR!V$27)^(V$1-1))","v":2363885.5389652732},{"$f":"IF(W$1=\"\",\"\",W171/(1+GR!W$27)^(W$1-1))","v":2319120.1703046751},{"$f":"IF(X$1=\"\",\"\",X171/(1+GR!X$27)^(X$1-1))","v":2275202.5322969737},{"$f":"IF(Y$1=\"\",\"\",Y171/(1+GR!Y$27)^(Y$1-1))","v":2232116.5712988861},{"$f":"IF(Z$1=\"\",\"\",Z171/(1+GR!Z$27)^(Z$1-1))","v":2189846.5376781542},{"$f":"IF(AA$1=\"\",\"\",AA171/(1+GR!AA$27)^(AA$1-1))","v":2148376.9800564232},{"$f":"IF(AB$1=\"\",\"\",AB171/(1+GR!AB$27)^(AB$1-1))","v":2107692.739661152},{"$f":"IF(AC$1=\"\",\"\",AC171/(1+GR!AC$27)^(AC$1-1))","v":2067778.9447844778},{"$f":"IF(AD$1=\"\",\"\",AD171/(1+GR!AD$27)^(AD$1-1))","v":2028621.0053470137},{"$f":"IF(AE$1=\"\",\"\",AE171/(1+GR!AE$27)^(AE$1-1))","v":1990204.6075645969},{"$f":"IF(AF$1=\"\",\"\",AF171/(1+GR!AF$27)^(AF$1-1))","v":1952515.7087160312},{"$f":"IF(AG$1=\"\",\"\",AG171/(1+GR!AG$27)^(AG$1-1))","v":1915540.5320099117},{"$f":"IF(AH$1=\"\",\"\",AH171/(1+GR!AH$27)^(AH$1-1))","v":1879265.5615486614},{"$f":"IF(AI$1=\"\",\"\",AI171/(1+GR!AI$27)^(AI$1-1))","v":1843677.5373879333},{"$f":"IF(AJ$1=\"\",\"\",AJ171/(1+GR!AJ$27)^(AJ$1-1))","v":1808763.4506895726},{"$f":"IF(AK$1=\"\",\"\",AK171/(1+GR!AK$27)^(AK$1-1))","v":1774510.5389663696},{"$f":"IF(AL$1=\"\",\"\",AL171/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM171/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN171/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO171/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP171/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ171/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR171/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS171/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT171/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU171/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV171/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW171/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX171/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY171/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ171/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA171/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB171/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC171/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD171/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE171/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF171/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG171/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH171/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI171/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ171/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK171/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL171/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM171/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN171/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO171/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H206*1000)/H212,\"\")","v":60224.666799675542},{"$f":"IF(I$1=\"\",\"\",IFERROR((I206*1000)/I212,\"\"))","v":58504.981043601241},{"$f":"IF(J$1=\"\",\"\",IFERROR((J206*1000)/J212,\"\"))","v":56834.40006895284},55211.52171283494,53634.983850424367,52103.463251702749,50615.674470834361,49170.368767257496,47766.333057583332,46402.388897422883,45077.39149228741,43790.22873673209,42539.820280936387,41325.116623937814,40145.09823275797,38998.774686681514,37885.183845969746,36803.391044311255,35752.48830433171,34731.593575504368,33739.849993821685,32776.425162606662,31840.510453860225,30931.320329558312,30048.091682329017,29190.083194956307,28356.574718172826,27546.866666219583,26760.279429665028,25996.152804990859,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H208:BO208)","v":11392376.861170074},null,{"$f":"H173","v":494264.23777564714},{"$f":"IF(I$1=\"\",\"\",I173/(1+GR!I$27)^(I$1-1))","v":484904.25800714223},{"$f":"IF(J$1=\"\",\"\",J173/(1+GR!J$27)^(J$1-1))","v":475721.53002942243},{"$f":"IF(K$1=\"\",\"\",K173/(1+GR!K$27)^(K$1-1))","v":466712.69719021802},{"$f":"IF(L$1=\"\",\"\",L173/(1+GR!L$27)^(L$1-1))","v":457874.46640284767},{"$f":"IF(M$1=\"\",\"\",M173/(1+GR!M$27)^(M$1-1))","v":449203.6069424653},{"$f":"IF(N$1=\"\",\"\",N173/(1+GR!N$27)^(N$1-1))","v":440696.94926510076},{"$f":"IF(O$1=\"\",\"\",O173/(1+GR!O$27)^(O$1-1))","v":432351.38384906604},{"$f":"IF(P$1=\"\",\"\",P173/(1+GR!P$27)^(P$1-1))","v":424163.86005830124},{"$f":"IF(Q$1=\"\",\"\",Q173/(1+GR!Q$27)^(Q$1-1))","v":416131.38502724556},{"$f":"IF(R$1=\"\",\"\",R173/(1+GR!R$27)^(R$1-1))","v":408251.02256682632},{"$f":"IF(S$1=\"\",\"\",S173/(1+GR!S$27)^(S$1-1))","v":400519.89209116466},{"$f":"IF(T$1=\"\",\"\",T173/(1+GR!T$27)^(T$1-1))","v":392935.1675646074},{"$f":"IF(U$1=\"\",\"\",U173/(1+GR!U$27)^(U$1-1))","v":385494.0764686981},{"$f":"IF(V$1=\"\",\"\",V173/(1+GR!V$27)^(V$1-1))","v":378193.89878871117},{"$f":"IF(W$1=\"\",\"\",W173/(1+GR!W$27)^(W$1-1))","v":371031.96601937915},{"$f":"IF(X$1=\"\",\"\",X173/(1+GR!X$27)^(X$1-1))","v":364005.66018944705},{"$f":"IF(Y$1=\"\",\"\",Y173/(1+GR!Y$27)^(Y$1-1))","v":357112.41290470003},{"$f":"IF(Z$1=\"\",\"\",Z173/(1+GR!Z$27)^(Z$1-1))","v":350349.7044091135},{"$f":"IF(AA$1=\"\",\"\",AA173/(1+GR!AA$27)^(AA$1-1))","v":343715.06266378163},{"$f":"IF(AB$1=\"\",\"\",AB173/(1+GR!AB$27)^(AB$1-1))","v":337206.06244328874},{"$f":"IF(AC$1=\"\",\"\",AC173/(1+GR!AC$27)^(AC$1-1))","v":330820.32444919372},{"$f":"IF(AD$1=\"\",\"\",AD173/(1+GR!AD$27)^(AD$1-1))","v":324555.51444030076},{"$f":"IF(AE$1=\"\",\"\",AE173/(1+GR!AE$27)^(AE$1-1))","v":318409.34237940237},{"$f":"IF(AF$1=\"\",\"\",AF173/(1+GR!AF$27)^(AF$1-1))","v":312379.56159617897},{"$f":"IF(AG$1=\"\",\"\",AG173/(1+GR!AG$27)^(AG$1-1))","v":306463.96796595189},{"$f":"IF(AH$1=\"\",\"\",AH173/(1+GR!AH$27)^(AH$1-1))","v":300660.39910398802},{"$f":"IF(AI$1=\"\",\"\",AI173/(1+GR!AI$27)^(AI$1-1))","v":294966.73357506224},{"$f":"IF(AJ$1=\"\",\"\",AJ173/(1+GR!AJ$27)^(AJ$1-1))","v":289380.89011798869},{"$f":"IF(AK$1=\"\",\"\",AK173/(1+GR!AK$27)^(AK$1-1))","v":283900.82688483654},{"$f":"IF(AL$1=\"\",\"\",AL173/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM173/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN173/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO173/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP173/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ173/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR173/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS173/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT173/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU173/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV173/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW173/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX173/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY173/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ173/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA173/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB173/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC173/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD173/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE173/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF173/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG173/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH173/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI173/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ173/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK173/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL173/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM173/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN173/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO173/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H209:BO209),0)","v":2012814.3601929597},null,{"$f":"H174","v":87327.005386869758},{"$f":"IF(I$1=\"\",\"\",I174/(1+GR!I$27)^(I$1-1))","v":85673.276589205387},{"$f":"IF(J$1=\"\",\"\",J174/(1+GR!J$27)^(J$1-1))","v":84050.864781332522},{"$f":"IF(K$1=\"\",\"\",K174/(1+GR!K$27)^(K$1-1))","v":82459.176907212619},{"$f":"IF(L$1=\"\",\"\",L174/(1+GR!L$27)^(L$1-1))","v":80897.631141626756},{"$f":"IF(M$1=\"\",\"\",M174/(1+GR!M$27)^(M$1-1))","v":79365.656677495499},{"$f":"IF(N$1=\"\",\"\",N174/(1+GR!N$27)^(N$1-1))","v":77862.693517226013},{"$f":"IF(O$1=\"\",\"\",O174/(1+GR!O$27)^(O$1-1))","v":76388.192268010927},{"$f":"IF(P$1=\"\",\"\",P174/(1+GR!P$27)^(P$1-1))","v":74941.613941003205},{"$f":"IF(Q$1=\"\",\"\",Q174/(1+GR!Q$27)^(Q$1-1))","v":73522.429754294368},{"$f":"IF(R$1=\"\",\"\",R174/(1+GR!R$27)^(R$1-1))","v":72130.120939623681},{"$f":"IF(S$1=\"\",\"\",S174/(1+GR!S$27)^(S$1-1))","v":70764.178552747719},{"$f":"IF(T$1=\"\",\"\",T174/(1+GR!T$27)^(T$1-1))","v":69424.103287401012},{"$f":"IF(U$1=\"\",\"\",U174/(1+GR!U$27)^(U$1-1))","v":68109.405292779731},{"$f":"IF(V$1=\"\",\"\",V174/(1+GR!V$27)^(V$1-1))","v":66819.603994481673},{"$f":"IF(W$1=\"\",\"\",W174/(1+GR!W$27)^(W$1-1))","v":65554.227918837394},{"$f":"IF(X$1=\"\",\"\",X174/(1+GR!X$27)^(X$1-1))","v":64312.814520567641},{"$f":"IF(Y$1=\"\",\"\",Y174/(1+GR!Y$27)^(Y$1-1))","v":63094.910013704728},{"$f":"IF(Z$1=\"\",\"\",Z174/(1+GR!Z$27)^(Z$1-1))","v":61900.069205715743},{"$f":"IF(AA$1=\"\",\"\",AA174/(1+GR!AA$27)^(AA$1-1))","v":60727.855334766929},{"$f":"IF(AB$1=\"\",\"\",AB174/(1+GR!AB$27)^(AB$1-1))","v":59577.83991006991},{"$f":"IF(AC$1=\"\",\"\",AC174/(1+GR!AC$27)^(AC$1-1))","v":58449.602555251207},{"$f":"IF(AD$1=\"\",\"\",AD174/(1+GR!AD$27)^(AD$1-1))","v":57342.730854688001},{"$f":"IF(AE$1=\"\",\"\",AE174/(1+GR!AE$27)^(AE$1-1))","v":56256.820202753821},{"$f":"IF(AF$1=\"\",\"\",AF174/(1+GR!AF$27)^(AF$1-1))","v":55191.473655919079},{"$f":"IF(AG$1=\"\",\"\",AG174/(1+GR!AG$27)^(AG$1-1))","v":54146.30178765241},{"$f":"IF(AH$1=\"\",\"\",AH174/(1+GR!AH$27)^(AH$1-1))","v":53120.922546069814},{"$f":"IF(AI$1=\"\",\"\",AI174/(1+GR!AI$27)^(AI$1-1))","v":52114.961114279511},{"$f":"IF(AJ$1=\"\",\"\",AJ174/(1+GR!AJ$27)^(AJ$1-1))","v":51128.049773371415},{"$f":"IF(AK$1=\"\",\"\",AK174/(1+GR!AK$27)^(AK$1-1))","v":50159.827768001313},{"$f":"IF(AL$1=\"\",\"\",AL174/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM174/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN174/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO174/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP174/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ174/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR174/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS174/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT174/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU174/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV174/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW174/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX174/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY174/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ174/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA174/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB174/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC174/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD174/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE174/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF174/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG174/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH174/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI174/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ174/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK174/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL174/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM174/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN174/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO174/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H210:BO210)","v":1747936.6916869567},null,{"$f":"H175","v":75835.148988216213},{"$f":"IF(I$1=\"\",\"\",I175/(1+GR!I$27)^(I$1-1))","v":74399.043751337915},{"$f":"IF(J$1=\"\",\"\",J175/(1+GR!J$27)^(J$1-1))","v":72990.134323776365},{"$f":"IF(K$1=\"\",\"\",K175/(1+GR!K$27)^(K$1-1))","v":71607.905693103909},{"$f":"IF(L$1=\"\",\"\",L175/(1+GR!L$27)^(L$1-1))","v":70251.852599785241},{"$f":"IF(M$1=\"\",\"\",M175/(1+GR!M$27)^(M$1-1))","v":68921.479352484967},{"$f":"IF(N$1=\"\",\"\",N175/(1+GR!N$27)^(N$1-1))","v":67616.299646872692},{"$f":"IF(O$1=\"\",\"\",O175/(1+GR!O$27)^(O$1-1))","v":66335.836387859468},{"$f":"IF(P$1=\"\",\"\",P175/(1+GR!P$27)^(P$1-1))","v":65079.621515200495},{"$f":"IF(Q$1=\"\",\"\",Q175/(1+GR!Q$27)^(Q$1-1))","v":63847.195832400583},{"$f":"IF(R$1=\"\",\"\",R175/(1+GR!R$27)^(R$1-1))","v":62638.108838859473},{"$f":"IF(S$1=\"\",\"\",S175/(1+GR!S$27)^(S$1-1))","v":61451.918565196051},{"$f":"IF(T$1=\"\",\"\",T175/(1+GR!T$27)^(T$1-1))","v":60288.191411690896},{"$f":"IF(U$1=\"\",\"\",U175/(1+GR!U$27)^(U$1-1))","v":59146.501989788361},{"$f":"IF(V$1=\"\",\"\",V175/(1+GR!V$27)^(V$1-1))","v":58026.432966600099},{"$f":"IF(W$1=\"\",\"\",W175/(1+GR!W$27)^(W$1-1))","v":56927.574912353382},{"$f":"IF(X$1=\"\",\"\",X175/(1+GR!X$27)^(X$1-1))","v":55849.526150728161},{"$f":"IF(Y$1=\"\",\"\",Y175/(1+GR!Y$27)^(Y$1-1))","v":54791.892612028387},{"$f":"IF(Z$1=\"\",\"\",Z175/(1+GR!Z$27)^(Z$1-1))","v":53754.28768913394},{"$f":"IF(AA$1=\"\",\"\",AA175/(1+GR!AA$27)^(AA$1-1))","v":52736.332096180311},{"$f":"IF(AB$1=\"\",\"\",AB175/(1+GR!AB$27)^(AB$1-1))","v":51737.653729914484},{"$f":"IF(AC$1=\"\",\"\",AC175/(1+GR!AC$27)^(AC$1-1))","v":50757.887533676505},{"$f":"IF(AD$1=\"\",\"\",AD175/(1+GR!AD$27)^(AD$1-1))","v":49796.675363956645},{"$f":"IF(AE$1=\"\",\"\",AE175/(1+GR!AE$27)^(AE$1-1))","v":48853.665859479785},{"$f":"IF(AF$1=\"\",\"\",AF175/(1+GR!AF$27)^(AF$1-1))","v":47928.514312768879},{"$f":"IF(AG$1=\"\",\"\",AG175/(1+GR!AG$27)^(AG$1-1))","v":47020.882544140608},{"$f":"IF(AH$1=\"\",\"\",AH175/(1+GR!AH$27)^(AH$1-1))","v":46130.438778087322},{"$f":"IF(AI$1=\"\",\"\",AI175/(1+GR!AI$27)^(AI$1-1))","v":45256.857521999875},{"$f":"IF(AJ$1=\"\",\"\",AJ175/(1+GR!AJ$27)^(AJ$1-1))","v":44399.819447187125},{"$f":"IF(AK$1=\"\",\"\",AK175/(1+GR!AK$27)^(AK$1-1))","v":43559.011272148615},{"$f":"IF(AL$1=\"\",\"\",AL175/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM175/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN175/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO175/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP175/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ175/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR175/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS175/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT175/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU175/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV175/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW175/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX175/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY175/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ175/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA175/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB175/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC175/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD175/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE175/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF175/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG175/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH175/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI175/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ175/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK175/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL175/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM175/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN175/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO175/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H211:BO211),0)","v":15153127.913049996},null,{"$f":"SUM(H208:H210)","v":657426.39215073304},{"$f":"IF(I$1=\"\",\"\",SUM(I208:I210))","v":644976.57834768551},{"$f":"IF(J$1=\"\",\"\",SUM(J208:J210))","v":632762.52913453127},620779.77979053452,609023.95014425961,597490.74297244567,586175.94242919947,575075.41250493645,564185.09551450494,553501.01061394054,543019.25234530948,532735.9892091084,522647.46226369933,512749.98375126621,503039.93574979296,493513.7688505699,484168.00086074288,474999.21553043317,466004.06130396319,457179.25009472884,448521.55608327314,440027.81453812146,431694.9206589454,423519.828441636,415499.54956486693,407631.15229774493,399911.76042814518,392338.55221134162,384908.75933854724,377619.66592498648,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H177","v":51297.56},{"$f":"I177","v":51805.405844000001},{"$f":"J177","v":52318.279361855602},52836.230327537975,53359.309007780605,53887.566166957637,54421.053072010516,54959.821497423422,55503.923730247916,56053.412575177368,56608.341359671627,57168.763939132376,57734.73470212979,58306.30857568088,58883.54103058012,59466.488086782862,60055.206318842014,60649.752861398549,61250.185414726395,61856.562250332187,62468.942216610478,63087.384744554925,63711.949853526021,64342.698157075931,64979.690868830985,65622.989808432409,66272.657407535895,66928.756715870506,67591.351407357623,68260.505786290465,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H213:BO213)","v":86360714.822345749},null,{"$f":"IF(H181=\"\",\"\",SUM(H206,H208:H210))","v":3746804.8507870971},{"$f":"IF(I181=\"\",\"\",SUM(I206,I208:I210))","v":3675850.865206975},3606240.5493054716,3537948.4577437453,3470949.627046376,3405219.5664762235,3340734.2490820833,3277470.1029158924,3215404.0024162293,3154513.259955015,3094775.6175442724,3036169.2386999563,2978672.7004598416,2922264.9855525838,2866925.4747150661,2812633.9391552447,2759370.5331577165,2707115.7868293193,2655850.5989821176,2605556.2301511522,2556214.2957444252,2507806.759322599,2460315.926005959,2413724.4360062331,2368015.258280898,2323171.6843076572,2279177.3219768065,2236016.089599275,2193672.2100281199,2152130.2048913562,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D3_Name=\"\",\"\",\"Undiscounted costs for \" & D3_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H181","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK181","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H220:BO220)","v":0}]
[null,null,null,"Percentage in poor condition","%"]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H223:BO223)","v":0}]
[null,null,null,"Travel time","£ k",0]
[null,null,null,"Carbon (vehicle fuel)","£ k",0]
[null,null,null,"Roadworks Accidents","£ k",0]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0]
[null,null,null,"Roadworks time delays","£ k",0]
[null,null,null,"Accidents","£ k",0]
[null,null,null,"Carbon (Embodied in materials)","£ k",0]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H217=\"\",\"\",SUM(H223:H230))","v":0},{"$f":"IF(I217=\"\",\"\",SUM(I223:I230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H233:BO233)","v":0},null,{"$f":"'D3 Traffic'!F131","v":0},{"$f":"'D3 Traffic'!G131","v":0},{"$f":"'D3 Traffic'!H131","v":0},{"$f":"'D3 Traffic'!I131","v":0},{"$f":"'D3 Traffic'!J131","v":0},{"$f":"'D3 Traffic'!K131","v":0},{"$f":"'D3 Traffic'!L131","v":0},{"$f":"'D3 Traffic'!M131","v":0},{"$f":"'D3 Traffic'!N131","v":0},{"$f":"'D3 Traffic'!O131","v":0},{"$f":"'D3 Traffic'!P131","v":0},{"$f":"'D3 Traffic'!Q131","v":0},{"$f":"'D3 Traffic'!R131","v":0},{"$f":"'D3 Traffic'!S131","v":0},{"$f":"'D3 Traffic'!T131","v":0},{"$f":"'D3 Traffic'!U131","v":0},{"$f":"'D3 Traffic'!V131","v":0},{"$f":"'D3 Traffic'!W131","v":0},{"$f":"'D3 Traffic'!X131","v":0},{"$f":"'D3 Traffic'!Y131","v":0},{"$f":"'D3 Traffic'!Z131","v":0},{"$f":"'D3 Traffic'!AA131","v":0},{"$f":"'D3 Traffic'!AB131","v":0},{"$f":"'D3 Traffic'!AC131","v":0},{"$f":"'D3 Traffic'!AD131","v":0},{"$f":"'D3 Traffic'!AE131","v":0},{"$f":"'D3 Traffic'!AF131","v":0},{"$f":"'D3 Traffic'!AG131","v":0},{"$f":"'D3 Traffic'!AH131","v":0},{"$f":"'D3 Traffic'!AI131","v":0},{"$f":"'D3 Traffic'!AJ131","v":""},{"$f":"'D3 Traffic'!AK131","v":""},{"$f":"'D3 Traffic'!AL131","v":""},{"$f":"'D3 Traffic'!AM131","v":""},{"$f":"'D3 Traffic'!AN131","v":""},{"$f":"'D3 Traffic'!AO131","v":""},{"$f":"'D3 Traffic'!AP131","v":""},{"$f":"'D3 Traffic'!AQ131","v":""},{"$f":"'D3 Traffic'!AR131","v":""},{"$f":"'D3 Traffic'!AS131","v":""},{"$f":"'D3 Traffic'!AT131","v":""},{"$f":"'D3 Traffic'!AU131","v":""},{"$f":"'D3 Traffic'!AV131","v":""},{"$f":"'D3 Traffic'!AW131","v":""},{"$f":"'D3 Traffic'!AX131","v":""},{"$f":"'D3 Traffic'!AY131","v":""},{"$f":"'D3 Traffic'!AZ131","v":""},{"$f":"'D3 Traffic'!BA131","v":""},{"$f":"'D3 Traffic'!BB131","v":""},{"$f":"'D3 Traffic'!BC131","v":""},{"$f":"'D3 Traffic'!BD131","v":""},{"$f":"'D3 Traffic'!BE131","v":""},{"$f":"'D3 Traffic'!BF131","v":""},{"$f":"'D3 Traffic'!BG131","v":""},{"$f":"'D3 Traffic'!BH131","v":""},{"$f":"'D3 Traffic'!BI131","v":""},{"$f":"'D3 Traffic'!BJ131","v":""},{"$f":"'D3 Traffic'!BK131","v":""},{"$f":"'D3 Traffic'!BL131","v":""},{"$f":"'D3 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H234:BO234)","v":0},null,{"$f":"'D3 Traffic'!F276","v":0},{"$f":"'D3 Traffic'!G276","v":0},{"$f":"'D3 Traffic'!H276","v":0},{"$f":"'D3 Traffic'!I276","v":0},{"$f":"'D3 Traffic'!J276","v":0},{"$f":"'D3 Traffic'!K276","v":0},{"$f":"'D3 Traffic'!L276","v":0},{"$f":"'D3 Traffic'!M276","v":0},{"$f":"'D3 Traffic'!N276","v":0},{"$f":"'D3 Traffic'!O276","v":0},{"$f":"'D3 Traffic'!P276","v":0},{"$f":"'D3 Traffic'!Q276","v":0},{"$f":"'D3 Traffic'!R276","v":0},{"$f":"'D3 Traffic'!S276","v":0},{"$f":"'D3 Traffic'!T276","v":0},{"$f":"'D3 Traffic'!U276","v":0},{"$f":"'D3 Traffic'!V276","v":0},{"$f":"'D3 Traffic'!W276","v":0},{"$f":"'D3 Traffic'!X276","v":0},{"$f":"'D3 Traffic'!Y276","v":0},{"$f":"'D3 Traffic'!Z276","v":0},{"$f":"'D3 Traffic'!AA276","v":0},{"$f":"'D3 Traffic'!AB276","v":0},{"$f":"'D3 Traffic'!AC276","v":0},{"$f":"'D3 Traffic'!AD276","v":0},{"$f":"'D3 Traffic'!AE276","v":0},{"$f":"'D3 Traffic'!AF276","v":0},{"$f":"'D3 Traffic'!AG276","v":0},{"$f":"'D3 Traffic'!AH276","v":0},{"$f":"'D3 Traffic'!AI276","v":0},{"$f":"'D3 Traffic'!AJ276","v":""},{"$f":"'D3 Traffic'!AK276","v":""},{"$f":"'D3 Traffic'!AL276","v":""},{"$f":"'D3 Traffic'!AM276","v":""},{"$f":"'D3 Traffic'!AN276","v":""},{"$f":"'D3 Traffic'!AO276","v":""},{"$f":"'D3 Traffic'!AP276","v":""},{"$f":"'D3 Traffic'!AQ276","v":""},{"$f":"'D3 Traffic'!AR276","v":""},{"$f":"'D3 Traffic'!AS276","v":""},{"$f":"'D3 Traffic'!AT276","v":""},{"$f":"'D3 Traffic'!AU276","v":""},{"$f":"'D3 Traffic'!AV276","v":""},{"$f":"'D3 Traffic'!AW276","v":""},{"$f":"'D3 Traffic'!AX276","v":""},{"$f":"'D3 Traffic'!AY276","v":""},{"$f":"'D3 Traffic'!AZ276","v":""},{"$f":"'D3 Traffic'!BA276","v":""},{"$f":"'D3 Traffic'!BB276","v":""},{"$f":"'D3 Traffic'!BC276","v":""},{"$f":"'D3 Traffic'!BD276","v":""},{"$f":"'D3 Traffic'!BE276","v":""},{"$f":"'D3 Traffic'!BF276","v":""},{"$f":"'D3 Traffic'!BG276","v":""},{"$f":"'D3 Traffic'!BH276","v":""},{"$f":"'D3 Traffic'!BI276","v":""},{"$f":"'D3 Traffic'!BJ276","v":""},{"$f":"'D3 Traffic'!BK276","v":""},{"$f":"'D3 Traffic'!BL276","v":""},{"$f":"'D3 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H235:BO235)","v":0},null,{"$f":"IF(H1=\"\",\"\",IF(H225=0,0,H225*'D3 Traffic'!F133*CO2RatioNon2Urb+H225*'D3 Traffic'!F134*CO2RatioNon2Rur-H225))","v":0},{"$f":"IF(I1=\"\",\"\",IF(I225=0,0,I225*'D3 Traffic'!G133*CO2RatioNon2Urb+I225*'D3 Traffic'!G134*CO2RatioNon2Rur-I225))","v":0},{"$f":"IF(J1=\"\",\"\",IF(J225=0,0,J225*'D3 Traffic'!H133*CO2RatioNon2Urb+J225*'D3 Traffic'!H134*CO2RatioNon2Rur-J225))","v":0},{"$f":"IF(K1=\"\",\"\",IF(K225=0,0,K225*'D3 Traffic'!I133*CO2RatioNon2Urb+K225*'D3 Traffic'!I134*CO2RatioNon2Rur-K225))","v":0},{"$f":"IF(L1=\"\",\"\",IF(L225=0,0,L225*'D3 Traffic'!J133*CO2RatioNon2Urb+L225*'D3 Traffic'!J134*CO2RatioNon2Rur-L225))","v":0},{"$f":"IF(M1=\"\",\"\",IF(M225=0,0,M225*'D3 Traffic'!K133*CO2RatioNon2Urb+M225*'D3 Traffic'!K134*CO2RatioNon2Rur-M225))","v":0},{"$f":"IF(N1=\"\",\"\",IF(N225=0,0,N225*'D3 Traffic'!L133*CO2RatioNon2Urb+N225*'D3 Traffic'!L134*CO2RatioNon2Rur-N225))","v":0},{"$f":"IF(O1=\"\",\"\",IF(O225=0,0,O225*'D3 Traffic'!M133*CO2RatioNon2Urb+O225*'D3 Traffic'!M134*CO2RatioNon2Rur-O225))","v":0},{"$f":"IF(P1=\"\",\"\",IF(P225=0,0,P225*'D3 Traffic'!N133*CO2RatioNon2Urb+P225*'D3 Traffic'!N134*CO2RatioNon2Rur-P225))","v":0},{"$f":"IF(Q1=\"\",\"\",IF(Q225=0,0,Q225*'D3 Traffic'!O133*CO2RatioNon2Urb+Q225*'D3 Traffic'!O134*CO2RatioNon2Rur-Q225))","v":0},{"$f":"IF(R1=\"\",\"\",IF(R225=0,0,R225*'D3 Traffic'!P133*CO2RatioNon2Urb+R225*'D3 Traffic'!P134*CO2RatioNon2Rur-R225))","v":0},{"$f":"IF(S1=\"\",\"\",IF(S225=0,0,S225*'D3 Traffic'!Q133*CO2RatioNon2Urb+S225*'D3 Traffic'!Q134*CO2RatioNon2Rur-S225))","v":0},{"$f":"IF(T1=\"\",\"\",IF(T225=0,0,T225*'D3 Traffic'!R133*CO2RatioNon2Urb+T225*'D3 Traffic'!R134*CO2RatioNon2Rur-T225))","v":0},{"$f":"IF(U1=\"\",\"\",IF(U225=0,0,U225*'D3 Traffic'!S133*CO2RatioNon2Urb+U225*'D3 Traffic'!S134*CO2RatioNon2Rur-U225))","v":0},{"$f":"IF(V1=\"\",\"\",IF(V225=0,0,V225*'D3 Traffic'!T133*CO2RatioNon2Urb+V225*'D3 Traffic'!T134*CO2RatioNon2Rur-V225))","v":0},{"$f":"IF(W1=\"\",\"\",IF(W225=0,0,W225*'D3 Traffic'!U133*CO2RatioNon2Urb+W225*'D3 Traffic'!U134*CO2RatioNon2Rur-W225))","v":0},{"$f":"IF(X1=\"\",\"\",IF(X225=0,0,X225*'D3 Traffic'!V133*CO2RatioNon2Urb+X225*'D3 Traffic'!V134*CO2RatioNon2Rur-X225))","v":0},{"$f":"IF(Y1=\"\",\"\",IF(Y225=0,0,Y225*'D3 Traffic'!W133*CO2RatioNon2Urb+Y225*'D3 Traffic'!W134*CO2RatioNon2Rur-Y225))","v":0},{"$f":"IF(Z1=\"\",\"\",IF(Z225=0,0,Z225*'D3 Traffic'!X133*CO2RatioNon2Urb+Z225*'D3 Traffic'!X134*CO2RatioNon2Rur-Z225))","v":0},{"$f":"IF(AA1=\"\",\"\",IF(AA225=0,0,AA225*'D3 Traffic'!Y133*CO2RatioNon2Urb+AA225*'D3 Traffic'!Y134*CO2RatioNon2Rur-AA225))","v":0},{"$f":"IF(AB1=\"\",\"\",IF(AB225=0,0,AB225*'D3 Traffic'!Z133*CO2RatioNon2Urb+AB225*'D3 Traffic'!Z134*CO2RatioNon2Rur-AB225))","v":0},{"$f":"IF(AC1=\"\",\"\",IF(AC225=0,0,AC225*'D3 Traffic'!AA133*CO2RatioNon2Urb+AC225*'D3 Traffic'!AA134*CO2RatioNon2Rur-AC225))","v":0},{"$f":"IF(AD1=\"\",\"\",IF(AD225=0,0,AD225*'D3 Traffic'!AB133*CO2RatioNon2Urb+AD225*'D3 Traffic'!AB134*CO2RatioNon2Rur-AD225))","v":0},{"$f":"IF(AE1=\"\",\"\",IF(AE225=0,0,AE225*'D3 Traffic'!AC133*CO2RatioNon2Urb+AE225*'D3 Traffic'!AC134*CO2RatioNon2Rur-AE225))","v":0},{"$f":"IF(AF1=\"\",\"\",IF(AF225=0,0,AF225*'D3 Traffic'!AD133*CO2RatioNon2Urb+AF225*'D3 Traffic'!AD134*CO2RatioNon2Rur-AF225))","v":0},{"$f":"IF(AG1=\"\",\"\",IF(AG225=0,0,AG225*'D3 Traffic'!AE133*CO2RatioNon2Urb+AG225*'D3 Traffic'!AE134*CO2RatioNon2Rur-AG225))","v":0},{"$f":"IF(AH1=\"\",\"\",IF(AH225=0,0,AH225*'D3 Traffic'!AF133*CO2RatioNon2Urb+AH225*'D3 Traffic'!AF134*CO2RatioNon2Rur-AH225))","v":0},{"$f":"IF(AI1=\"\",\"\",IF(AI225=0,0,AI225*'D3 Traffic'!AG133*CO2RatioNon2Urb+AI225*'D3 Traffic'!AG134*CO2RatioNon2Rur-AI225))","v":0},{"$f":"IF(AJ1=\"\",\"\",IF(AJ225=0,0,AJ225*'D3 Traffic'!AH133*CO2RatioNon2Urb+AJ225*'D3 Traffic'!AH134*CO2RatioNon2Rur-AJ225))","v":0},{"$f":"IF(AK1=\"\",\"\",IF(AK225=0,0,AK225*'D3 Traffic'!AI133*CO2RatioNon2Urb+AK225*'D3 Traffic'!AI134*CO2RatioNon2Rur-AK225))","v":0},{"$f":"IF(AL1=\"\",\"\",IF(AL225=0,0,AL225*'D3 Traffic'!AJ133*CO2RatioNon2Urb+AL225*'D3 Traffic'!AJ134*CO2RatioNon2Rur-AL225))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM225=0,0,AM225*'D3 Traffic'!AK133*CO2RatioNon2Urb+AM225*'D3 Traffic'!AK134*CO2RatioNon2Rur-AM225))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN225=0,0,AN225*'D3 Traffic'!AL133*CO2RatioNon2Urb+AN225*'D3 Traffic'!AL134*CO2RatioNon2Rur-AN225))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO225=0,0,AO225*'D3 Traffic'!AM133*CO2RatioNon2Urb+AO225*'D3 Traffic'!AM134*CO2RatioNon2Rur-AO225))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP225=0,0,AP225*'D3 Traffic'!AN133*CO2RatioNon2Urb+AP225*'D3 Traffic'!AN134*CO2RatioNon2Rur-AP225))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ225=0,0,AQ225*'D3 Traffic'!AO133*CO2RatioNon2Urb+AQ225*'D3 Traffic'!AO134*CO2RatioNon2Rur-AQ225))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR225=0,0,AR225*'D3 Traffic'!AP133*CO2RatioNon2Urb+AR225*'D3 Traffic'!AP134*CO2RatioNon2Rur-AR225))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS225=0,0,AS225*'D3 Traffic'!AQ133*CO2RatioNon2Urb+AS225*'D3 Traffic'!AQ134*CO2RatioNon2Rur-AS225))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT225=0,0,AT225*'D3 Traffic'!AR133*CO2RatioNon2Urb+AT225*'D3 Traffic'!AR134*CO2RatioNon2Rur-AT225))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU225=0,0,AU225*'D3 Traffic'!AS133*CO2RatioNon2Urb+AU225*'D3 Traffic'!AS134*CO2RatioNon2Rur-AU225))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV225=0,0,AV225*'D3 Traffic'!AT133*CO2RatioNon2Urb+AV225*'D3 Traffic'!AT134*CO2RatioNon2Rur-AV225))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW225=0,0,AW225*'D3 Traffic'!AU133*CO2RatioNon2Urb+AW225*'D3 Traffic'!AU134*CO2RatioNon2Rur-AW225))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX225=0,0,AX225*'D3 Traffic'!AV133*CO2RatioNon2Urb+AX225*'D3 Traffic'!AV134*CO2RatioNon2Rur-AX225))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY225=0,0,AY225*'D3 Traffic'!AW133*CO2RatioNon2Urb+AY225*'D3 Traffic'!AW134*CO2RatioNon2Rur-AY225))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ225=0,0,AZ225*'D3 Traffic'!AX133*CO2RatioNon2Urb+AZ225*'D3 Traffic'!AX134*CO2RatioNon2Rur-AZ225))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA225=0,0,BA225*'D3 Traffic'!AY133*CO2RatioNon2Urb+BA225*'D3 Traffic'!AY134*CO2RatioNon2Rur-BA225))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB225=0,0,BB225*'D3 Traffic'!AZ133*CO2RatioNon2Urb+BB225*'D3 Traffic'!AZ134*CO2RatioNon2Rur-BB225))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC225=0,0,BC225*'D3 Traffic'!BA133*CO2RatioNon2Urb+BC225*'D3 Traffic'!BA134*CO2RatioNon2Rur-BC225))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD225=0,0,BD225*'D3 Traffic'!BB133*CO2RatioNon2Urb+BD225*'D3 Traffic'!BB134*CO2RatioNon2Rur-BD225))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE225=0,0,BE225*'D3 Traffic'!BC133*CO2RatioNon2Urb+BE225*'D3 Traffic'!BC134*CO2RatioNon2Rur-BE225))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF225=0,0,BF225*'D3 Traffic'!BD133*CO2RatioNon2Urb+BF225*'D3 Traffic'!BD134*CO2RatioNon2Rur-BF225))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG225=0,0,BG225*'D3 Traffic'!BE133*CO2RatioNon2Urb+BG225*'D3 Traffic'!BE134*CO2RatioNon2Rur-BG225))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH225=0,0,BH225*'D3 Traffic'!BF133*CO2RatioNon2Urb+BH225*'D3 Traffic'!BF134*CO2RatioNon2Rur-BH225))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI225=0,0,BI225*'D3 Traffic'!BG133*CO2RatioNon2Urb+BI225*'D3 Traffic'!BG134*CO2RatioNon2Rur-BI225))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ225=0,0,BJ225*'D3 Traffic'!BH133*CO2RatioNon2Urb+BJ225*'D3 Traffic'!BH134*CO2RatioNon2Rur-BJ225))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK225=0,0,BK225*'D3 Traffic'!BI133*CO2RatioNon2Urb+BK225*'D3 Traffic'!BI134*CO2RatioNon2Rur-BK225))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL225=0,0,BL225*'D3 Traffic'!BJ133*CO2RatioNon2Urb+BL225*'D3 Traffic'!BJ134*CO2RatioNon2Rur-BL225))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM225=0,0,BM225*'D3 Traffic'!BK133*CO2RatioNon2Urb+BM225*'D3 Traffic'!BK134*CO2RatioNon2Rur-BM225))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN225=0,0,BN225*'D3 Traffic'!BL133*CO2RatioNon2Urb+BN225*'D3 Traffic'!BL134*CO2RatioNon2Rur-BN225))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO225=0,0,BO225*'D3 Traffic'!BM133*CO2RatioNon2Urb+BO225*'D3 Traffic'!BM134*CO2RatioNon2Rur-BO225))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H236:BO236)","v":0},null,{"$f":"IF(H217=\"\",\"\",SUM(H233:H235))","v":0},{"$f":"IF(I217=\"\",\"\",SUM(I233:I235))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H238:BO238)","v":0},null,{"$f":"IF(H1=\"\",\"\",'D3 Traffic'!F303)","v":0},{"$f":"IF(I1=\"\",\"\",'D3 Traffic'!G303)","v":0},{"$f":"IF(J1=\"\",\"\",'D3 Traffic'!H303)","v":0},{"$f":"IF(K1=\"\",\"\",'D3 Traffic'!I303)","v":0},{"$f":"IF(L1=\"\",\"\",'D3 Traffic'!J303)","v":0},{"$f":"IF(M1=\"\",\"\",'D3 Traffic'!K303)","v":0},{"$f":"IF(N1=\"\",\"\",'D3 Traffic'!L303)","v":0},{"$f":"IF(O1=\"\",\"\",'D3 Traffic'!M303)","v":0},{"$f":"IF(P1=\"\",\"\",'D3 Traffic'!N303)","v":0},{"$f":"IF(Q1=\"\",\"\",'D3 Traffic'!O303)","v":0},{"$f":"IF(R1=\"\",\"\",'D3 Traffic'!P303)","v":0},{"$f":"IF(S1=\"\",\"\",'D3 Traffic'!Q303)","v":0},{"$f":"IF(T1=\"\",\"\",'D3 Traffic'!R303)","v":0},{"$f":"IF(U1=\"\",\"\",'D3 Traffic'!S303)","v":0},{"$f":"IF(V1=\"\",\"\",'D3 Traffic'!T303)","v":0},{"$f":"IF(W1=\"\",\"\",'D3 Traffic'!U303)","v":0},{"$f":"IF(X1=\"\",\"\",'D3 Traffic'!V303)","v":0},{"$f":"IF(Y1=\"\",\"\",'D3 Traffic'!W303)","v":0},{"$f":"IF(Z1=\"\",\"\",'D3 Traffic'!X303)","v":0},{"$f":"IF(AA1=\"\",\"\",'D3 Traffic'!Y303)","v":0},{"$f":"IF(AB1=\"\",\"\",'D3 Traffic'!Z303)","v":0},{"$f":"IF(AC1=\"\",\"\",'D3 Traffic'!AA303)","v":0},{"$f":"IF(AD1=\"\",\"\",'D3 Traffic'!AB303)","v":0},{"$f":"IF(AE1=\"\",\"\",'D3 Traffic'!AC303)","v":0},{"$f":"IF(AF1=\"\",\"\",'D3 Traffic'!AD303)","v":0},{"$f":"IF(AG1=\"\",\"\",'D3 Traffic'!AE303)","v":0},{"$f":"IF(AH1=\"\",\"\",'D3 Traffic'!AF303)","v":0},{"$f":"IF(AI1=\"\",\"\",'D3 Traffic'!AG303)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D3 Traffic'!AH303)","v":0},{"$f":"IF(AK1=\"\",\"\",'D3 Traffic'!AI303)","v":0},{"$f":"IF(AL1=\"\",\"\",'D3 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D3 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D3 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D3 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D3 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D3 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D3 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D3 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D3 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D3 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D3 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D3 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D3 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D3 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D3 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D3 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D3 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D3 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D3 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D3 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D3 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D3 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D3 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D3 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D3 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D3 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D3 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D3 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D3 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D3 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"IF(H1=\"\",\"\",'D3 Traffic'!F331)","v":0},{"$f":"IF(I1=\"\",\"\",'D3 Traffic'!G331)","v":0},{"$f":"IF(J1=\"\",\"\",'D3 Traffic'!H331)","v":0},{"$f":"IF(K1=\"\",\"\",'D3 Traffic'!I331)","v":0},{"$f":"IF(L1=\"\",\"\",'D3 Traffic'!J331)","v":0},{"$f":"IF(M1=\"\",\"\",'D3 Traffic'!K331)","v":0},{"$f":"IF(N1=\"\",\"\",'D3 Traffic'!L331)","v":0},{"$f":"IF(O1=\"\",\"\",'D3 Traffic'!M331)","v":0},{"$f":"IF(P1=\"\",\"\",'D3 Traffic'!N331)","v":0},{"$f":"IF(Q1=\"\",\"\",'D3 Traffic'!O331)","v":0},{"$f":"IF(R1=\"\",\"\",'D3 Traffic'!P331)","v":0},{"$f":"IF(S1=\"\",\"\",'D3 Traffic'!Q331)","v":0},{"$f":"IF(T1=\"\",\"\",'D3 Traffic'!R331)","v":0},{"$f":"IF(U1=\"\",\"\",'D3 Traffic'!S331)","v":0},{"$f":"IF(V1=\"\",\"\",'D3 Traffic'!T331)","v":0},{"$f":"IF(W1=\"\",\"\",'D3 Traffic'!U331)","v":0},{"$f":"IF(X1=\"\",\"\",'D3 Traffic'!V331)","v":0},{"$f":"IF(Y1=\"\",\"\",'D3 Traffic'!W331)","v":0},{"$f":"IF(Z1=\"\",\"\",'D3 Traffic'!X331)","v":0},{"$f":"IF(AA1=\"\",\"\",'D3 Traffic'!Y331)","v":0},{"$f":"IF(AB1=\"\",\"\",'D3 Traffic'!Z331)","v":0},{"$f":"IF(AC1=\"\",\"\",'D3 Traffic'!AA331)","v":0},{"$f":"IF(AD1=\"\",\"\",'D3 Traffic'!AB331)","v":0},{"$f":"IF(AE1=\"\",\"\",'D3 Traffic'!AC331)","v":0},{"$f":"IF(AF1=\"\",\"\",'D3 Traffic'!AD331)","v":0},{"$f":"IF(AG1=\"\",\"\",'D3 Traffic'!AE331)","v":0},{"$f":"IF(AH1=\"\",\"\",'D3 Traffic'!AF331)","v":0},{"$f":"IF(AI1=\"\",\"\",'D3 Traffic'!AG331)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D3 Traffic'!AH331)","v":0},{"$f":"IF(AK1=\"\",\"\",'D3 Traffic'!AI331)","v":0},{"$f":"IF(AL1=\"\",\"\",'D3 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D3 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D3 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D3 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D3 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D3 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D3 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D3 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D3 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D3 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D3 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D3 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D3 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D3 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D3 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D3 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D3 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D3 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D3 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D3 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D3 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D3 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D3 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D3 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D3 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D3 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D3 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D3 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D3 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D3 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H240:BO240)","v":0},null,{"$f":"IF(H217=\"\",\"\",SUM(H238:H239))","v":0},{"$f":"IF(I217=\"\",\"\",SUM(I238:I239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H242:BO242)","v":0},null,{"$f":"D3_aGVA_Base*1000","v":0},{"$f":"IF(I$1=\"\",\"\",H242*(1+GR!I212))","v":0},{"$f":"IF(J$1=\"\",\"\",I242*(1+GR!J212))","v":0},{"$f":"IF(K$1=\"\",\"\",J242*(1+GR!K212))","v":0},{"$f":"IF(L$1=\"\",\"\",K242*(1+GR!L212))","v":0},{"$f":"IF(M$1=\"\",\"\",L242*(1+GR!M212))","v":0},{"$f":"IF(N$1=\"\",\"\",M242*(1+GR!N212))","v":0},{"$f":"IF(O$1=\"\",\"\",N242*(1+GR!O212))","v":0},{"$f":"IF(P$1=\"\",\"\",O242*(1+GR!P212))","v":0},{"$f":"IF(Q$1=\"\",\"\",P242*(1+GR!Q212))","v":0},{"$f":"IF(R$1=\"\",\"\",Q242*(1+GR!R212))","v":0},{"$f":"IF(S$1=\"\",\"\",R242*(1+GR!S212))","v":0},{"$f":"IF(T$1=\"\",\"\",S242*(1+GR!T212))","v":0},{"$f":"IF(U$1=\"\",\"\",T242*(1+GR!U212))","v":0},{"$f":"IF(V$1=\"\",\"\",U242*(1+GR!V212))","v":0},{"$f":"IF(W$1=\"\",\"\",V242*(1+GR!W212))","v":0},{"$f":"IF(X$1=\"\",\"\",W242*(1+GR!X212))","v":0},{"$f":"IF(Y$1=\"\",\"\",X242*(1+GR!Y212))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y242*(1+GR!Z212))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z242*(1+GR!AA212))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA242*(1+GR!AB212))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB242*(1+GR!AC212))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC242*(1+GR!AD212))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD242*(1+GR!AE212))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE242*(1+GR!AF212))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF242*(1+GR!AG212))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG242*(1+GR!AH212))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH242*(1+GR!AI212))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI242*(1+GR!AJ212))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ242*(1+GR!AK212))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK242*(1+GR!AL212))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL242*(1+GR!AM212))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM242*(1+GR!AN212))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN242*(1+GR!AO212))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO242*(1+GR!AP212))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP242*(1+GR!AQ212))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ242*(1+GR!AR212))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR242*(1+GR!AS212))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS242*(1+GR!AT212))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT242*(1+GR!AU212))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU242*(1+GR!AV212))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV242*(1+GR!AW212))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW242*(1+GR!AX212))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX242*(1+GR!AY212))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY242*(1+GR!AZ212))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ242*(1+GR!BA212))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA242*(1+GR!BB212))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB242*(1+GR!BC212))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC242*(1+GR!BD212))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD242*(1+GR!BE212))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE242*(1+GR!BF212))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF242*(1+GR!BG212))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG242*(1+GR!BH212))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH242*(1+GR!BI212))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI242*(1+GR!BJ212))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ242*(1+GR!BK212))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK242*(1+GR!BL212))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL242*(1+GR!BM212))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM242*(1+GR!BN212))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN242*(1+GR!BO212))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H242*1000)/H248,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I242*1000)/I248,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J242*1000)/J248,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H244:BO244)","v":0},null,{"$f":"D3_TaxReceip_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H244*(1+GR!I214))","v":0},{"$f":"IF(J$1=\"\",\"\",I244*(1+GR!J214))","v":0},{"$f":"IF(K$1=\"\",\"\",J244*(1+GR!K214))","v":0},{"$f":"IF(L$1=\"\",\"\",K244*(1+GR!L214))","v":0},{"$f":"IF(M$1=\"\",\"\",L244*(1+GR!M214))","v":0},{"$f":"IF(N$1=\"\",\"\",M244*(1+GR!N214))","v":0},{"$f":"IF(O$1=\"\",\"\",N244*(1+GR!O214))","v":0},{"$f":"IF(P$1=\"\",\"\",O244*(1+GR!P214))","v":0},{"$f":"IF(Q$1=\"\",\"\",P244*(1+GR!Q214))","v":0},{"$f":"IF(R$1=\"\",\"\",Q244*(1+GR!R214))","v":0},{"$f":"IF(S$1=\"\",\"\",R244*(1+GR!S214))","v":0},{"$f":"IF(T$1=\"\",\"\",S244*(1+GR!T214))","v":0},{"$f":"IF(U$1=\"\",\"\",T244*(1+GR!U214))","v":0},{"$f":"IF(V$1=\"\",\"\",U244*(1+GR!V214))","v":0},{"$f":"IF(W$1=\"\",\"\",V244*(1+GR!W214))","v":0},{"$f":"IF(X$1=\"\",\"\",W244*(1+GR!X214))","v":0},{"$f":"IF(Y$1=\"\",\"\",X244*(1+GR!Y214))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y244*(1+GR!Z214))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z244*(1+GR!AA214))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA244*(1+GR!AB214))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB244*(1+GR!AC214))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC244*(1+GR!AD214))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD244*(1+GR!AE214))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE244*(1+GR!AF214))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF244*(1+GR!AG214))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG244*(1+GR!AH214))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH244*(1+GR!AI214))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI244*(1+GR!AJ214))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ244*(1+GR!AK214))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK244*(1+GR!AL214))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL244*(1+GR!AM214))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM244*(1+GR!AN214))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN244*(1+GR!AO214))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO244*(1+GR!AP214))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP244*(1+GR!AQ214))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ244*(1+GR!AR214))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR244*(1+GR!AS214))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS244*(1+GR!AT214))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT244*(1+GR!AU214))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU244*(1+GR!AV214))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV244*(1+GR!AW214))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW244*(1+GR!AX214))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX244*(1+GR!AY214))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY244*(1+GR!AZ214))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ244*(1+GR!BA214))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA244*(1+GR!BB214))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB244*(1+GR!BC214))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC244*(1+GR!BD214))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD244*(1+GR!BE214))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE244*(1+GR!BF214))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF244*(1+GR!BG214))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG244*(1+GR!BH214))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH244*(1+GR!BI214))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI244*(1+GR!BJ214))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ244*(1+GR!BK214))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK244*(1+GR!BL214))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL244*(1+GR!BM214))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM244*(1+GR!BN214))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN244*(1+GR!BO214))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H245:BO245),0)","v":0},null,{"$f":"D3_VAT_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H245*(1+GR!I215))","v":0},{"$f":"IF(J$1=\"\",\"\",I245*(1+GR!J215))","v":0},{"$f":"IF(K$1=\"\",\"\",J245*(1+GR!K215))","v":0},{"$f":"IF(L$1=\"\",\"\",K245*(1+GR!L215))","v":0},{"$f":"IF(M$1=\"\",\"\",L245*(1+GR!M215))","v":0},{"$f":"IF(N$1=\"\",\"\",M245*(1+GR!N215))","v":0},{"$f":"IF(O$1=\"\",\"\",N245*(1+GR!O215))","v":0},{"$f":"IF(P$1=\"\",\"\",O245*(1+GR!P215))","v":0},{"$f":"IF(Q$1=\"\",\"\",P245*(1+GR!Q215))","v":0},{"$f":"IF(R$1=\"\",\"\",Q245*(1+GR!R215))","v":0},{"$f":"IF(S$1=\"\",\"\",R245*(1+GR!S215))","v":0},{"$f":"IF(T$1=\"\",\"\",S245*(1+GR!T215))","v":0},{"$f":"IF(U$1=\"\",\"\",T245*(1+GR!U215))","v":0},{"$f":"IF(V$1=\"\",\"\",U245*(1+GR!V215))","v":0},{"$f":"IF(W$1=\"\",\"\",V245*(1+GR!W215))","v":0},{"$f":"IF(X$1=\"\",\"\",W245*(1+GR!X215))","v":0},{"$f":"IF(Y$1=\"\",\"\",X245*(1+GR!Y215))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y245*(1+GR!Z215))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z245*(1+GR!AA215))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA245*(1+GR!AB215))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB245*(1+GR!AC215))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC245*(1+GR!AD215))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD245*(1+GR!AE215))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE245*(1+GR!AF215))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF245*(1+GR!AG215))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG245*(1+GR!AH215))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH245*(1+GR!AI215))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI245*(1+GR!AJ215))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ245*(1+GR!AK215))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK245*(1+GR!AL215))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL245*(1+GR!AM215))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM245*(1+GR!AN215))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN245*(1+GR!AO215))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO245*(1+GR!AP215))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP245*(1+GR!AQ215))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ245*(1+GR!AR215))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR245*(1+GR!AS215))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS245*(1+GR!AT215))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT245*(1+GR!AU215))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU245*(1+GR!AV215))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV245*(1+GR!AW215))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW245*(1+GR!AX215))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX245*(1+GR!AY215))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY245*(1+GR!AZ215))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ245*(1+GR!BA215))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA245*(1+GR!BB215))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB245*(1+GR!BC215))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC245*(1+GR!BD215))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD245*(1+GR!BE215))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE245*(1+GR!BF215))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF245*(1+GR!BG215))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG245*(1+GR!BH215))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH245*(1+GR!BI215))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI245*(1+GR!BJ215))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ245*(1+GR!BK215))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK245*(1+GR!BL215))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL245*(1+GR!BM215))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM245*(1+GR!BN215))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN245*(1+GR!BO215))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H246:BO246)","v":0},null,{"$f":"D3_NIC_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H246*(1+GR!I216))","v":0},{"$f":"IF(J$1=\"\",\"\",I246*(1+GR!J216))","v":0},{"$f":"IF(K$1=\"\",\"\",J246*(1+GR!K216))","v":0},{"$f":"IF(L$1=\"\",\"\",K246*(1+GR!L216))","v":0},{"$f":"IF(M$1=\"\",\"\",L246*(1+GR!M216))","v":0},{"$f":"IF(N$1=\"\",\"\",M246*(1+GR!N216))","v":0},{"$f":"IF(O$1=\"\",\"\",N246*(1+GR!O216))","v":0},{"$f":"IF(P$1=\"\",\"\",O246*(1+GR!P216))","v":0},{"$f":"IF(Q$1=\"\",\"\",P246*(1+GR!Q216))","v":0},{"$f":"IF(R$1=\"\",\"\",Q246*(1+GR!R216))","v":0},{"$f":"IF(S$1=\"\",\"\",R246*(1+GR!S216))","v":0},{"$f":"IF(T$1=\"\",\"\",S246*(1+GR!T216))","v":0},{"$f":"IF(U$1=\"\",\"\",T246*(1+GR!U216))","v":0},{"$f":"IF(V$1=\"\",\"\",U246*(1+GR!V216))","v":0},{"$f":"IF(W$1=\"\",\"\",V246*(1+GR!W216))","v":0},{"$f":"IF(X$1=\"\",\"\",W246*(1+GR!X216))","v":0},{"$f":"IF(Y$1=\"\",\"\",X246*(1+GR!Y216))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y246*(1+GR!Z216))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z246*(1+GR!AA216))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA246*(1+GR!AB216))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB246*(1+GR!AC216))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC246*(1+GR!AD216))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD246*(1+GR!AE216))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE246*(1+GR!AF216))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF246*(1+GR!AG216))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG246*(1+GR!AH216))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH246*(1+GR!AI216))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI246*(1+GR!AJ216))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ246*(1+GR!AK216))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK246*(1+GR!AL216))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL246*(1+GR!AM216))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM246*(1+GR!AN216))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN246*(1+GR!AO216))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO246*(1+GR!AP216))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP246*(1+GR!AQ216))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ246*(1+GR!AR216))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR246*(1+GR!AS216))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS246*(1+GR!AT216))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT246*(1+GR!AU216))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU246*(1+GR!AV216))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV246*(1+GR!AW216))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW246*(1+GR!AX216))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX246*(1+GR!AY216))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY246*(1+GR!AZ216))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ246*(1+GR!BA216))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA246*(1+GR!BB216))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB246*(1+GR!BC216))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC246*(1+GR!BD216))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD246*(1+GR!BE216))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE246*(1+GR!BF216))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF246*(1+GR!BG216))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG246*(1+GR!BH216))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH246*(1+GR!BI216))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI246*(1+GR!BJ216))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ246*(1+GR!BK216))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK246*(1+GR!BL216))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL246*(1+GR!BM216))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM246*(1+GR!BN216))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN246*(1+GR!BO216))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H247:BO247),0)","v":0},null,{"$f":"SUM(H244:H246)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I244:I246))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J244:J246))","v":0},{"$f":"IF(K$1=\"\",\"\",SUM(K244:K246))","v":0},{"$f":"IF(L$1=\"\",\"\",SUM(L244:L246))","v":0},{"$f":"IF(M$1=\"\",\"\",SUM(M244:M246))","v":0},{"$f":"IF(N$1=\"\",\"\",SUM(N244:N246))","v":0},{"$f":"IF(O$1=\"\",\"\",SUM(O244:O246))","v":0},{"$f":"IF(P$1=\"\",\"\",SUM(P244:P246))","v":0},{"$f":"IF(Q$1=\"\",\"\",SUM(Q244:Q246))","v":0},{"$f":"IF(R$1=\"\",\"\",SUM(R244:R246))","v":0},{"$f":"IF(S$1=\"\",\"\",SUM(S244:S246))","v":0},{"$f":"IF(T$1=\"\",\"\",SUM(T244:T246))","v":0},{"$f":"IF(U$1=\"\",\"\",SUM(U244:U246))","v":0},{"$f":"IF(V$1=\"\",\"\",SUM(V244:V246))","v":0},{"$f":"IF(W$1=\"\",\"\",SUM(W244:W246))","v":0},{"$f":"IF(X$1=\"\",\"\",SUM(X244:X246))","v":0},{"$f":"IF(Y$1=\"\",\"\",SUM(Y244:Y246))","v":0},{"$f":"IF(Z$1=\"\",\"\",SUM(Z244:Z246))","v":0},{"$f":"IF(AA$1=\"\",\"\",SUM(AA244:AA246))","v":0},{"$f":"IF(AB$1=\"\",\"\",SUM(AB244:AB246))","v":0},{"$f":"IF(AC$1=\"\",\"\",SUM(AC244:AC246))","v":0},{"$f":"IF(AD$1=\"\",\"\",SUM(AD244:AD246))","v":0},{"$f":"IF(AE$1=\"\",\"\",SUM(AE244:AE246))","v":0},{"$f":"IF(AF$1=\"\",\"\",SUM(AF244:AF246))","v":0},{"$f":"IF(AG$1=\"\",\"\",SUM(AG244:AG246))","v":0},{"$f":"IF(AH$1=\"\",\"\",SUM(AH244:AH246))","v":0},{"$f":"IF(AI$1=\"\",\"\",SUM(AI244:AI246))","v":0},{"$f":"IF(AJ$1=\"\",\"\",SUM(AJ244:AJ246))","v":0},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D3_Employ_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H248*(1+GR!I218))","v":0},{"$f":"IF(J$1=\"\",\"\",I248*(1+GR!J218))","v":0},{"$f":"IF(K$1=\"\",\"\",J248*(1+GR!K218))","v":0},{"$f":"IF(L$1=\"\",\"\",K248*(1+GR!L218))","v":0},{"$f":"IF(M$1=\"\",\"\",L248*(1+GR!M218))","v":0},{"$f":"IF(N$1=\"\",\"\",M248*(1+GR!N218))","v":0},{"$f":"IF(O$1=\"\",\"\",N248*(1+GR!O218))","v":0},{"$f":"IF(P$1=\"\",\"\",O248*(1+GR!P218))","v":0},{"$f":"IF(Q$1=\"\",\"\",P248*(1+GR!Q218))","v":0},{"$f":"IF(R$1=\"\",\"\",Q248*(1+GR!R218))","v":0},{"$f":"IF(S$1=\"\",\"\",R248*(1+GR!S218))","v":0},{"$f":"IF(T$1=\"\",\"\",S248*(1+GR!T218))","v":0},{"$f":"IF(U$1=\"\",\"\",T248*(1+GR!U218))","v":0},{"$f":"IF(V$1=\"\",\"\",U248*(1+GR!V218))","v":0},{"$f":"IF(W$1=\"\",\"\",V248*(1+GR!W218))","v":0},{"$f":"IF(X$1=\"\",\"\",W248*(1+GR!X218))","v":0},{"$f":"IF(Y$1=\"\",\"\",X248*(1+GR!Y218))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y248*(1+GR!Z218))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z248*(1+GR!AA218))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA248*(1+GR!AB218))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB248*(1+GR!AC218))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC248*(1+GR!AD218))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD248*(1+GR!AE218))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE248*(1+GR!AF218))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF248*(1+GR!AG218))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG248*(1+GR!AH218))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH248*(1+GR!AI218))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI248*(1+GR!AJ218))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ248*(1+GR!AK218))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK248*(1+GR!AL218))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL248*(1+GR!AM218))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM248*(1+GR!AN218))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN248*(1+GR!AO218))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO248*(1+GR!AP218))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP248*(1+GR!AQ218))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ248*(1+GR!AR218))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR248*(1+GR!AS218))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS248*(1+GR!AT218))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT248*(1+GR!AU218))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU248*(1+GR!AV218))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV248*(1+GR!AW218))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW248*(1+GR!AX218))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX248*(1+GR!AY218))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY248*(1+GR!AZ218))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ248*(1+GR!BA218))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA248*(1+GR!BB218))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB248*(1+GR!BC218))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC248*(1+GR!BD218))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD248*(1+GR!BE218))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE248*(1+GR!BF218))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF248*(1+GR!BG218))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG248*(1+GR!BH218))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH248*(1+GR!BI218))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI248*(1+GR!BJ218))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ248*(1+GR!BK218))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK248*(1+GR!BL218))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL248*(1+GR!BM218))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM248*(1+GR!BN218))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN248*(1+GR!BO218))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H249:BO249)","v":0},null,{"$f":"IF(H217=\"\",\"\",SUM(H242,H244:H246))","v":0},{"$f":"IF(I217=\"\",\"\",SUM(I242,I244:I246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D3_Name=\"\",\"\",\"Discounted costs for \" & D3_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H217","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,"","",{"$f":"AN217","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H255:BO255)","v":0},null,{"$f":"H220","v":0},{"$f":"IF(I$1=\"\",\"\",I220/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J220/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K220/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L220/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M220/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N220/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O220/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P220/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q220/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R220/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S220/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T220/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U220/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V220/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W220/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X220/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y220/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z220/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA220/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB220/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC220/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD220/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE220/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF220/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG220/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH220/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI220/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ220/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK220/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL220/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM220/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN220/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO220/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP220/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ220/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR220/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS220/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT220/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU220/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV220/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW220/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX220/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY220/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ220/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA220/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB220/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC220/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD220/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE220/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF220/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG220/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH220/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI220/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ220/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK220/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL220/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM220/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN220/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO220/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H221=\"\",\"\",H221)","v":""},{"$f":"IF(I221=\"\",\"\",I221)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H258:BO258)","v":0},null,{"$f":"H223","v":0},{"$f":"IF(I$1=\"\",\"\",I223/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J223/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K223/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L223/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M223/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N223/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O223/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P223/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q223/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R223/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S223/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T223/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U223/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V223/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W223/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X223/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y223/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z223/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA223/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB223/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC223/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD223/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE223/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF223/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG223/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH223/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI223/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ223/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK223/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL223/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM223/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN223/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO223/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP223/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ223/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR223/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS223/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT223/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU223/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV223/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW223/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX223/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY223/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ223/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA223/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB223/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC223/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD223/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE223/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF223/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG223/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH223/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI223/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ223/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK223/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL223/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM223/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN223/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO223/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I224/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J224/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K224/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L224/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M224/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N224/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O224/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P224/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q224/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R224/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S224/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T224/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U224/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V224/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W224/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X224/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y224/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z224/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA224/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB224/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC224/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD224/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE224/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF224/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG224/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH224/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI224/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ224/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK224/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL224/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM224/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN224/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO224/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP224/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ224/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR224/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS224/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT224/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU224/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV224/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW224/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX224/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY224/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ224/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA224/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB224/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC224/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD224/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE224/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF224/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG224/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH224/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI224/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ224/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK224/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL224/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM224/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN224/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO224/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I225/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J225/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K225/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L225/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M225/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N225/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O225/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P225/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q225/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R225/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S225/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T225/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U225/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V225/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W225/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X225/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y225/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z225/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA225/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB225/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC225/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD225/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE225/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF225/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG225/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH225/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI225/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ225/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK225/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL225/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM225/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN225/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO225/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP225/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ225/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR225/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS225/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT225/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU225/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV225/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW225/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX225/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY225/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ225/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA225/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB225/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC225/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD225/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE225/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF225/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG225/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH225/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI225/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ225/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK225/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL225/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM225/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN225/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO225/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I226/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J226/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K226/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L226/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M226/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N226/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O226/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P226/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q226/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R226/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S226/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T226/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U226/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V226/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W226/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X226/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y226/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z226/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA226/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB226/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC226/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD226/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE226/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF226/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG226/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH226/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI226/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ226/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK226/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL226/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM226/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN226/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO226/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP226/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ226/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR226/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS226/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT226/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU226/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV226/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW226/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX226/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY226/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ226/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA226/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB226/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC226/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD226/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE226/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF226/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG226/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH226/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI226/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ226/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK226/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL226/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM226/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN226/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO226/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I227/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J227/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K227/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L227/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M227/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N227/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O227/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P227/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q227/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R227/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S227/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T227/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U227/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V227/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W227/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X227/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y227/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z227/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA227/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB227/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC227/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD227/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE227/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF227/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG227/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH227/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI227/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ227/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK227/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL227/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM227/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN227/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO227/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP227/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ227/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR227/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS227/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT227/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU227/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV227/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW227/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX227/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY227/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ227/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA227/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB227/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC227/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD227/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE227/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF227/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG227/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH227/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI227/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ227/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK227/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL227/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM227/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN227/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO227/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I228/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J228/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K228/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L228/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M228/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N228/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O228/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P228/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q228/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R228/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S228/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T228/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U228/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V228/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W228/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X228/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y228/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z228/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA228/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB228/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC228/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD228/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE228/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF228/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG228/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH228/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI228/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ228/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK228/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL228/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM228/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN228/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO228/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP228/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ228/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR228/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS228/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT228/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU228/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV228/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW228/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX228/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY228/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ228/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA228/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB228/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC228/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD228/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE228/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF228/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG228/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH228/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI228/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ228/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK228/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL228/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM228/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN228/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO228/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I229/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J229/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K229/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L229/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M229/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N229/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O229/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P229/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q229/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R229/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S229/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T229/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U229/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V229/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W229/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X229/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y229/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z229/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA229/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB229/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC229/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD229/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE229/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF229/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG229/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH229/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI229/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ229/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK229/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL229/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM229/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN229/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO229/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP229/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ229/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR229/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS229/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT229/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU229/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV229/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW229/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX229/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY229/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ229/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA229/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB229/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC229/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD229/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE229/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF229/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG229/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH229/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI229/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ229/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK229/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL229/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM229/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN229/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO229/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I230/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J230/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K230/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L230/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M230/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N230/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O230/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P230/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q230/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R230/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S230/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T230/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U230/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V230/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W230/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X230/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y230/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z230/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA230/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB230/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC230/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD230/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE230/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF230/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG230/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH230/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI230/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ230/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK230/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL230/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM230/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN230/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO230/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP230/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ230/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR230/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS230/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT230/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU230/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV230/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW230/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX230/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY230/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ230/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA230/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB230/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC230/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD230/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE230/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF230/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG230/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH230/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI230/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ230/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK230/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL230/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM230/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN230/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO230/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H252=\"\",\"\",SUM(H258:H265))","v":0},{"$f":"IF(I252=\"\",\"\",SUM(I258:I265))","v":0},{"$f":"IF(J252=\"\",\"\",SUM(J258:J265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H268:BO268)","v":0},null,{"$f":"H233","v":0},{"$f":"IF(I$1=\"\",\"\",I233/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J233/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K233/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L233/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M233/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N233/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O233/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P233/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q233/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R233/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S233/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T233/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U233/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V233/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W233/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X233/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y233/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z233/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA233/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB233/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC233/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD233/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE233/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF233/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG233/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH233/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI233/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ233/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK233/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL233/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM233/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN233/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO233/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP233/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ233/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR233/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS233/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT233/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU233/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV233/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW233/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX233/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY233/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ233/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA233/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB233/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC233/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD233/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE233/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF233/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG233/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH233/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI233/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ233/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK233/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL233/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM233/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN233/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO233/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H269:BO269)","v":0},null,{"$f":"H234","v":0},{"$f":"IF(I$1=\"\",\"\",I234/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J234/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K234/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L234/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M234/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N234/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O234/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P234/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q234/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R234/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S234/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T234/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U234/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V234/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W234/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X234/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y234/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z234/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA234/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB234/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC234/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD234/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE234/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF234/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG234/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH234/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI234/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ234/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK234/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL234/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM234/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN234/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO234/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP234/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ234/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR234/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS234/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT234/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU234/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV234/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW234/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX234/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY234/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ234/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA234/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB234/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC234/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD234/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE234/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF234/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG234/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH234/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI234/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ234/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK234/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL234/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM234/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN234/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO234/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H270:BO270)","v":0},null,{"$f":"H235","v":0},{"$f":"IF(I$1=\"\",\"\",I235/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J235/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K235/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L235/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M235/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N235/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O235/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P235/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q235/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R235/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S235/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T235/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U235/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V235/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W235/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X235/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y235/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z235/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA235/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB235/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC235/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD235/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE235/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF235/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG235/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH235/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI235/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ235/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK235/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL235/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM235/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN235/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO235/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP235/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ235/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR235/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS235/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT235/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU235/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV235/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW235/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX235/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY235/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ235/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA235/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB235/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC235/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD235/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE235/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF235/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG235/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH235/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI235/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ235/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK235/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL235/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM235/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN235/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO235/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H271:BO271)","v":0},null,{"$f":"IF(H252=\"\",\"\",SUM(H268:H270))","v":0},{"$f":"IF(I252=\"\",\"\",SUM(I268:I270))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H273:BO273)","v":0},null,{"$f":"H238","v":0},{"$f":"IF(I$1=\"\",\"\",I238/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J238/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K238/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L238/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M238/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N238/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O238/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P238/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q238/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R238/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S238/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T238/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U238/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V238/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W238/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X238/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y238/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z238/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA238/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB238/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC238/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD238/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE238/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF238/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG238/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH238/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI238/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ238/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK238/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL238/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM238/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN238/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO238/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP238/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ238/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR238/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS238/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT238/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU238/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV238/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW238/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX238/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY238/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ238/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA238/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB238/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC238/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD238/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE238/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF238/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG238/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH238/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI238/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ238/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK238/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL238/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM238/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN238/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO238/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"H239","v":0},{"$f":"IF(I$1=\"\",\"\",I239/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J239/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K239/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L239/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M239/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N239/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O239/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P239/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q239/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R239/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S239/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T239/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U239/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V239/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W239/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X239/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y239/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z239/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA239/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB239/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC239/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD239/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE239/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF239/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG239/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH239/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI239/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ239/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK239/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL239/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM239/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN239/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO239/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP239/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ239/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR239/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS239/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT239/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU239/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV239/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW239/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX239/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY239/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ239/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA239/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB239/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC239/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD239/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE239/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF239/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG239/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH239/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI239/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ239/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK239/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL239/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM239/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN239/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO239/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H275:BO275)","v":0},null,{"$f":"IF(H252=\"\",\"\",SUM(H273:H274))","v":0},{"$f":"IF(I252=\"\",\"\",SUM(I273:I274))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H277:BO277)","v":0},null,{"$f":"H242","v":0},{"$f":"IF(I$1=\"\",\"\",I242/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J242/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K242/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L242/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M242/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N242/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O242/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P242/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q242/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R242/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S242/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T242/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U242/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V242/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W242/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X242/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y242/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z242/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA242/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB242/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC242/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD242/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE242/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF242/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG242/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH242/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI242/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ242/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK242/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL242/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM242/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN242/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO242/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP242/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ242/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR242/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS242/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT242/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU242/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV242/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW242/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX242/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY242/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ242/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA242/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB242/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC242/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD242/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE242/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF242/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG242/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH242/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI242/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ242/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK242/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL242/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM242/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN242/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO242/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H277*1000)/H283,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I277*1000)/I283,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J277*1000)/J283,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H279:BO279)","v":0},null,{"$f":"H244","v":0},{"$f":"IF(I$1=\"\",\"\",I244/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J244/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K244/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L244/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M244/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N244/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O244/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P244/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q244/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R244/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S244/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T244/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U244/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V244/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W244/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X244/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y244/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z244/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA244/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB244/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC244/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD244/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE244/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF244/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG244/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH244/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI244/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ244/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK244/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL244/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM244/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN244/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO244/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP244/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ244/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR244/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS244/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT244/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU244/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV244/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW244/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX244/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY244/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ244/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA244/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB244/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC244/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD244/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE244/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF244/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG244/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH244/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI244/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ244/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK244/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL244/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM244/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN244/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO244/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H280:BO280),0)","v":0},null,{"$f":"H245","v":0},{"$f":"IF(I$1=\"\",\"\",I245/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J245/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K245/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L245/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M245/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N245/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O245/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P245/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q245/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R245/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S245/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T245/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U245/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V245/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W245/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X245/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y245/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z245/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA245/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB245/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC245/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD245/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE245/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF245/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG245/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH245/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI245/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ245/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK245/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL245/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM245/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN245/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO245/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP245/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ245/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR245/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS245/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT245/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU245/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV245/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW245/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX245/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY245/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ245/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA245/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB245/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC245/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD245/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE245/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF245/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG245/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH245/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI245/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ245/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK245/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL245/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM245/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN245/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO245/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H281:BO281)","v":0},null,{"$f":"H246","v":0},{"$f":"IF(I$1=\"\",\"\",I246/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J246/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K246/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L246/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M246/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N246/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O246/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P246/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q246/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R246/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S246/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T246/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U246/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V246/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W246/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X246/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y246/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z246/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA246/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB246/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC246/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD246/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE246/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF246/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG246/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH246/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI246/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ246/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK246/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL246/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM246/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN246/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO246/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP246/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ246/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR246/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS246/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT246/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU246/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV246/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW246/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX246/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY246/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ246/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA246/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB246/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC246/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD246/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE246/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF246/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG246/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH246/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI246/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ246/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK246/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL246/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM246/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN246/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO246/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H282:BO282),0)","v":0},null,{"$f":"SUM(H279:H281)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I279:I281))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J279:J281))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H248","v":0},{"$f":"I248","v":0},{"$f":"J248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H284:BO284)","v":0},null,{"$f":"IF(H252=\"\",\"\",SUM(H277,H279:H281))","v":0},{"$f":"IF(I252=\"\",\"\",SUM(I277,I279:I281))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D4_Name=\"\",\"\",\"Undiscounted costs for \" & D4_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H252","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK252","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H291:BO291)","v":0}]
[null,null,null,"Percentage in poor condition","%"]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H294:BO294)","v":0}]
[null,null,null,"Travel time","£ k",0]
[null,null,null,"Carbon (vehicle fuel)","£ k",0]
[null,null,null,"Roadworks Accidents","£ k",0]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0]
[null,null,null,"Roadworks time delays","£ k",0]
[null,null,null,"Accidents","£ k",0]
[null,null,null,"Carbon (Embodied in materials)","£ k",0]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H288=\"\",\"\",SUM(H294:H301))","v":0},{"$f":"IF(I288=\"\",\"\",SUM(I294:I301))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H304:BO304)","v":0},null,{"$f":"'D4 Traffic'!F131","v":0},{"$f":"'D4 Traffic'!G131","v":0},{"$f":"'D4 Traffic'!H131","v":0},{"$f":"'D4 Traffic'!I131","v":0},{"$f":"'D4 Traffic'!J131","v":0},{"$f":"'D4 Traffic'!K131","v":0},{"$f":"'D4 Traffic'!L131","v":0},{"$f":"'D4 Traffic'!M131","v":0},{"$f":"'D4 Traffic'!N131","v":0},{"$f":"'D4 Traffic'!O131","v":0},{"$f":"'D4 Traffic'!P131","v":0},{"$f":"'D4 Traffic'!Q131","v":0},{"$f":"'D4 Traffic'!R131","v":0},{"$f":"'D4 Traffic'!S131","v":0},{"$f":"'D4 Traffic'!T131","v":0},{"$f":"'D4 Traffic'!U131","v":0},{"$f":"'D4 Traffic'!V131","v":0},{"$f":"'D4 Traffic'!W131","v":0},{"$f":"'D4 Traffic'!X131","v":0},{"$f":"'D4 Traffic'!Y131","v":0},{"$f":"'D4 Traffic'!Z131","v":0},{"$f":"'D4 Traffic'!AA131","v":0},{"$f":"'D4 Traffic'!AB131","v":0},{"$f":"'D4 Traffic'!AC131","v":0},{"$f":"'D4 Traffic'!AD131","v":0},{"$f":"'D4 Traffic'!AE131","v":0},{"$f":"'D4 Traffic'!AF131","v":0},{"$f":"'D4 Traffic'!AG131","v":0},{"$f":"'D4 Traffic'!AH131","v":0},{"$f":"'D4 Traffic'!AI131","v":0},{"$f":"'D4 Traffic'!AJ131","v":""},{"$f":"'D4 Traffic'!AK131","v":""},{"$f":"'D4 Traffic'!AL131","v":""},{"$f":"'D4 Traffic'!AM131","v":""},{"$f":"'D4 Traffic'!AN131","v":""},{"$f":"'D4 Traffic'!AO131","v":""},{"$f":"'D4 Traffic'!AP131","v":""},{"$f":"'D4 Traffic'!AQ131","v":""},{"$f":"'D4 Traffic'!AR131","v":""},{"$f":"'D4 Traffic'!AS131","v":""},{"$f":"'D4 Traffic'!AT131","v":""},{"$f":"'D4 Traffic'!AU131","v":""},{"$f":"'D4 Traffic'!AV131","v":""},{"$f":"'D4 Traffic'!AW131","v":""},{"$f":"'D4 Traffic'!AX131","v":""},{"$f":"'D4 Traffic'!AY131","v":""},{"$f":"'D4 Traffic'!AZ131","v":""},{"$f":"'D4 Traffic'!BA131","v":""},{"$f":"'D4 Traffic'!BB131","v":""},{"$f":"'D4 Traffic'!BC131","v":""},{"$f":"'D4 Traffic'!BD131","v":""},{"$f":"'D4 Traffic'!BE131","v":""},{"$f":"'D4 Traffic'!BF131","v":""},{"$f":"'D4 Traffic'!BG131","v":""},{"$f":"'D4 Traffic'!BH131","v":""},{"$f":"'D4 Traffic'!BI131","v":""},{"$f":"'D4 Traffic'!BJ131","v":""},{"$f":"'D4 Traffic'!BK131","v":""},{"$f":"'D4 Traffic'!BL131","v":""},{"$f":"'D4 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H305:BO305)","v":0},null,{"$f":"'D4 Traffic'!F276","v":0},{"$f":"'D4 Traffic'!G276","v":0},{"$f":"'D4 Traffic'!H276","v":0},{"$f":"'D4 Traffic'!I276","v":0},{"$f":"'D4 Traffic'!J276","v":0},{"$f":"'D4 Traffic'!K276","v":0},{"$f":"'D4 Traffic'!L276","v":0},{"$f":"'D4 Traffic'!M276","v":0},{"$f":"'D4 Traffic'!N276","v":0},{"$f":"'D4 Traffic'!O276","v":0},{"$f":"'D4 Traffic'!P276","v":0},{"$f":"'D4 Traffic'!Q276","v":0},{"$f":"'D4 Traffic'!R276","v":0},{"$f":"'D4 Traffic'!S276","v":0},{"$f":"'D4 Traffic'!T276","v":0},{"$f":"'D4 Traffic'!U276","v":0},{"$f":"'D4 Traffic'!V276","v":0},{"$f":"'D4 Traffic'!W276","v":0},{"$f":"'D4 Traffic'!X276","v":0},{"$f":"'D4 Traffic'!Y276","v":0},{"$f":"'D4 Traffic'!Z276","v":0},{"$f":"'D4 Traffic'!AA276","v":0},{"$f":"'D4 Traffic'!AB276","v":0},{"$f":"'D4 Traffic'!AC276","v":0},{"$f":"'D4 Traffic'!AD276","v":0},{"$f":"'D4 Traffic'!AE276","v":0},{"$f":"'D4 Traffic'!AF276","v":0},{"$f":"'D4 Traffic'!AG276","v":0},{"$f":"'D4 Traffic'!AH276","v":0},{"$f":"'D4 Traffic'!AI276","v":0},{"$f":"'D4 Traffic'!AJ276","v":""},{"$f":"'D4 Traffic'!AK276","v":""},{"$f":"'D4 Traffic'!AL276","v":""},{"$f":"'D4 Traffic'!AM276","v":""},{"$f":"'D4 Traffic'!AN276","v":""},{"$f":"'D4 Traffic'!AO276","v":""},{"$f":"'D4 Traffic'!AP276","v":""},{"$f":"'D4 Traffic'!AQ276","v":""},{"$f":"'D4 Traffic'!AR276","v":""},{"$f":"'D4 Traffic'!AS276","v":""},{"$f":"'D4 Traffic'!AT276","v":""},{"$f":"'D4 Traffic'!AU276","v":""},{"$f":"'D4 Traffic'!AV276","v":""},{"$f":"'D4 Traffic'!AW276","v":""},{"$f":"'D4 Traffic'!AX276","v":""},{"$f":"'D4 Traffic'!AY276","v":""},{"$f":"'D4 Traffic'!AZ276","v":""},{"$f":"'D4 Traffic'!BA276","v":""},{"$f":"'D4 Traffic'!BB276","v":""},{"$f":"'D4 Traffic'!BC276","v":""},{"$f":"'D4 Traffic'!BD276","v":""},{"$f":"'D4 Traffic'!BE276","v":""},{"$f":"'D4 Traffic'!BF276","v":""},{"$f":"'D4 Traffic'!BG276","v":""},{"$f":"'D4 Traffic'!BH276","v":""},{"$f":"'D4 Traffic'!BI276","v":""},{"$f":"'D4 Traffic'!BJ276","v":""},{"$f":"'D4 Traffic'!BK276","v":""},{"$f":"'D4 Traffic'!BL276","v":""},{"$f":"'D4 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H306:BO306)","v":0},null,{"$f":"IF(H1=\"\",\"\",IF(H296=0,0,H296*'D4 Traffic'!F133*CO2RatioNon2Urb+H296*'D4 Traffic'!F134*CO2RatioNon2Rur-H296))","v":0},{"$f":"IF(I1=\"\",\"\",IF(I296=0,0,I296*'D4 Traffic'!G133*CO2RatioNon2Urb+I296*'D4 Traffic'!G134*CO2RatioNon2Rur-I296))","v":0},{"$f":"IF(J1=\"\",\"\",IF(J296=0,0,J296*'D4 Traffic'!H133*CO2RatioNon2Urb+J296*'D4 Traffic'!H134*CO2RatioNon2Rur-J296))","v":0},{"$f":"IF(K1=\"\",\"\",IF(K296=0,0,K296*'D4 Traffic'!I133*CO2RatioNon2Urb+K296*'D4 Traffic'!I134*CO2RatioNon2Rur-K296))","v":0},{"$f":"IF(L1=\"\",\"\",IF(L296=0,0,L296*'D4 Traffic'!J133*CO2RatioNon2Urb+L296*'D4 Traffic'!J134*CO2RatioNon2Rur-L296))","v":0},{"$f":"IF(M1=\"\",\"\",IF(M296=0,0,M296*'D4 Traffic'!K133*CO2RatioNon2Urb+M296*'D4 Traffic'!K134*CO2RatioNon2Rur-M296))","v":0},{"$f":"IF(N1=\"\",\"\",IF(N296=0,0,N296*'D4 Traffic'!L133*CO2RatioNon2Urb+N296*'D4 Traffic'!L134*CO2RatioNon2Rur-N296))","v":0},{"$f":"IF(O1=\"\",\"\",IF(O296=0,0,O296*'D4 Traffic'!M133*CO2RatioNon2Urb+O296*'D4 Traffic'!M134*CO2RatioNon2Rur-O296))","v":0},{"$f":"IF(P1=\"\",\"\",IF(P296=0,0,P296*'D4 Traffic'!N133*CO2RatioNon2Urb+P296*'D4 Traffic'!N134*CO2RatioNon2Rur-P296))","v":0},{"$f":"IF(Q1=\"\",\"\",IF(Q296=0,0,Q296*'D4 Traffic'!O133*CO2RatioNon2Urb+Q296*'D4 Traffic'!O134*CO2RatioNon2Rur-Q296))","v":0},{"$f":"IF(R1=\"\",\"\",IF(R296=0,0,R296*'D4 Traffic'!P133*CO2RatioNon2Urb+R296*'D4 Traffic'!P134*CO2RatioNon2Rur-R296))","v":0},{"$f":"IF(S1=\"\",\"\",IF(S296=0,0,S296*'D4 Traffic'!Q133*CO2RatioNon2Urb+S296*'D4 Traffic'!Q134*CO2RatioNon2Rur-S296))","v":0},{"$f":"IF(T1=\"\",\"\",IF(T296=0,0,T296*'D4 Traffic'!R133*CO2RatioNon2Urb+T296*'D4 Traffic'!R134*CO2RatioNon2Rur-T296))","v":0},{"$f":"IF(U1=\"\",\"\",IF(U296=0,0,U296*'D4 Traffic'!S133*CO2RatioNon2Urb+U296*'D4 Traffic'!S134*CO2RatioNon2Rur-U296))","v":0},{"$f":"IF(V1=\"\",\"\",IF(V296=0,0,V296*'D4 Traffic'!T133*CO2RatioNon2Urb+V296*'D4 Traffic'!T134*CO2RatioNon2Rur-V296))","v":0},{"$f":"IF(W1=\"\",\"\",IF(W296=0,0,W296*'D4 Traffic'!U133*CO2RatioNon2Urb+W296*'D4 Traffic'!U134*CO2RatioNon2Rur-W296))","v":0},{"$f":"IF(X1=\"\",\"\",IF(X296=0,0,X296*'D4 Traffic'!V133*CO2RatioNon2Urb+X296*'D4 Traffic'!V134*CO2RatioNon2Rur-X296))","v":0},{"$f":"IF(Y1=\"\",\"\",IF(Y296=0,0,Y296*'D4 Traffic'!W133*CO2RatioNon2Urb+Y296*'D4 Traffic'!W134*CO2RatioNon2Rur-Y296))","v":0},{"$f":"IF(Z1=\"\",\"\",IF(Z296=0,0,Z296*'D4 Traffic'!X133*CO2RatioNon2Urb+Z296*'D4 Traffic'!X134*CO2RatioNon2Rur-Z296))","v":0},{"$f":"IF(AA1=\"\",\"\",IF(AA296=0,0,AA296*'D4 Traffic'!Y133*CO2RatioNon2Urb+AA296*'D4 Traffic'!Y134*CO2RatioNon2Rur-AA296))","v":0},{"$f":"IF(AB1=\"\",\"\",IF(AB296=0,0,AB296*'D4 Traffic'!Z133*CO2RatioNon2Urb+AB296*'D4 Traffic'!Z134*CO2RatioNon2Rur-AB296))","v":0},{"$f":"IF(AC1=\"\",\"\",IF(AC296=0,0,AC296*'D4 Traffic'!AA133*CO2RatioNon2Urb+AC296*'D4 Traffic'!AA134*CO2RatioNon2Rur-AC296))","v":0},{"$f":"IF(AD1=\"\",\"\",IF(AD296=0,0,AD296*'D4 Traffic'!AB133*CO2RatioNon2Urb+AD296*'D4 Traffic'!AB134*CO2RatioNon2Rur-AD296))","v":0},{"$f":"IF(AE1=\"\",\"\",IF(AE296=0,0,AE296*'D4 Traffic'!AC133*CO2RatioNon2Urb+AE296*'D4 Traffic'!AC134*CO2RatioNon2Rur-AE296))","v":0},{"$f":"IF(AF1=\"\",\"\",IF(AF296=0,0,AF296*'D4 Traffic'!AD133*CO2RatioNon2Urb+AF296*'D4 Traffic'!AD134*CO2RatioNon2Rur-AF296))","v":0},{"$f":"IF(AG1=\"\",\"\",IF(AG296=0,0,AG296*'D4 Traffic'!AE133*CO2RatioNon2Urb+AG296*'D4 Traffic'!AE134*CO2RatioNon2Rur-AG296))","v":0},{"$f":"IF(AH1=\"\",\"\",IF(AH296=0,0,AH296*'D4 Traffic'!AF133*CO2RatioNon2Urb+AH296*'D4 Traffic'!AF134*CO2RatioNon2Rur-AH296))","v":0},{"$f":"IF(AI1=\"\",\"\",IF(AI296=0,0,AI296*'D4 Traffic'!AG133*CO2RatioNon2Urb+AI296*'D4 Traffic'!AG134*CO2RatioNon2Rur-AI296))","v":0},{"$f":"IF(AJ1=\"\",\"\",IF(AJ296=0,0,AJ296*'D4 Traffic'!AH133*CO2RatioNon2Urb+AJ296*'D4 Traffic'!AH134*CO2RatioNon2Rur-AJ296))","v":0},{"$f":"IF(AK1=\"\",\"\",IF(AK296=0,0,AK296*'D4 Traffic'!AI133*CO2RatioNon2Urb+AK296*'D4 Traffic'!AI134*CO2RatioNon2Rur-AK296))","v":0},{"$f":"IF(AL1=\"\",\"\",IF(AL296=0,0,AL296*'D4 Traffic'!AJ133*CO2RatioNon2Urb+AL296*'D4 Traffic'!AJ134*CO2RatioNon2Rur-AL296))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM296=0,0,AM296*'D4 Traffic'!AK133*CO2RatioNon2Urb+AM296*'D4 Traffic'!AK134*CO2RatioNon2Rur-AM296))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN296=0,0,AN296*'D4 Traffic'!AL133*CO2RatioNon2Urb+AN296*'D4 Traffic'!AL134*CO2RatioNon2Rur-AN296))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO296=0,0,AO296*'D4 Traffic'!AM133*CO2RatioNon2Urb+AO296*'D4 Traffic'!AM134*CO2RatioNon2Rur-AO296))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP296=0,0,AP296*'D4 Traffic'!AN133*CO2RatioNon2Urb+AP296*'D4 Traffic'!AN134*CO2RatioNon2Rur-AP296))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ296=0,0,AQ296*'D4 Traffic'!AO133*CO2RatioNon2Urb+AQ296*'D4 Traffic'!AO134*CO2RatioNon2Rur-AQ296))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR296=0,0,AR296*'D4 Traffic'!AP133*CO2RatioNon2Urb+AR296*'D4 Traffic'!AP134*CO2RatioNon2Rur-AR296))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS296=0,0,AS296*'D4 Traffic'!AQ133*CO2RatioNon2Urb+AS296*'D4 Traffic'!AQ134*CO2RatioNon2Rur-AS296))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT296=0,0,AT296*'D4 Traffic'!AR133*CO2RatioNon2Urb+AT296*'D4 Traffic'!AR134*CO2RatioNon2Rur-AT296))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU296=0,0,AU296*'D4 Traffic'!AS133*CO2RatioNon2Urb+AU296*'D4 Traffic'!AS134*CO2RatioNon2Rur-AU296))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV296=0,0,AV296*'D4 Traffic'!AT133*CO2RatioNon2Urb+AV296*'D4 Traffic'!AT134*CO2RatioNon2Rur-AV296))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW296=0,0,AW296*'D4 Traffic'!AU133*CO2RatioNon2Urb+AW296*'D4 Traffic'!AU134*CO2RatioNon2Rur-AW296))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX296=0,0,AX296*'D4 Traffic'!AV133*CO2RatioNon2Urb+AX296*'D4 Traffic'!AV134*CO2RatioNon2Rur-AX296))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY296=0,0,AY296*'D4 Traffic'!AW133*CO2RatioNon2Urb+AY296*'D4 Traffic'!AW134*CO2RatioNon2Rur-AY296))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ296=0,0,AZ296*'D4 Traffic'!AX133*CO2RatioNon2Urb+AZ296*'D4 Traffic'!AX134*CO2RatioNon2Rur-AZ296))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA296=0,0,BA296*'D4 Traffic'!AY133*CO2RatioNon2Urb+BA296*'D4 Traffic'!AY134*CO2RatioNon2Rur-BA296))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB296=0,0,BB296*'D4 Traffic'!AZ133*CO2RatioNon2Urb+BB296*'D4 Traffic'!AZ134*CO2RatioNon2Rur-BB296))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC296=0,0,BC296*'D4 Traffic'!BA133*CO2RatioNon2Urb+BC296*'D4 Traffic'!BA134*CO2RatioNon2Rur-BC296))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD296=0,0,BD296*'D4 Traffic'!BB133*CO2RatioNon2Urb+BD296*'D4 Traffic'!BB134*CO2RatioNon2Rur-BD296))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE296=0,0,BE296*'D4 Traffic'!BC133*CO2RatioNon2Urb+BE296*'D4 Traffic'!BC134*CO2RatioNon2Rur-BE296))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF296=0,0,BF296*'D4 Traffic'!BD133*CO2RatioNon2Urb+BF296*'D4 Traffic'!BD134*CO2RatioNon2Rur-BF296))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG296=0,0,BG296*'D4 Traffic'!BE133*CO2RatioNon2Urb+BG296*'D4 Traffic'!BE134*CO2RatioNon2Rur-BG296))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH296=0,0,BH296*'D4 Traffic'!BF133*CO2RatioNon2Urb+BH296*'D4 Traffic'!BF134*CO2RatioNon2Rur-BH296))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI296=0,0,BI296*'D4 Traffic'!BG133*CO2RatioNon2Urb+BI296*'D4 Traffic'!BG134*CO2RatioNon2Rur-BI296))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ296=0,0,BJ296*'D4 Traffic'!BH133*CO2RatioNon2Urb+BJ296*'D4 Traffic'!BH134*CO2RatioNon2Rur-BJ296))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK296=0,0,BK296*'D4 Traffic'!BI133*CO2RatioNon2Urb+BK296*'D4 Traffic'!BI134*CO2RatioNon2Rur-BK296))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL296=0,0,BL296*'D4 Traffic'!BJ133*CO2RatioNon2Urb+BL296*'D4 Traffic'!BJ134*CO2RatioNon2Rur-BL296))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM296=0,0,BM296*'D4 Traffic'!BK133*CO2RatioNon2Urb+BM296*'D4 Traffic'!BK134*CO2RatioNon2Rur-BM296))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN296=0,0,BN296*'D4 Traffic'!BL133*CO2RatioNon2Urb+BN296*'D4 Traffic'!BL134*CO2RatioNon2Rur-BN296))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO296=0,0,BO296*'D4 Traffic'!BM133*CO2RatioNon2Urb+BO296*'D4 Traffic'!BM134*CO2RatioNon2Rur-BO296))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H307:BO307)","v":0},null,{"$f":"IF(H288=\"\",\"\",SUM(H304:H306))","v":0},{"$f":"IF(I288=\"\",\"\",SUM(I304:I306))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H309:BO309)","v":0},null,{"$f":"IF(H1=\"\",\"\",'D4 Traffic'!F303)","v":0},{"$f":"IF(I1=\"\",\"\",'D4 Traffic'!G303)","v":0},{"$f":"IF(J1=\"\",\"\",'D4 Traffic'!H303)","v":0},{"$f":"IF(K1=\"\",\"\",'D4 Traffic'!I303)","v":0},{"$f":"IF(L1=\"\",\"\",'D4 Traffic'!J303)","v":0},{"$f":"IF(M1=\"\",\"\",'D4 Traffic'!K303)","v":0},{"$f":"IF(N1=\"\",\"\",'D4 Traffic'!L303)","v":0},{"$f":"IF(O1=\"\",\"\",'D4 Traffic'!M303)","v":0},{"$f":"IF(P1=\"\",\"\",'D4 Traffic'!N303)","v":0},{"$f":"IF(Q1=\"\",\"\",'D4 Traffic'!O303)","v":0},{"$f":"IF(R1=\"\",\"\",'D4 Traffic'!P303)","v":0},{"$f":"IF(S1=\"\",\"\",'D4 Traffic'!Q303)","v":0},{"$f":"IF(T1=\"\",\"\",'D4 Traffic'!R303)","v":0},{"$f":"IF(U1=\"\",\"\",'D4 Traffic'!S303)","v":0},{"$f":"IF(V1=\"\",\"\",'D4 Traffic'!T303)","v":0},{"$f":"IF(W1=\"\",\"\",'D4 Traffic'!U303)","v":0},{"$f":"IF(X1=\"\",\"\",'D4 Traffic'!V303)","v":0},{"$f":"IF(Y1=\"\",\"\",'D4 Traffic'!W303)","v":0},{"$f":"IF(Z1=\"\",\"\",'D4 Traffic'!X303)","v":0},{"$f":"IF(AA1=\"\",\"\",'D4 Traffic'!Y303)","v":0},{"$f":"IF(AB1=\"\",\"\",'D4 Traffic'!Z303)","v":0},{"$f":"IF(AC1=\"\",\"\",'D4 Traffic'!AA303)","v":0},{"$f":"IF(AD1=\"\",\"\",'D4 Traffic'!AB303)","v":0},{"$f":"IF(AE1=\"\",\"\",'D4 Traffic'!AC303)","v":0},{"$f":"IF(AF1=\"\",\"\",'D4 Traffic'!AD303)","v":0},{"$f":"IF(AG1=\"\",\"\",'D4 Traffic'!AE303)","v":0},{"$f":"IF(AH1=\"\",\"\",'D4 Traffic'!AF303)","v":0},{"$f":"IF(AI1=\"\",\"\",'D4 Traffic'!AG303)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D4 Traffic'!AH303)","v":0},{"$f":"IF(AK1=\"\",\"\",'D4 Traffic'!AI303)","v":0},{"$f":"IF(AL1=\"\",\"\",'D4 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D4 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D4 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D4 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D4 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D4 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D4 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D4 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D4 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D4 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D4 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D4 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D4 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D4 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D4 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D4 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D4 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D4 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D4 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D4 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D4 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D4 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D4 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D4 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D4 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D4 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D4 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D4 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D4 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D4 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"IF(H1=\"\",\"\",'D4 Traffic'!F331)","v":0},{"$f":"IF(I1=\"\",\"\",'D4 Traffic'!G331)","v":0},{"$f":"IF(J1=\"\",\"\",'D4 Traffic'!H331)","v":0},{"$f":"IF(K1=\"\",\"\",'D4 Traffic'!I331)","v":0},{"$f":"IF(L1=\"\",\"\",'D4 Traffic'!J331)","v":0},{"$f":"IF(M1=\"\",\"\",'D4 Traffic'!K331)","v":0},{"$f":"IF(N1=\"\",\"\",'D4 Traffic'!L331)","v":0},{"$f":"IF(O1=\"\",\"\",'D4 Traffic'!M331)","v":0},{"$f":"IF(P1=\"\",\"\",'D4 Traffic'!N331)","v":0},{"$f":"IF(Q1=\"\",\"\",'D4 Traffic'!O331)","v":0},{"$f":"IF(R1=\"\",\"\",'D4 Traffic'!P331)","v":0},{"$f":"IF(S1=\"\",\"\",'D4 Traffic'!Q331)","v":0},{"$f":"IF(T1=\"\",\"\",'D4 Traffic'!R331)","v":0},{"$f":"IF(U1=\"\",\"\",'D4 Traffic'!S331)","v":0},{"$f":"IF(V1=\"\",\"\",'D4 Traffic'!T331)","v":0},{"$f":"IF(W1=\"\",\"\",'D4 Traffic'!U331)","v":0},{"$f":"IF(X1=\"\",\"\",'D4 Traffic'!V331)","v":0},{"$f":"IF(Y1=\"\",\"\",'D4 Traffic'!W331)","v":0},{"$f":"IF(Z1=\"\",\"\",'D4 Traffic'!X331)","v":0},{"$f":"IF(AA1=\"\",\"\",'D4 Traffic'!Y331)","v":0},{"$f":"IF(AB1=\"\",\"\",'D4 Traffic'!Z331)","v":0},{"$f":"IF(AC1=\"\",\"\",'D4 Traffic'!AA331)","v":0},{"$f":"IF(AD1=\"\",\"\",'D4 Traffic'!AB331)","v":0},{"$f":"IF(AE1=\"\",\"\",'D4 Traffic'!AC331)","v":0},{"$f":"IF(AF1=\"\",\"\",'D4 Traffic'!AD331)","v":0},{"$f":"IF(AG1=\"\",\"\",'D4 Traffic'!AE331)","v":0},{"$f":"IF(AH1=\"\",\"\",'D4 Traffic'!AF331)","v":0},{"$f":"IF(AI1=\"\",\"\",'D4 Traffic'!AG331)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D4 Traffic'!AH331)","v":0},{"$f":"IF(AK1=\"\",\"\",'D4 Traffic'!AI331)","v":0},{"$f":"IF(AL1=\"\",\"\",'D4 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D4 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D4 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D4 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D4 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D4 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D4 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D4 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D4 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D4 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D4 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D4 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D4 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D4 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D4 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D4 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D4 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D4 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D4 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D4 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D4 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D4 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D4 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D4 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D4 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D4 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D4 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D4 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D4 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D4 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H311:BO311)","v":0},null,{"$f":"IF(H288=\"\",\"\",SUM(H309:H310))","v":0},{"$f":"IF(I288=\"\",\"\",SUM(I309:I310))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H313:BO313)","v":0},null,{"$f":"D4_aGVA_Base*1000","v":0},{"$f":"IF(I$1=\"\",\"\",H313*(1+GR!I274))","v":0},{"$f":"IF(J$1=\"\",\"\",I313*(1+GR!J274))","v":0},{"$f":"IF(K$1=\"\",\"\",J313*(1+GR!K274))","v":0},{"$f":"IF(L$1=\"\",\"\",K313*(1+GR!L274))","v":0},{"$f":"IF(M$1=\"\",\"\",L313*(1+GR!M274))","v":0},{"$f":"IF(N$1=\"\",\"\",M313*(1+GR!N274))","v":0},{"$f":"IF(O$1=\"\",\"\",N313*(1+GR!O274))","v":0},{"$f":"IF(P$1=\"\",\"\",O313*(1+GR!P274))","v":0},{"$f":"IF(Q$1=\"\",\"\",P313*(1+GR!Q274))","v":0},{"$f":"IF(R$1=\"\",\"\",Q313*(1+GR!R274))","v":0},{"$f":"IF(S$1=\"\",\"\",R313*(1+GR!S274))","v":0},{"$f":"IF(T$1=\"\",\"\",S313*(1+GR!T274))","v":0},{"$f":"IF(U$1=\"\",\"\",T313*(1+GR!U274))","v":0},{"$f":"IF(V$1=\"\",\"\",U313*(1+GR!V274))","v":0},{"$f":"IF(W$1=\"\",\"\",V313*(1+GR!W274))","v":0},{"$f":"IF(X$1=\"\",\"\",W313*(1+GR!X274))","v":0},{"$f":"IF(Y$1=\"\",\"\",X313*(1+GR!Y274))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y313*(1+GR!Z274))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z313*(1+GR!AA274))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA313*(1+GR!AB274))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB313*(1+GR!AC274))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC313*(1+GR!AD274))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD313*(1+GR!AE274))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE313*(1+GR!AF274))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF313*(1+GR!AG274))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG313*(1+GR!AH274))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH313*(1+GR!AI274))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI313*(1+GR!AJ274))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ313*(1+GR!AK274))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK313*(1+GR!AL274))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL313*(1+GR!AM274))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM313*(1+GR!AN274))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN313*(1+GR!AO274))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO313*(1+GR!AP274))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP313*(1+GR!AQ274))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ313*(1+GR!AR274))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR313*(1+GR!AS274))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS313*(1+GR!AT274))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT313*(1+GR!AU274))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU313*(1+GR!AV274))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV313*(1+GR!AW274))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW313*(1+GR!AX274))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX313*(1+GR!AY274))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY313*(1+GR!AZ274))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ313*(1+GR!BA274))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA313*(1+GR!BB274))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB313*(1+GR!BC274))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC313*(1+GR!BD274))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD313*(1+GR!BE274))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE313*(1+GR!BF274))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF313*(1+GR!BG274))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG313*(1+GR!BH274))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH313*(1+GR!BI274))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI313*(1+GR!BJ274))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ313*(1+GR!BK274))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK313*(1+GR!BL274))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL313*(1+GR!BM274))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM313*(1+GR!BN274))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN313*(1+GR!BO274))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H313*1000)/H319,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I313*1000)/I319,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J313*1000)/J319,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H315:BO315)","v":0},null,{"$f":"D4_TaxReceip_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H315*(1+GR!I276))","v":0},{"$f":"IF(J$1=\"\",\"\",I315*(1+GR!J276))","v":0},{"$f":"IF(K$1=\"\",\"\",J315*(1+GR!K276))","v":0},{"$f":"IF(L$1=\"\",\"\",K315*(1+GR!L276))","v":0},{"$f":"IF(M$1=\"\",\"\",L315*(1+GR!M276))","v":0},{"$f":"IF(N$1=\"\",\"\",M315*(1+GR!N276))","v":0},{"$f":"IF(O$1=\"\",\"\",N315*(1+GR!O276))","v":0},{"$f":"IF(P$1=\"\",\"\",O315*(1+GR!P276))","v":0},{"$f":"IF(Q$1=\"\",\"\",P315*(1+GR!Q276))","v":0},{"$f":"IF(R$1=\"\",\"\",Q315*(1+GR!R276))","v":0},{"$f":"IF(S$1=\"\",\"\",R315*(1+GR!S276))","v":0},{"$f":"IF(T$1=\"\",\"\",S315*(1+GR!T276))","v":0},{"$f":"IF(U$1=\"\",\"\",T315*(1+GR!U276))","v":0},{"$f":"IF(V$1=\"\",\"\",U315*(1+GR!V276))","v":0},{"$f":"IF(W$1=\"\",\"\",V315*(1+GR!W276))","v":0},{"$f":"IF(X$1=\"\",\"\",W315*(1+GR!X276))","v":0},{"$f":"IF(Y$1=\"\",\"\",X315*(1+GR!Y276))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y315*(1+GR!Z276))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z315*(1+GR!AA276))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA315*(1+GR!AB276))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB315*(1+GR!AC276))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC315*(1+GR!AD276))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD315*(1+GR!AE276))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE315*(1+GR!AF276))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF315*(1+GR!AG276))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG315*(1+GR!AH276))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH315*(1+GR!AI276))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI315*(1+GR!AJ276))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ315*(1+GR!AK276))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK315*(1+GR!AL276))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL315*(1+GR!AM276))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM315*(1+GR!AN276))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN315*(1+GR!AO276))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO315*(1+GR!AP276))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP315*(1+GR!AQ276))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ315*(1+GR!AR276))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR315*(1+GR!AS276))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS315*(1+GR!AT276))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT315*(1+GR!AU276))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU315*(1+GR!AV276))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV315*(1+GR!AW276))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW315*(1+GR!AX276))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX315*(1+GR!AY276))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY315*(1+GR!AZ276))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ315*(1+GR!BA276))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA315*(1+GR!BB276))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB315*(1+GR!BC276))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC315*(1+GR!BD276))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD315*(1+GR!BE276))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE315*(1+GR!BF276))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF315*(1+GR!BG276))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG315*(1+GR!BH276))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH315*(1+GR!BI276))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI315*(1+GR!BJ276))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ315*(1+GR!BK276))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK315*(1+GR!BL276))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL315*(1+GR!BM276))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM315*(1+GR!BN276))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN315*(1+GR!BO276))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H316:BO316),0)","v":0},null,{"$f":"D4_VAT_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H316*(1+GR!I277))","v":0},{"$f":"IF(J$1=\"\",\"\",I316*(1+GR!J277))","v":0},{"$f":"IF(K$1=\"\",\"\",J316*(1+GR!K277))","v":0},{"$f":"IF(L$1=\"\",\"\",K316*(1+GR!L277))","v":0},{"$f":"IF(M$1=\"\",\"\",L316*(1+GR!M277))","v":0},{"$f":"IF(N$1=\"\",\"\",M316*(1+GR!N277))","v":0},{"$f":"IF(O$1=\"\",\"\",N316*(1+GR!O277))","v":0},{"$f":"IF(P$1=\"\",\"\",O316*(1+GR!P277))","v":0},{"$f":"IF(Q$1=\"\",\"\",P316*(1+GR!Q277))","v":0},{"$f":"IF(R$1=\"\",\"\",Q316*(1+GR!R277))","v":0},{"$f":"IF(S$1=\"\",\"\",R316*(1+GR!S277))","v":0},{"$f":"IF(T$1=\"\",\"\",S316*(1+GR!T277))","v":0},{"$f":"IF(U$1=\"\",\"\",T316*(1+GR!U277))","v":0},{"$f":"IF(V$1=\"\",\"\",U316*(1+GR!V277))","v":0},{"$f":"IF(W$1=\"\",\"\",V316*(1+GR!W277))","v":0},{"$f":"IF(X$1=\"\",\"\",W316*(1+GR!X277))","v":0},{"$f":"IF(Y$1=\"\",\"\",X316*(1+GR!Y277))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y316*(1+GR!Z277))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z316*(1+GR!AA277))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA316*(1+GR!AB277))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB316*(1+GR!AC277))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC316*(1+GR!AD277))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD316*(1+GR!AE277))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE316*(1+GR!AF277))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF316*(1+GR!AG277))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG316*(1+GR!AH277))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH316*(1+GR!AI277))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI316*(1+GR!AJ277))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ316*(1+GR!AK277))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK316*(1+GR!AL277))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL316*(1+GR!AM277))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM316*(1+GR!AN277))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN316*(1+GR!AO277))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO316*(1+GR!AP277))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP316*(1+GR!AQ277))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ316*(1+GR!AR277))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR316*(1+GR!AS277))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS316*(1+GR!AT277))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT316*(1+GR!AU277))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU316*(1+GR!AV277))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV316*(1+GR!AW277))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW316*(1+GR!AX277))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX316*(1+GR!AY277))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY316*(1+GR!AZ277))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ316*(1+GR!BA277))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA316*(1+GR!BB277))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB316*(1+GR!BC277))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC316*(1+GR!BD277))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD316*(1+GR!BE277))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE316*(1+GR!BF277))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF316*(1+GR!BG277))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG316*(1+GR!BH277))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH316*(1+GR!BI277))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI316*(1+GR!BJ277))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ316*(1+GR!BK277))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK316*(1+GR!BL277))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL316*(1+GR!BM277))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM316*(1+GR!BN277))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN316*(1+GR!BO277))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H317:BO317)","v":0},null,{"$f":"D4_NIC_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H317*(1+GR!I278))","v":0},{"$f":"IF(J$1=\"\",\"\",I317*(1+GR!J278))","v":0},{"$f":"IF(K$1=\"\",\"\",J317*(1+GR!K278))","v":0},{"$f":"IF(L$1=\"\",\"\",K317*(1+GR!L278))","v":0},{"$f":"IF(M$1=\"\",\"\",L317*(1+GR!M278))","v":0},{"$f":"IF(N$1=\"\",\"\",M317*(1+GR!N278))","v":0},{"$f":"IF(O$1=\"\",\"\",N317*(1+GR!O278))","v":0},{"$f":"IF(P$1=\"\",\"\",O317*(1+GR!P278))","v":0},{"$f":"IF(Q$1=\"\",\"\",P317*(1+GR!Q278))","v":0},{"$f":"IF(R$1=\"\",\"\",Q317*(1+GR!R278))","v":0},{"$f":"IF(S$1=\"\",\"\",R317*(1+GR!S278))","v":0},{"$f":"IF(T$1=\"\",\"\",S317*(1+GR!T278))","v":0},{"$f":"IF(U$1=\"\",\"\",T317*(1+GR!U278))","v":0},{"$f":"IF(V$1=\"\",\"\",U317*(1+GR!V278))","v":0},{"$f":"IF(W$1=\"\",\"\",V317*(1+GR!W278))","v":0},{"$f":"IF(X$1=\"\",\"\",W317*(1+GR!X278))","v":0},{"$f":"IF(Y$1=\"\",\"\",X317*(1+GR!Y278))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y317*(1+GR!Z278))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z317*(1+GR!AA278))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA317*(1+GR!AB278))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB317*(1+GR!AC278))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC317*(1+GR!AD278))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD317*(1+GR!AE278))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE317*(1+GR!AF278))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF317*(1+GR!AG278))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG317*(1+GR!AH278))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH317*(1+GR!AI278))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI317*(1+GR!AJ278))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ317*(1+GR!AK278))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK317*(1+GR!AL278))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL317*(1+GR!AM278))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM317*(1+GR!AN278))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN317*(1+GR!AO278))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO317*(1+GR!AP278))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP317*(1+GR!AQ278))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ317*(1+GR!AR278))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR317*(1+GR!AS278))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS317*(1+GR!AT278))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT317*(1+GR!AU278))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU317*(1+GR!AV278))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV317*(1+GR!AW278))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW317*(1+GR!AX278))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX317*(1+GR!AY278))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY317*(1+GR!AZ278))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ317*(1+GR!BA278))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA317*(1+GR!BB278))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB317*(1+GR!BC278))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC317*(1+GR!BD278))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD317*(1+GR!BE278))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE317*(1+GR!BF278))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF317*(1+GR!BG278))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG317*(1+GR!BH278))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH317*(1+GR!BI278))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI317*(1+GR!BJ278))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ317*(1+GR!BK278))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK317*(1+GR!BL278))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL317*(1+GR!BM278))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM317*(1+GR!BN278))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN317*(1+GR!BO278))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H318:BO318),0)","v":0},null,{"$f":"SUM(H315:H317)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I315:I317))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J315:J317))","v":0},{"$f":"IF(K$1=\"\",\"\",SUM(K315:K317))","v":0},{"$f":"IF(L$1=\"\",\"\",SUM(L315:L317))","v":0},{"$f":"IF(M$1=\"\",\"\",SUM(M315:M317))","v":0},{"$f":"IF(N$1=\"\",\"\",SUM(N315:N317))","v":0},{"$f":"IF(O$1=\"\",\"\",SUM(O315:O317))","v":0},{"$f":"IF(P$1=\"\",\"\",SUM(P315:P317))","v":0},{"$f":"IF(Q$1=\"\",\"\",SUM(Q315:Q317))","v":0},{"$f":"IF(R$1=\"\",\"\",SUM(R315:R317))","v":0},{"$f":"IF(S$1=\"\",\"\",SUM(S315:S317))","v":0},{"$f":"IF(T$1=\"\",\"\",SUM(T315:T317))","v":0},{"$f":"IF(U$1=\"\",\"\",SUM(U315:U317))","v":0},{"$f":"IF(V$1=\"\",\"\",SUM(V315:V317))","v":0},{"$f":"IF(W$1=\"\",\"\",SUM(W315:W317))","v":0},{"$f":"IF(X$1=\"\",\"\",SUM(X315:X317))","v":0},{"$f":"IF(Y$1=\"\",\"\",SUM(Y315:Y317))","v":0},{"$f":"IF(Z$1=\"\",\"\",SUM(Z315:Z317))","v":0},{"$f":"IF(AA$1=\"\",\"\",SUM(AA315:AA317))","v":0},{"$f":"IF(AB$1=\"\",\"\",SUM(AB315:AB317))","v":0},{"$f":"IF(AC$1=\"\",\"\",SUM(AC315:AC317))","v":0},{"$f":"IF(AD$1=\"\",\"\",SUM(AD315:AD317))","v":0},{"$f":"IF(AE$1=\"\",\"\",SUM(AE315:AE317))","v":0},{"$f":"IF(AF$1=\"\",\"\",SUM(AF315:AF317))","v":0},{"$f":"IF(AG$1=\"\",\"\",SUM(AG315:AG317))","v":0},{"$f":"IF(AH$1=\"\",\"\",SUM(AH315:AH317))","v":0},{"$f":"IF(AI$1=\"\",\"\",SUM(AI315:AI317))","v":0},{"$f":"IF(AJ$1=\"\",\"\",SUM(AJ315:AJ317))","v":0},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D4_Employ_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H319*(1+GR!I280))","v":0},{"$f":"IF(J$1=\"\",\"\",I319*(1+GR!J280))","v":0},{"$f":"IF(K$1=\"\",\"\",J319*(1+GR!K280))","v":0},{"$f":"IF(L$1=\"\",\"\",K319*(1+GR!L280))","v":0},{"$f":"IF(M$1=\"\",\"\",L319*(1+GR!M280))","v":0},{"$f":"IF(N$1=\"\",\"\",M319*(1+GR!N280))","v":0},{"$f":"IF(O$1=\"\",\"\",N319*(1+GR!O280))","v":0},{"$f":"IF(P$1=\"\",\"\",O319*(1+GR!P280))","v":0},{"$f":"IF(Q$1=\"\",\"\",P319*(1+GR!Q280))","v":0},{"$f":"IF(R$1=\"\",\"\",Q319*(1+GR!R280))","v":0},{"$f":"IF(S$1=\"\",\"\",R319*(1+GR!S280))","v":0},{"$f":"IF(T$1=\"\",\"\",S319*(1+GR!T280))","v":0},{"$f":"IF(U$1=\"\",\"\",T319*(1+GR!U280))","v":0},{"$f":"IF(V$1=\"\",\"\",U319*(1+GR!V280))","v":0},{"$f":"IF(W$1=\"\",\"\",V319*(1+GR!W280))","v":0},{"$f":"IF(X$1=\"\",\"\",W319*(1+GR!X280))","v":0},{"$f":"IF(Y$1=\"\",\"\",X319*(1+GR!Y280))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y319*(1+GR!Z280))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z319*(1+GR!AA280))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA319*(1+GR!AB280))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB319*(1+GR!AC280))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC319*(1+GR!AD280))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD319*(1+GR!AE280))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE319*(1+GR!AF280))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF319*(1+GR!AG280))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG319*(1+GR!AH280))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH319*(1+GR!AI280))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI319*(1+GR!AJ280))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ319*(1+GR!AK280))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK319*(1+GR!AL280))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL319*(1+GR!AM280))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM319*(1+GR!AN280))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN319*(1+GR!AO280))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO319*(1+GR!AP280))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP319*(1+GR!AQ280))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ319*(1+GR!AR280))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR319*(1+GR!AS280))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS319*(1+GR!AT280))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT319*(1+GR!AU280))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU319*(1+GR!AV280))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV319*(1+GR!AW280))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW319*(1+GR!AX280))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX319*(1+GR!AY280))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY319*(1+GR!AZ280))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ319*(1+GR!BA280))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA319*(1+GR!BB280))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB319*(1+GR!BC280))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC319*(1+GR!BD280))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD319*(1+GR!BE280))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE319*(1+GR!BF280))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF319*(1+GR!BG280))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG319*(1+GR!BH280))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH319*(1+GR!BI280))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI319*(1+GR!BJ280))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ319*(1+GR!BK280))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK319*(1+GR!BL280))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL319*(1+GR!BM280))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM319*(1+GR!BN280))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN319*(1+GR!BO280))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H320:BO320)","v":0},null,{"$f":"IF(H288=\"\",\"\",SUM(H313,H315:H317))","v":0},{"$f":"IF(I288=\"\",\"\",SUM(I313,I315:I317))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D4_Name=\"\",\"\",\"Discounted costs for \" & D4_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H288","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,{"$f":"AK288","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H326:BO326)","v":0},null,{"$f":"H291","v":0},{"$f":"IF(I$1=\"\",\"\",I291/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J291/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K291/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L291/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M291/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N291/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O291/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P291/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q291/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R291/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S291/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T291/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U291/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V291/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W291/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X291/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y291/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z291/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA291/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB291/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC291/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD291/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE291/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF291/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG291/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH291/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI291/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ291/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK291/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL291/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM291/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN291/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO291/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP291/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ291/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR291/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS291/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT291/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU291/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV291/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW291/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX291/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY291/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ291/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA291/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB291/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC291/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD291/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE291/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF291/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG291/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH291/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI291/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ291/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK291/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL291/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM291/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN291/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO291/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H292=\"\",\"\",H292)","v":""},{"$f":"IF(I292=\"\",\"\",I292)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H329:BO329)","v":0},null,{"$f":"H294","v":0},{"$f":"IF(I$1=\"\",\"\",I294/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J294/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K294/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L294/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M294/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N294/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O294/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P294/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q294/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R294/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S294/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T294/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U294/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V294/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W294/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X294/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y294/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z294/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA294/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB294/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC294/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD294/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE294/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF294/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG294/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH294/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI294/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ294/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK294/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL294/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM294/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN294/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO294/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP294/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ294/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR294/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS294/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT294/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU294/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV294/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW294/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX294/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY294/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ294/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA294/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB294/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC294/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD294/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE294/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF294/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG294/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH294/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI294/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ294/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK294/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL294/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM294/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN294/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO294/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I295/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J295/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K295/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L295/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M295/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N295/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O295/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P295/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q295/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R295/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S295/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T295/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U295/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V295/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W295/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X295/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y295/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z295/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA295/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB295/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC295/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD295/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE295/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF295/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG295/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH295/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI295/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ295/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK295/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL295/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM295/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN295/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO295/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP295/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ295/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR295/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS295/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT295/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU295/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV295/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW295/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX295/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY295/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ295/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA295/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB295/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC295/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD295/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE295/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF295/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG295/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH295/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI295/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ295/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK295/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL295/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM295/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN295/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO295/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I296/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J296/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K296/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L296/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M296/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N296/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O296/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P296/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q296/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R296/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S296/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T296/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U296/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V296/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W296/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X296/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y296/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z296/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA296/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB296/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC296/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD296/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE296/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF296/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG296/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH296/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI296/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ296/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK296/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL296/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM296/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN296/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO296/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP296/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ296/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR296/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS296/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT296/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU296/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV296/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW296/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX296/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY296/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ296/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA296/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB296/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC296/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD296/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE296/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF296/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG296/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH296/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI296/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ296/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK296/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL296/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM296/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN296/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO296/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I297/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J297/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K297/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L297/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M297/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N297/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O297/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P297/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q297/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R297/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S297/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T297/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U297/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V297/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W297/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X297/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y297/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z297/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA297/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB297/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC297/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD297/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE297/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF297/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG297/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH297/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI297/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ297/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK297/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL297/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM297/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN297/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO297/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP297/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ297/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR297/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS297/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT297/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU297/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV297/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW297/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX297/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY297/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ297/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA297/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB297/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC297/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD297/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE297/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF297/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG297/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH297/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI297/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ297/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK297/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL297/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM297/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN297/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO297/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I298/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J298/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K298/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L298/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M298/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N298/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O298/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P298/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q298/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R298/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S298/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T298/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U298/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V298/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W298/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X298/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y298/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z298/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA298/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB298/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC298/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD298/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE298/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF298/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG298/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH298/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI298/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ298/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK298/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL298/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM298/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN298/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO298/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP298/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ298/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR298/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS298/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT298/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU298/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV298/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW298/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX298/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY298/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ298/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA298/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB298/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC298/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD298/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE298/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF298/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG298/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH298/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI298/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ298/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK298/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL298/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM298/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN298/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO298/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I299/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J299/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K299/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L299/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M299/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N299/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O299/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P299/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q299/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R299/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S299/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T299/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U299/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V299/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W299/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X299/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y299/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z299/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA299/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB299/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC299/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD299/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE299/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF299/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG299/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH299/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI299/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ299/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK299/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL299/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM299/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN299/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO299/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP299/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ299/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR299/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS299/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT299/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU299/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV299/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW299/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX299/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY299/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ299/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA299/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB299/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC299/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD299/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE299/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF299/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG299/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH299/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI299/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ299/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK299/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL299/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM299/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN299/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO299/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I300/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J300/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K300/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L300/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M300/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N300/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O300/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P300/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q300/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R300/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S300/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T300/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U300/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V300/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W300/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X300/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y300/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z300/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA300/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB300/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC300/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD300/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE300/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF300/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG300/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH300/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI300/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ300/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK300/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL300/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM300/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN300/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO300/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP300/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ300/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR300/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS300/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT300/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU300/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV300/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW300/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX300/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY300/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ300/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA300/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB300/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC300/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD300/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE300/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF300/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG300/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH300/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI300/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ300/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK300/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL300/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM300/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN300/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO300/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I301/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J301/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K301/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L301/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M301/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N301/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O301/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P301/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q301/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R301/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S301/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T301/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U301/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V301/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W301/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X301/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y301/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z301/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA301/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB301/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC301/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD301/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE301/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF301/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG301/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH301/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI301/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ301/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK301/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL301/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM301/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN301/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO301/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP301/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ301/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR301/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS301/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT301/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU301/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV301/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW301/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX301/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY301/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ301/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA301/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB301/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC301/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD301/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE301/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF301/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG301/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH301/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI301/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ301/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK301/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL301/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM301/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN301/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO301/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H323=\"\",\"\",SUM(H329:H336))","v":0},{"$f":"IF(I323=\"\",\"\",SUM(I329:I336))","v":0},{"$f":"IF(J323=\"\",\"\",SUM(J329:J336))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H339:BO339)","v":0},null,{"$f":"H304","v":0},{"$f":"IF(I$1=\"\",\"\",I304/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J304/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K304/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L304/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M304/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N304/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O304/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P304/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q304/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R304/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S304/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T304/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U304/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V304/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W304/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X304/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y304/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z304/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA304/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB304/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC304/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD304/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE304/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF304/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG304/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH304/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI304/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ304/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK304/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL304/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM304/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN304/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO304/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP304/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ304/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR304/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS304/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT304/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU304/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV304/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW304/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX304/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY304/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ304/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA304/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB304/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC304/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD304/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE304/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF304/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG304/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH304/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI304/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ304/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK304/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL304/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM304/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN304/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO304/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H340:BO340)","v":0},null,{"$f":"H305","v":0},{"$f":"IF(I$1=\"\",\"\",I305/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J305/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K305/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L305/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M305/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N305/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O305/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P305/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q305/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R305/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S305/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T305/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U305/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V305/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W305/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X305/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y305/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z305/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA305/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB305/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC305/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD305/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE305/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF305/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG305/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH305/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI305/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ305/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK305/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL305/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM305/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN305/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO305/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP305/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ305/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR305/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS305/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT305/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU305/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV305/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW305/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX305/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY305/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ305/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA305/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB305/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC305/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD305/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE305/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF305/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG305/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH305/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI305/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ305/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK305/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL305/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM305/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN305/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO305/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H341:BO341)","v":0},null,{"$f":"H306","v":0},{"$f":"IF(I$1=\"\",\"\",I306/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J306/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K306/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L306/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M306/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N306/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O306/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P306/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q306/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R306/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S306/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T306/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U306/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V306/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W306/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X306/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y306/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z306/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA306/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB306/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC306/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD306/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE306/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF306/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG306/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH306/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI306/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ306/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK306/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL306/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM306/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN306/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO306/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP306/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ306/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR306/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS306/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT306/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU306/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV306/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW306/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX306/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY306/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ306/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA306/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB306/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC306/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD306/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE306/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF306/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG306/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH306/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI306/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ306/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK306/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL306/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM306/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN306/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO306/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H342:BO342)","v":0},null,{"$f":"IF(H323=\"\",\"\",SUM(H339:H341))","v":0},{"$f":"IF(I323=\"\",\"\",SUM(I339:I341))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H344:BO344)","v":0},null,{"$f":"H309","v":0},{"$f":"IF(I$1=\"\",\"\",I309/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J309/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K309/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L309/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M309/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N309/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O309/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P309/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q309/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R309/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S309/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T309/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U309/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V309/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W309/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X309/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y309/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z309/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA309/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB309/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC309/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD309/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE309/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF309/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG309/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH309/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI309/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ309/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK309/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL309/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM309/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN309/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO309/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP309/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ309/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR309/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS309/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT309/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU309/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV309/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW309/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX309/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY309/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ309/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA309/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB309/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC309/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD309/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE309/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF309/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG309/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH309/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI309/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ309/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK309/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL309/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM309/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN309/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO309/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"H310","v":0},{"$f":"IF(I$1=\"\",\"\",I310/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J310/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K310/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L310/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M310/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N310/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O310/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P310/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q310/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R310/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S310/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T310/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U310/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V310/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W310/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X310/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y310/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z310/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA310/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB310/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC310/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD310/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE310/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF310/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG310/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH310/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI310/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ310/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK310/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL310/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM310/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN310/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO310/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP310/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ310/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR310/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS310/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT310/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU310/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV310/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW310/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX310/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY310/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ310/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA310/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB310/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC310/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD310/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE310/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF310/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG310/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH310/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI310/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ310/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK310/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL310/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM310/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN310/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO310/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H346:BO346)","v":0},null,{"$f":"IF(H323=\"\",\"\",SUM(H344:H345))","v":0},{"$f":"IF(I323=\"\",\"\",SUM(I344:I345))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H348:BO348)","v":0},null,{"$f":"H313","v":0},{"$f":"IF(I$1=\"\",\"\",I313/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J313/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K313/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L313/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M313/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N313/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O313/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P313/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q313/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R313/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S313/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T313/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U313/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V313/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W313/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X313/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y313/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z313/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA313/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB313/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC313/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD313/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE313/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF313/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG313/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH313/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI313/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ313/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK313/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL313/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM313/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN313/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO313/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP313/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ313/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR313/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS313/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT313/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU313/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV313/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW313/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX313/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY313/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ313/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA313/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB313/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC313/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD313/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE313/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF313/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG313/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH313/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI313/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ313/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK313/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL313/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM313/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN313/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO313/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H348*1000)/H354,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I348*1000)/I354,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J348*1000)/J354,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H350:BO350)","v":0},null,{"$f":"H315","v":0},{"$f":"IF(I$1=\"\",\"\",I315/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J315/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K315/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L315/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M315/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N315/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O315/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P315/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q315/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R315/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S315/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T315/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U315/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V315/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W315/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X315/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y315/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z315/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA315/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB315/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC315/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD315/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE315/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF315/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG315/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH315/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI315/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ315/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK315/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL315/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM315/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN315/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO315/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP315/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ315/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR315/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS315/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT315/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU315/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV315/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW315/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX315/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY315/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ315/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA315/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB315/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC315/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD315/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE315/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF315/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG315/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH315/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI315/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ315/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK315/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL315/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM315/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN315/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO315/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H351:BO351),0)","v":0},null,{"$f":"H316","v":0},{"$f":"IF(I$1=\"\",\"\",I316/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J316/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K316/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L316/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M316/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N316/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O316/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P316/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q316/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R316/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S316/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T316/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U316/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V316/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W316/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X316/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y316/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z316/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA316/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB316/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC316/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD316/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE316/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF316/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG316/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH316/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI316/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ316/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK316/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL316/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM316/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN316/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO316/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP316/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ316/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR316/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS316/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT316/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU316/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV316/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW316/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX316/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY316/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ316/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA316/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB316/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC316/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD316/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE316/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF316/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG316/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH316/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI316/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ316/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK316/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL316/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM316/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN316/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO316/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H352:BO352)","v":0},null,{"$f":"H317","v":0},{"$f":"IF(I$1=\"\",\"\",I317/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J317/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K317/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L317/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M317/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N317/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O317/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P317/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q317/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R317/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S317/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T317/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U317/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V317/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W317/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X317/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y317/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z317/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA317/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB317/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC317/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD317/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE317/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF317/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG317/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH317/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI317/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ317/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK317/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL317/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM317/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN317/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO317/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP317/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ317/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR317/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS317/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT317/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU317/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV317/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW317/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX317/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY317/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ317/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA317/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB317/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC317/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD317/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE317/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF317/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG317/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH317/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI317/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ317/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK317/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL317/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM317/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN317/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO317/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H353:BO353),0)","v":0},null,{"$f":"SUM(H350:H352)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I350:I352))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J350:J352))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H319","v":0},{"$f":"I319","v":0},{"$f":"J319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H355:BO355)","v":0},null,{"$f":"IF(H323=\"\",\"\",SUM(H348,H350:H352))","v":0},{"$f":"IF(I323=\"\",\"\",SUM(I348,I350:I352))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D5_Name=\"\",\"\",\"Undiscounted costs for \" & D5_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H323","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK323","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H362:BO362)","v":0}]
[null,null,null,"Percentage in poor condition","%"]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H365:BO365)","v":0}]
[null,null,null,"Travel time","£ k",0]
[null,null,null,"Carbon (vehicle fuel)","£ k",0]
[null,null,null,"Roadworks Accidents","£ k",0]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0]
[null,null,null,"Roadworks time delays","£ k",0]
[null,null,null,"Accidents","£ k",0]
[null,null,null,"Carbon (Embodied in materials)","£ k",0]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H359=\"\",\"\",SUM(H365:H372))","v":0},{"$f":"IF(I359=\"\",\"\",SUM(I365:I372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H375:BO375)","v":0},null,{"$f":"'D5 Traffic'!F131","v":0},{"$f":"'D5 Traffic'!G131","v":0},{"$f":"'D5 Traffic'!H131","v":0},{"$f":"'D5 Traffic'!I131","v":0},{"$f":"'D5 Traffic'!J131","v":0},{"$f":"'D5 Traffic'!K131","v":0},{"$f":"'D5 Traffic'!L131","v":0},{"$f":"'D5 Traffic'!M131","v":0},{"$f":"'D5 Traffic'!N131","v":0},{"$f":"'D5 Traffic'!O131","v":0},{"$f":"'D5 Traffic'!P131","v":0},{"$f":"'D5 Traffic'!Q131","v":0},{"$f":"'D5 Traffic'!R131","v":0},{"$f":"'D5 Traffic'!S131","v":0},{"$f":"'D5 Traffic'!T131","v":0},{"$f":"'D5 Traffic'!U131","v":0},{"$f":"'D5 Traffic'!V131","v":0},{"$f":"'D5 Traffic'!W131","v":0},{"$f":"'D5 Traffic'!X131","v":0},{"$f":"'D5 Traffic'!Y131","v":0},{"$f":"'D5 Traffic'!Z131","v":0},{"$f":"'D5 Traffic'!AA131","v":0},{"$f":"'D5 Traffic'!AB131","v":0},{"$f":"'D5 Traffic'!AC131","v":0},{"$f":"'D5 Traffic'!AD131","v":0},{"$f":"'D5 Traffic'!AE131","v":0},{"$f":"'D5 Traffic'!AF131","v":0},{"$f":"'D5 Traffic'!AG131","v":0},{"$f":"'D5 Traffic'!AH131","v":0},{"$f":"'D5 Traffic'!AI131","v":0},{"$f":"'D5 Traffic'!AJ131","v":""},{"$f":"'D5 Traffic'!AK131","v":""},{"$f":"'D5 Traffic'!AL131","v":""},{"$f":"'D5 Traffic'!AM131","v":""},{"$f":"'D5 Traffic'!AN131","v":""},{"$f":"'D5 Traffic'!AO131","v":""},{"$f":"'D5 Traffic'!AP131","v":""},{"$f":"'D5 Traffic'!AQ131","v":""},{"$f":"'D5 Traffic'!AR131","v":""},{"$f":"'D5 Traffic'!AS131","v":""},{"$f":"'D5 Traffic'!AT131","v":""},{"$f":"'D5 Traffic'!AU131","v":""},{"$f":"'D5 Traffic'!AV131","v":""},{"$f":"'D5 Traffic'!AW131","v":""},{"$f":"'D5 Traffic'!AX131","v":""},{"$f":"'D5 Traffic'!AY131","v":""},{"$f":"'D5 Traffic'!AZ131","v":""},{"$f":"'D5 Traffic'!BA131","v":""},{"$f":"'D5 Traffic'!BB131","v":""},{"$f":"'D5 Traffic'!BC131","v":""},{"$f":"'D5 Traffic'!BD131","v":""},{"$f":"'D5 Traffic'!BE131","v":""},{"$f":"'D5 Traffic'!BF131","v":""},{"$f":"'D5 Traffic'!BG131","v":""},{"$f":"'D5 Traffic'!BH131","v":""},{"$f":"'D5 Traffic'!BI131","v":""},{"$f":"'D5 Traffic'!BJ131","v":""},{"$f":"'D5 Traffic'!BK131","v":""},{"$f":"'D5 Traffic'!BL131","v":""},{"$f":"'D5 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H376:BO376)","v":0},null,{"$f":"'D5 Traffic'!F276","v":0},{"$f":"'D5 Traffic'!G276","v":0},{"$f":"'D5 Traffic'!H276","v":0},{"$f":"'D5 Traffic'!I276","v":0},{"$f":"'D5 Traffic'!J276","v":0},{"$f":"'D5 Traffic'!K276","v":0},{"$f":"'D5 Traffic'!L276","v":0},{"$f":"'D5 Traffic'!M276","v":0},{"$f":"'D5 Traffic'!N276","v":0},{"$f":"'D5 Traffic'!O276","v":0},{"$f":"'D5 Traffic'!P276","v":0},{"$f":"'D5 Traffic'!Q276","v":0},{"$f":"'D5 Traffic'!R276","v":0},{"$f":"'D5 Traffic'!S276","v":0},{"$f":"'D5 Traffic'!T276","v":0},{"$f":"'D5 Traffic'!U276","v":0},{"$f":"'D5 Traffic'!V276","v":0},{"$f":"'D5 Traffic'!W276","v":0},{"$f":"'D5 Traffic'!X276","v":0},{"$f":"'D5 Traffic'!Y276","v":0},{"$f":"'D5 Traffic'!Z276","v":0},{"$f":"'D5 Traffic'!AA276","v":0},{"$f":"'D5 Traffic'!AB276","v":0},{"$f":"'D5 Traffic'!AC276","v":0},{"$f":"'D5 Traffic'!AD276","v":0},{"$f":"'D5 Traffic'!AE276","v":0},{"$f":"'D5 Traffic'!AF276","v":0},{"$f":"'D5 Traffic'!AG276","v":0},{"$f":"'D5 Traffic'!AH276","v":0},{"$f":"'D5 Traffic'!AI276","v":0},{"$f":"'D5 Traffic'!AJ276","v":""},{"$f":"'D5 Traffic'!AK276","v":""},{"$f":"'D5 Traffic'!AL276","v":""},{"$f":"'D5 Traffic'!AM276","v":""},{"$f":"'D5 Traffic'!AN276","v":""},{"$f":"'D5 Traffic'!AO276","v":""},{"$f":"'D5 Traffic'!AP276","v":""},{"$f":"'D5 Traffic'!AQ276","v":""},{"$f":"'D5 Traffic'!AR276","v":""},{"$f":"'D5 Traffic'!AS276","v":""},{"$f":"'D5 Traffic'!AT276","v":""},{"$f":"'D5 Traffic'!AU276","v":""},{"$f":"'D5 Traffic'!AV276","v":""},{"$f":"'D5 Traffic'!AW276","v":""},{"$f":"'D5 Traffic'!AX276","v":""},{"$f":"'D5 Traffic'!AY276","v":""},{"$f":"'D5 Traffic'!AZ276","v":""},{"$f":"'D5 Traffic'!BA276","v":""},{"$f":"'D5 Traffic'!BB276","v":""},{"$f":"'D5 Traffic'!BC276","v":""},{"$f":"'D5 Traffic'!BD276","v":""},{"$f":"'D5 Traffic'!BE276","v":""},{"$f":"'D5 Traffic'!BF276","v":""},{"$f":"'D5 Traffic'!BG276","v":""},{"$f":"'D5 Traffic'!BH276","v":""},{"$f":"'D5 Traffic'!BI276","v":""},{"$f":"'D5 Traffic'!BJ276","v":""},{"$f":"'D5 Traffic'!BK276","v":""},{"$f":"'D5 Traffic'!BL276","v":""},{"$f":"'D5 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H377:BO377)","v":0},null,{"$f":"IF(H1=\"\",\"\",IF(H367=0,0,H367*'D5 Traffic'!F133*CO2RatioNon2Urb+H367*'D5 Traffic'!F134*CO2RatioNon2Rur-H367))","v":0},{"$f":"IF(I1=\"\",\"\",IF(I367=0,0,I367*'D5 Traffic'!G133*CO2RatioNon2Urb+I367*'D5 Traffic'!G134*CO2RatioNon2Rur-I367))","v":0},{"$f":"IF(J1=\"\",\"\",IF(J367=0,0,J367*'D5 Traffic'!H133*CO2RatioNon2Urb+J367*'D5 Traffic'!H134*CO2RatioNon2Rur-J367))","v":0},{"$f":"IF(K1=\"\",\"\",IF(K367=0,0,K367*'D5 Traffic'!I133*CO2RatioNon2Urb+K367*'D5 Traffic'!I134*CO2RatioNon2Rur-K367))","v":0},{"$f":"IF(L1=\"\",\"\",IF(L367=0,0,L367*'D5 Traffic'!J133*CO2RatioNon2Urb+L367*'D5 Traffic'!J134*CO2RatioNon2Rur-L367))","v":0},{"$f":"IF(M1=\"\",\"\",IF(M367=0,0,M367*'D5 Traffic'!K133*CO2RatioNon2Urb+M367*'D5 Traffic'!K134*CO2RatioNon2Rur-M367))","v":0},{"$f":"IF(N1=\"\",\"\",IF(N367=0,0,N367*'D5 Traffic'!L133*CO2RatioNon2Urb+N367*'D5 Traffic'!L134*CO2RatioNon2Rur-N367))","v":0},{"$f":"IF(O1=\"\",\"\",IF(O367=0,0,O367*'D5 Traffic'!M133*CO2RatioNon2Urb+O367*'D5 Traffic'!M134*CO2RatioNon2Rur-O367))","v":0},{"$f":"IF(P1=\"\",\"\",IF(P367=0,0,P367*'D5 Traffic'!N133*CO2RatioNon2Urb+P367*'D5 Traffic'!N134*CO2RatioNon2Rur-P367))","v":0},{"$f":"IF(Q1=\"\",\"\",IF(Q367=0,0,Q367*'D5 Traffic'!O133*CO2RatioNon2Urb+Q367*'D5 Traffic'!O134*CO2RatioNon2Rur-Q367))","v":0},{"$f":"IF(R1=\"\",\"\",IF(R367=0,0,R367*'D5 Traffic'!P133*CO2RatioNon2Urb+R367*'D5 Traffic'!P134*CO2RatioNon2Rur-R367))","v":0},{"$f":"IF(S1=\"\",\"\",IF(S367=0,0,S367*'D5 Traffic'!Q133*CO2RatioNon2Urb+S367*'D5 Traffic'!Q134*CO2RatioNon2Rur-S367))","v":0},{"$f":"IF(T1=\"\",\"\",IF(T367=0,0,T367*'D5 Traffic'!R133*CO2RatioNon2Urb+T367*'D5 Traffic'!R134*CO2RatioNon2Rur-T367))","v":0},{"$f":"IF(U1=\"\",\"\",IF(U367=0,0,U367*'D5 Traffic'!S133*CO2RatioNon2Urb+U367*'D5 Traffic'!S134*CO2RatioNon2Rur-U367))","v":0},{"$f":"IF(V1=\"\",\"\",IF(V367=0,0,V367*'D5 Traffic'!T133*CO2RatioNon2Urb+V367*'D5 Traffic'!T134*CO2RatioNon2Rur-V367))","v":0},{"$f":"IF(W1=\"\",\"\",IF(W367=0,0,W367*'D5 Traffic'!U133*CO2RatioNon2Urb+W367*'D5 Traffic'!U134*CO2RatioNon2Rur-W367))","v":0},{"$f":"IF(X1=\"\",\"\",IF(X367=0,0,X367*'D5 Traffic'!V133*CO2RatioNon2Urb+X367*'D5 Traffic'!V134*CO2RatioNon2Rur-X367))","v":0},{"$f":"IF(Y1=\"\",\"\",IF(Y367=0,0,Y367*'D5 Traffic'!W133*CO2RatioNon2Urb+Y367*'D5 Traffic'!W134*CO2RatioNon2Rur-Y367))","v":0},{"$f":"IF(Z1=\"\",\"\",IF(Z367=0,0,Z367*'D5 Traffic'!X133*CO2RatioNon2Urb+Z367*'D5 Traffic'!X134*CO2RatioNon2Rur-Z367))","v":0},{"$f":"IF(AA1=\"\",\"\",IF(AA367=0,0,AA367*'D5 Traffic'!Y133*CO2RatioNon2Urb+AA367*'D5 Traffic'!Y134*CO2RatioNon2Rur-AA367))","v":0},{"$f":"IF(AB1=\"\",\"\",IF(AB367=0,0,AB367*'D5 Traffic'!Z133*CO2RatioNon2Urb+AB367*'D5 Traffic'!Z134*CO2RatioNon2Rur-AB367))","v":0},{"$f":"IF(AC1=\"\",\"\",IF(AC367=0,0,AC367*'D5 Traffic'!AA133*CO2RatioNon2Urb+AC367*'D5 Traffic'!AA134*CO2RatioNon2Rur-AC367))","v":0},{"$f":"IF(AD1=\"\",\"\",IF(AD367=0,0,AD367*'D5 Traffic'!AB133*CO2RatioNon2Urb+AD367*'D5 Traffic'!AB134*CO2RatioNon2Rur-AD367))","v":0},{"$f":"IF(AE1=\"\",\"\",IF(AE367=0,0,AE367*'D5 Traffic'!AC133*CO2RatioNon2Urb+AE367*'D5 Traffic'!AC134*CO2RatioNon2Rur-AE367))","v":0},{"$f":"IF(AF1=\"\",\"\",IF(AF367=0,0,AF367*'D5 Traffic'!AD133*CO2RatioNon2Urb+AF367*'D5 Traffic'!AD134*CO2RatioNon2Rur-AF367))","v":0},{"$f":"IF(AG1=\"\",\"\",IF(AG367=0,0,AG367*'D5 Traffic'!AE133*CO2RatioNon2Urb+AG367*'D5 Traffic'!AE134*CO2RatioNon2Rur-AG367))","v":0},{"$f":"IF(AH1=\"\",\"\",IF(AH367=0,0,AH367*'D5 Traffic'!AF133*CO2RatioNon2Urb+AH367*'D5 Traffic'!AF134*CO2RatioNon2Rur-AH367))","v":0},{"$f":"IF(AI1=\"\",\"\",IF(AI367=0,0,AI367*'D5 Traffic'!AG133*CO2RatioNon2Urb+AI367*'D5 Traffic'!AG134*CO2RatioNon2Rur-AI367))","v":0},{"$f":"IF(AJ1=\"\",\"\",IF(AJ367=0,0,AJ367*'D5 Traffic'!AH133*CO2RatioNon2Urb+AJ367*'D5 Traffic'!AH134*CO2RatioNon2Rur-AJ367))","v":0},{"$f":"IF(AK1=\"\",\"\",IF(AK367=0,0,AK367*'D5 Traffic'!AI133*CO2RatioNon2Urb+AK367*'D5 Traffic'!AI134*CO2RatioNon2Rur-AK367))","v":0},{"$f":"IF(AL1=\"\",\"\",IF(AL367=0,0,AL367*'D5 Traffic'!AJ133*CO2RatioNon2Urb+AL367*'D5 Traffic'!AJ134*CO2RatioNon2Rur-AL367))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM367=0,0,AM367*'D5 Traffic'!AK133*CO2RatioNon2Urb+AM367*'D5 Traffic'!AK134*CO2RatioNon2Rur-AM367))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN367=0,0,AN367*'D5 Traffic'!AL133*CO2RatioNon2Urb+AN367*'D5 Traffic'!AL134*CO2RatioNon2Rur-AN367))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO367=0,0,AO367*'D5 Traffic'!AM133*CO2RatioNon2Urb+AO367*'D5 Traffic'!AM134*CO2RatioNon2Rur-AO367))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP367=0,0,AP367*'D5 Traffic'!AN133*CO2RatioNon2Urb+AP367*'D5 Traffic'!AN134*CO2RatioNon2Rur-AP367))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ367=0,0,AQ367*'D5 Traffic'!AO133*CO2RatioNon2Urb+AQ367*'D5 Traffic'!AO134*CO2RatioNon2Rur-AQ367))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR367=0,0,AR367*'D5 Traffic'!AP133*CO2RatioNon2Urb+AR367*'D5 Traffic'!AP134*CO2RatioNon2Rur-AR367))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS367=0,0,AS367*'D5 Traffic'!AQ133*CO2RatioNon2Urb+AS367*'D5 Traffic'!AQ134*CO2RatioNon2Rur-AS367))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT367=0,0,AT367*'D5 Traffic'!AR133*CO2RatioNon2Urb+AT367*'D5 Traffic'!AR134*CO2RatioNon2Rur-AT367))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU367=0,0,AU367*'D5 Traffic'!AS133*CO2RatioNon2Urb+AU367*'D5 Traffic'!AS134*CO2RatioNon2Rur-AU367))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV367=0,0,AV367*'D5 Traffic'!AT133*CO2RatioNon2Urb+AV367*'D5 Traffic'!AT134*CO2RatioNon2Rur-AV367))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW367=0,0,AW367*'D5 Traffic'!AU133*CO2RatioNon2Urb+AW367*'D5 Traffic'!AU134*CO2RatioNon2Rur-AW367))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX367=0,0,AX367*'D5 Traffic'!AV133*CO2RatioNon2Urb+AX367*'D5 Traffic'!AV134*CO2RatioNon2Rur-AX367))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY367=0,0,AY367*'D5 Traffic'!AW133*CO2RatioNon2Urb+AY367*'D5 Traffic'!AW134*CO2RatioNon2Rur-AY367))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ367=0,0,AZ367*'D5 Traffic'!AX133*CO2RatioNon2Urb+AZ367*'D5 Traffic'!AX134*CO2RatioNon2Rur-AZ367))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA367=0,0,BA367*'D5 Traffic'!AY133*CO2RatioNon2Urb+BA367*'D5 Traffic'!AY134*CO2RatioNon2Rur-BA367))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB367=0,0,BB367*'D5 Traffic'!AZ133*CO2RatioNon2Urb+BB367*'D5 Traffic'!AZ134*CO2RatioNon2Rur-BB367))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC367=0,0,BC367*'D5 Traffic'!BA133*CO2RatioNon2Urb+BC367*'D5 Traffic'!BA134*CO2RatioNon2Rur-BC367))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD367=0,0,BD367*'D5 Traffic'!BB133*CO2RatioNon2Urb+BD367*'D5 Traffic'!BB134*CO2RatioNon2Rur-BD367))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE367=0,0,BE367*'D5 Traffic'!BC133*CO2RatioNon2Urb+BE367*'D5 Traffic'!BC134*CO2RatioNon2Rur-BE367))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF367=0,0,BF367*'D5 Traffic'!BD133*CO2RatioNon2Urb+BF367*'D5 Traffic'!BD134*CO2RatioNon2Rur-BF367))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG367=0,0,BG367*'D5 Traffic'!BE133*CO2RatioNon2Urb+BG367*'D5 Traffic'!BE134*CO2RatioNon2Rur-BG367))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH367=0,0,BH367*'D5 Traffic'!BF133*CO2RatioNon2Urb+BH367*'D5 Traffic'!BF134*CO2RatioNon2Rur-BH367))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI367=0,0,BI367*'D5 Traffic'!BG133*CO2RatioNon2Urb+BI367*'D5 Traffic'!BG134*CO2RatioNon2Rur-BI367))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ367=0,0,BJ367*'D5 Traffic'!BH133*CO2RatioNon2Urb+BJ367*'D5 Traffic'!BH134*CO2RatioNon2Rur-BJ367))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK367=0,0,BK367*'D5 Traffic'!BI133*CO2RatioNon2Urb+BK367*'D5 Traffic'!BI134*CO2RatioNon2Rur-BK367))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL367=0,0,BL367*'D5 Traffic'!BJ133*CO2RatioNon2Urb+BL367*'D5 Traffic'!BJ134*CO2RatioNon2Rur-BL367))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM367=0,0,BM367*'D5 Traffic'!BK133*CO2RatioNon2Urb+BM367*'D5 Traffic'!BK134*CO2RatioNon2Rur-BM367))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN367=0,0,BN367*'D5 Traffic'!BL133*CO2RatioNon2Urb+BN367*'D5 Traffic'!BL134*CO2RatioNon2Rur-BN367))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO367=0,0,BO367*'D5 Traffic'!BM133*CO2RatioNon2Urb+BO367*'D5 Traffic'!BM134*CO2RatioNon2Rur-BO367))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H378:BO378)","v":0},null,{"$f":"IF(H359=\"\",\"\",SUM(H375:H377))","v":0},{"$f":"IF(I359=\"\",\"\",SUM(I375:I377))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H380:BO380)","v":0},null,{"$f":"IF(H1=\"\",\"\",'D5 Traffic'!F303)","v":0},{"$f":"IF(I1=\"\",\"\",'D5 Traffic'!G303)","v":0},{"$f":"IF(J1=\"\",\"\",'D5 Traffic'!H303)","v":0},{"$f":"IF(K1=\"\",\"\",'D5 Traffic'!I303)","v":0},{"$f":"IF(L1=\"\",\"\",'D5 Traffic'!J303)","v":0},{"$f":"IF(M1=\"\",\"\",'D5 Traffic'!K303)","v":0},{"$f":"IF(N1=\"\",\"\",'D5 Traffic'!L303)","v":0},{"$f":"IF(O1=\"\",\"\",'D5 Traffic'!M303)","v":0},{"$f":"IF(P1=\"\",\"\",'D5 Traffic'!N303)","v":0},{"$f":"IF(Q1=\"\",\"\",'D5 Traffic'!O303)","v":0},{"$f":"IF(R1=\"\",\"\",'D5 Traffic'!P303)","v":0},{"$f":"IF(S1=\"\",\"\",'D5 Traffic'!Q303)","v":0},{"$f":"IF(T1=\"\",\"\",'D5 Traffic'!R303)","v":0},{"$f":"IF(U1=\"\",\"\",'D5 Traffic'!S303)","v":0},{"$f":"IF(V1=\"\",\"\",'D5 Traffic'!T303)","v":0},{"$f":"IF(W1=\"\",\"\",'D5 Traffic'!U303)","v":0},{"$f":"IF(X1=\"\",\"\",'D5 Traffic'!V303)","v":0},{"$f":"IF(Y1=\"\",\"\",'D5 Traffic'!W303)","v":0},{"$f":"IF(Z1=\"\",\"\",'D5 Traffic'!X303)","v":0},{"$f":"IF(AA1=\"\",\"\",'D5 Traffic'!Y303)","v":0},{"$f":"IF(AB1=\"\",\"\",'D5 Traffic'!Z303)","v":0},{"$f":"IF(AC1=\"\",\"\",'D5 Traffic'!AA303)","v":0},{"$f":"IF(AD1=\"\",\"\",'D5 Traffic'!AB303)","v":0},{"$f":"IF(AE1=\"\",\"\",'D5 Traffic'!AC303)","v":0},{"$f":"IF(AF1=\"\",\"\",'D5 Traffic'!AD303)","v":0},{"$f":"IF(AG1=\"\",\"\",'D5 Traffic'!AE303)","v":0},{"$f":"IF(AH1=\"\",\"\",'D5 Traffic'!AF303)","v":0},{"$f":"IF(AI1=\"\",\"\",'D5 Traffic'!AG303)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D5 Traffic'!AH303)","v":0},{"$f":"IF(AK1=\"\",\"\",'D5 Traffic'!AI303)","v":0},{"$f":"IF(AL1=\"\",\"\",'D5 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D5 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D5 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D5 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D5 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D5 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D5 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D5 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D5 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D5 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D5 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D5 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D5 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D5 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D5 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D5 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D5 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D5 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D5 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D5 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D5 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D5 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D5 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D5 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D5 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D5 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D5 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D5 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D5 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D5 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"IF(H1=\"\",\"\",'D5 Traffic'!F331)","v":0},{"$f":"IF(I1=\"\",\"\",'D5 Traffic'!G331)","v":0},{"$f":"IF(J1=\"\",\"\",'D5 Traffic'!H331)","v":0},{"$f":"IF(K1=\"\",\"\",'D5 Traffic'!I331)","v":0},{"$f":"IF(L1=\"\",\"\",'D5 Traffic'!J331)","v":0},{"$f":"IF(M1=\"\",\"\",'D5 Traffic'!K331)","v":0},{"$f":"IF(N1=\"\",\"\",'D5 Traffic'!L331)","v":0},{"$f":"IF(O1=\"\",\"\",'D5 Traffic'!M331)","v":0},{"$f":"IF(P1=\"\",\"\",'D5 Traffic'!N331)","v":0},{"$f":"IF(Q1=\"\",\"\",'D5 Traffic'!O331)","v":0},{"$f":"IF(R1=\"\",\"\",'D5 Traffic'!P331)","v":0},{"$f":"IF(S1=\"\",\"\",'D5 Traffic'!Q331)","v":0},{"$f":"IF(T1=\"\",\"\",'D5 Traffic'!R331)","v":0},{"$f":"IF(U1=\"\",\"\",'D5 Traffic'!S331)","v":0},{"$f":"IF(V1=\"\",\"\",'D5 Traffic'!T331)","v":0},{"$f":"IF(W1=\"\",\"\",'D5 Traffic'!U331)","v":0},{"$f":"IF(X1=\"\",\"\",'D5 Traffic'!V331)","v":0},{"$f":"IF(Y1=\"\",\"\",'D5 Traffic'!W331)","v":0},{"$f":"IF(Z1=\"\",\"\",'D5 Traffic'!X331)","v":0},{"$f":"IF(AA1=\"\",\"\",'D5 Traffic'!Y331)","v":0},{"$f":"IF(AB1=\"\",\"\",'D5 Traffic'!Z331)","v":0},{"$f":"IF(AC1=\"\",\"\",'D5 Traffic'!AA331)","v":0},{"$f":"IF(AD1=\"\",\"\",'D5 Traffic'!AB331)","v":0},{"$f":"IF(AE1=\"\",\"\",'D5 Traffic'!AC331)","v":0},{"$f":"IF(AF1=\"\",\"\",'D5 Traffic'!AD331)","v":0},{"$f":"IF(AG1=\"\",\"\",'D5 Traffic'!AE331)","v":0},{"$f":"IF(AH1=\"\",\"\",'D5 Traffic'!AF331)","v":0},{"$f":"IF(AI1=\"\",\"\",'D5 Traffic'!AG331)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D5 Traffic'!AH331)","v":0},{"$f":"IF(AK1=\"\",\"\",'D5 Traffic'!AI331)","v":0},{"$f":"IF(AL1=\"\",\"\",'D5 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D5 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D5 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D5 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D5 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D5 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D5 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D5 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D5 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D5 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D5 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D5 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D5 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D5 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D5 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D5 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D5 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D5 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D5 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D5 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D5 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D5 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D5 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D5 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D5 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D5 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D5 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D5 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D5 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D5 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H382:BO382)","v":0},null,{"$f":"IF(H359=\"\",\"\",SUM(H380:H381))","v":0},{"$f":"IF(I359=\"\",\"\",SUM(I380:I381))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H384:BO384)","v":0},null,{"$f":"D5_aGVA_Base*1000","v":0},{"$f":"IF(I$1=\"\",\"\",H384*(1+GR!I336))","v":0},{"$f":"IF(J$1=\"\",\"\",I384*(1+GR!J336))","v":0},{"$f":"IF(K$1=\"\",\"\",J384*(1+GR!K336))","v":0},{"$f":"IF(L$1=\"\",\"\",K384*(1+GR!L336))","v":0},{"$f":"IF(M$1=\"\",\"\",L384*(1+GR!M336))","v":0},{"$f":"IF(N$1=\"\",\"\",M384*(1+GR!N336))","v":0},{"$f":"IF(O$1=\"\",\"\",N384*(1+GR!O336))","v":0},{"$f":"IF(P$1=\"\",\"\",O384*(1+GR!P336))","v":0},{"$f":"IF(Q$1=\"\",\"\",P384*(1+GR!Q336))","v":0},{"$f":"IF(R$1=\"\",\"\",Q384*(1+GR!R336))","v":0},{"$f":"IF(S$1=\"\",\"\",R384*(1+GR!S336))","v":0},{"$f":"IF(T$1=\"\",\"\",S384*(1+GR!T336))","v":0},{"$f":"IF(U$1=\"\",\"\",T384*(1+GR!U336))","v":0},{"$f":"IF(V$1=\"\",\"\",U384*(1+GR!V336))","v":0},{"$f":"IF(W$1=\"\",\"\",V384*(1+GR!W336))","v":0},{"$f":"IF(X$1=\"\",\"\",W384*(1+GR!X336))","v":0},{"$f":"IF(Y$1=\"\",\"\",X384*(1+GR!Y336))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y384*(1+GR!Z336))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z384*(1+GR!AA336))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA384*(1+GR!AB336))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB384*(1+GR!AC336))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC384*(1+GR!AD336))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD384*(1+GR!AE336))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE384*(1+GR!AF336))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF384*(1+GR!AG336))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG384*(1+GR!AH336))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH384*(1+GR!AI336))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI384*(1+GR!AJ336))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ384*(1+GR!AK336))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK384*(1+GR!AL336))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL384*(1+GR!AM336))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM384*(1+GR!AN336))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN384*(1+GR!AO336))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO384*(1+GR!AP336))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP384*(1+GR!AQ336))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ384*(1+GR!AR336))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR384*(1+GR!AS336))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS384*(1+GR!AT336))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT384*(1+GR!AU336))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU384*(1+GR!AV336))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV384*(1+GR!AW336))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW384*(1+GR!AX336))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX384*(1+GR!AY336))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY384*(1+GR!AZ336))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ384*(1+GR!BA336))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA384*(1+GR!BB336))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB384*(1+GR!BC336))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC384*(1+GR!BD336))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD384*(1+GR!BE336))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE384*(1+GR!BF336))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF384*(1+GR!BG336))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG384*(1+GR!BH336))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH384*(1+GR!BI336))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI384*(1+GR!BJ336))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ384*(1+GR!BK336))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK384*(1+GR!BL336))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL384*(1+GR!BM336))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM384*(1+GR!BN336))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN384*(1+GR!BO336))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H384*1000)/H390,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I384*1000)/I390,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J384*1000)/J390,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H386:BO386)","v":0},null,{"$f":"D5_TaxReceip_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H386*(1+GR!I338))","v":0},{"$f":"IF(J$1=\"\",\"\",I386*(1+GR!J338))","v":0},{"$f":"IF(K$1=\"\",\"\",J386*(1+GR!K338))","v":0},{"$f":"IF(L$1=\"\",\"\",K386*(1+GR!L338))","v":0},{"$f":"IF(M$1=\"\",\"\",L386*(1+GR!M338))","v":0},{"$f":"IF(N$1=\"\",\"\",M386*(1+GR!N338))","v":0},{"$f":"IF(O$1=\"\",\"\",N386*(1+GR!O338))","v":0},{"$f":"IF(P$1=\"\",\"\",O386*(1+GR!P338))","v":0},{"$f":"IF(Q$1=\"\",\"\",P386*(1+GR!Q338))","v":0},{"$f":"IF(R$1=\"\",\"\",Q386*(1+GR!R338))","v":0},{"$f":"IF(S$1=\"\",\"\",R386*(1+GR!S338))","v":0},{"$f":"IF(T$1=\"\",\"\",S386*(1+GR!T338))","v":0},{"$f":"IF(U$1=\"\",\"\",T386*(1+GR!U338))","v":0},{"$f":"IF(V$1=\"\",\"\",U386*(1+GR!V338))","v":0},{"$f":"IF(W$1=\"\",\"\",V386*(1+GR!W338))","v":0},{"$f":"IF(X$1=\"\",\"\",W386*(1+GR!X338))","v":0},{"$f":"IF(Y$1=\"\",\"\",X386*(1+GR!Y338))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y386*(1+GR!Z338))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z386*(1+GR!AA338))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA386*(1+GR!AB338))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB386*(1+GR!AC338))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC386*(1+GR!AD338))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD386*(1+GR!AE338))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE386*(1+GR!AF338))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF386*(1+GR!AG338))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG386*(1+GR!AH338))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH386*(1+GR!AI338))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI386*(1+GR!AJ338))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ386*(1+GR!AK338))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK386*(1+GR!AL338))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL386*(1+GR!AM338))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM386*(1+GR!AN338))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN386*(1+GR!AO338))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO386*(1+GR!AP338))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP386*(1+GR!AQ338))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ386*(1+GR!AR338))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR386*(1+GR!AS338))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS386*(1+GR!AT338))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT386*(1+GR!AU338))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU386*(1+GR!AV338))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV386*(1+GR!AW338))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW386*(1+GR!AX338))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX386*(1+GR!AY338))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY386*(1+GR!AZ338))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ386*(1+GR!BA338))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA386*(1+GR!BB338))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB386*(1+GR!BC338))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC386*(1+GR!BD338))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD386*(1+GR!BE338))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE386*(1+GR!BF338))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF386*(1+GR!BG338))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG386*(1+GR!BH338))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH386*(1+GR!BI338))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI386*(1+GR!BJ338))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ386*(1+GR!BK338))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK386*(1+GR!BL338))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL386*(1+GR!BM338))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM386*(1+GR!BN338))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN386*(1+GR!BO338))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H387:BO387),0)","v":0},null,{"$f":"D5_VAT_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H387*(1+GR!I339))","v":0},{"$f":"IF(J$1=\"\",\"\",I387*(1+GR!J339))","v":0},{"$f":"IF(K$1=\"\",\"\",J387*(1+GR!K339))","v":0},{"$f":"IF(L$1=\"\",\"\",K387*(1+GR!L339))","v":0},{"$f":"IF(M$1=\"\",\"\",L387*(1+GR!M339))","v":0},{"$f":"IF(N$1=\"\",\"\",M387*(1+GR!N339))","v":0},{"$f":"IF(O$1=\"\",\"\",N387*(1+GR!O339))","v":0},{"$f":"IF(P$1=\"\",\"\",O387*(1+GR!P339))","v":0},{"$f":"IF(Q$1=\"\",\"\",P387*(1+GR!Q339))","v":0},{"$f":"IF(R$1=\"\",\"\",Q387*(1+GR!R339))","v":0},{"$f":"IF(S$1=\"\",\"\",R387*(1+GR!S339))","v":0},{"$f":"IF(T$1=\"\",\"\",S387*(1+GR!T339))","v":0},{"$f":"IF(U$1=\"\",\"\",T387*(1+GR!U339))","v":0},{"$f":"IF(V$1=\"\",\"\",U387*(1+GR!V339))","v":0},{"$f":"IF(W$1=\"\",\"\",V387*(1+GR!W339))","v":0},{"$f":"IF(X$1=\"\",\"\",W387*(1+GR!X339))","v":0},{"$f":"IF(Y$1=\"\",\"\",X387*(1+GR!Y339))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y387*(1+GR!Z339))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z387*(1+GR!AA339))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA387*(1+GR!AB339))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB387*(1+GR!AC339))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC387*(1+GR!AD339))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD387*(1+GR!AE339))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE387*(1+GR!AF339))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF387*(1+GR!AG339))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG387*(1+GR!AH339))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH387*(1+GR!AI339))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI387*(1+GR!AJ339))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ387*(1+GR!AK339))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK387*(1+GR!AL339))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL387*(1+GR!AM339))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM387*(1+GR!AN339))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN387*(1+GR!AO339))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO387*(1+GR!AP339))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP387*(1+GR!AQ339))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ387*(1+GR!AR339))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR387*(1+GR!AS339))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS387*(1+GR!AT339))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT387*(1+GR!AU339))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU387*(1+GR!AV339))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV387*(1+GR!AW339))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW387*(1+GR!AX339))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX387*(1+GR!AY339))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY387*(1+GR!AZ339))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ387*(1+GR!BA339))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA387*(1+GR!BB339))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB387*(1+GR!BC339))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC387*(1+GR!BD339))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD387*(1+GR!BE339))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE387*(1+GR!BF339))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF387*(1+GR!BG339))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG387*(1+GR!BH339))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH387*(1+GR!BI339))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI387*(1+GR!BJ339))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ387*(1+GR!BK339))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK387*(1+GR!BL339))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL387*(1+GR!BM339))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM387*(1+GR!BN339))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN387*(1+GR!BO339))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H388:BO388)","v":0},null,{"$f":"D5_NIC_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H388*(1+GR!I340))","v":0},{"$f":"IF(J$1=\"\",\"\",I388*(1+GR!J340))","v":0},{"$f":"IF(K$1=\"\",\"\",J388*(1+GR!K340))","v":0},{"$f":"IF(L$1=\"\",\"\",K388*(1+GR!L340))","v":0},{"$f":"IF(M$1=\"\",\"\",L388*(1+GR!M340))","v":0},{"$f":"IF(N$1=\"\",\"\",M388*(1+GR!N340))","v":0},{"$f":"IF(O$1=\"\",\"\",N388*(1+GR!O340))","v":0},{"$f":"IF(P$1=\"\",\"\",O388*(1+GR!P340))","v":0},{"$f":"IF(Q$1=\"\",\"\",P388*(1+GR!Q340))","v":0},{"$f":"IF(R$1=\"\",\"\",Q388*(1+GR!R340))","v":0},{"$f":"IF(S$1=\"\",\"\",R388*(1+GR!S340))","v":0},{"$f":"IF(T$1=\"\",\"\",S388*(1+GR!T340))","v":0},{"$f":"IF(U$1=\"\",\"\",T388*(1+GR!U340))","v":0},{"$f":"IF(V$1=\"\",\"\",U388*(1+GR!V340))","v":0},{"$f":"IF(W$1=\"\",\"\",V388*(1+GR!W340))","v":0},{"$f":"IF(X$1=\"\",\"\",W388*(1+GR!X340))","v":0},{"$f":"IF(Y$1=\"\",\"\",X388*(1+GR!Y340))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y388*(1+GR!Z340))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z388*(1+GR!AA340))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA388*(1+GR!AB340))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB388*(1+GR!AC340))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC388*(1+GR!AD340))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD388*(1+GR!AE340))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE388*(1+GR!AF340))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF388*(1+GR!AG340))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG388*(1+GR!AH340))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH388*(1+GR!AI340))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI388*(1+GR!AJ340))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ388*(1+GR!AK340))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK388*(1+GR!AL340))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL388*(1+GR!AM340))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM388*(1+GR!AN340))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN388*(1+GR!AO340))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO388*(1+GR!AP340))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP388*(1+GR!AQ340))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ388*(1+GR!AR340))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR388*(1+GR!AS340))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS388*(1+GR!AT340))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT388*(1+GR!AU340))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU388*(1+GR!AV340))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV388*(1+GR!AW340))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW388*(1+GR!AX340))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX388*(1+GR!AY340))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY388*(1+GR!AZ340))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ388*(1+GR!BA340))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA388*(1+GR!BB340))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB388*(1+GR!BC340))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC388*(1+GR!BD340))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD388*(1+GR!BE340))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE388*(1+GR!BF340))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF388*(1+GR!BG340))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG388*(1+GR!BH340))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH388*(1+GR!BI340))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI388*(1+GR!BJ340))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ388*(1+GR!BK340))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK388*(1+GR!BL340))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL388*(1+GR!BM340))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM388*(1+GR!BN340))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN388*(1+GR!BO340))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H389:BO389),0)","v":0},null,{"$f":"SUM(H386:H388)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I386:I388))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J386:J388))","v":0},{"$f":"IF(K$1=\"\",\"\",SUM(K386:K388))","v":0},{"$f":"IF(L$1=\"\",\"\",SUM(L386:L388))","v":0},{"$f":"IF(M$1=\"\",\"\",SUM(M386:M388))","v":0},{"$f":"IF(N$1=\"\",\"\",SUM(N386:N388))","v":0},{"$f":"IF(O$1=\"\",\"\",SUM(O386:O388))","v":0},{"$f":"IF(P$1=\"\",\"\",SUM(P386:P388))","v":0},{"$f":"IF(Q$1=\"\",\"\",SUM(Q386:Q388))","v":0},{"$f":"IF(R$1=\"\",\"\",SUM(R386:R388))","v":0},{"$f":"IF(S$1=\"\",\"\",SUM(S386:S388))","v":0},{"$f":"IF(T$1=\"\",\"\",SUM(T386:T388))","v":0},{"$f":"IF(U$1=\"\",\"\",SUM(U386:U388))","v":0},{"$f":"IF(V$1=\"\",\"\",SUM(V386:V388))","v":0},{"$f":"IF(W$1=\"\",\"\",SUM(W386:W388))","v":0},{"$f":"IF(X$1=\"\",\"\",SUM(X386:X388))","v":0},{"$f":"IF(Y$1=\"\",\"\",SUM(Y386:Y388))","v":0},{"$f":"IF(Z$1=\"\",\"\",SUM(Z386:Z388))","v":0},{"$f":"IF(AA$1=\"\",\"\",SUM(AA386:AA388))","v":0},{"$f":"IF(AB$1=\"\",\"\",SUM(AB386:AB388))","v":0},{"$f":"IF(AC$1=\"\",\"\",SUM(AC386:AC388))","v":0},{"$f":"IF(AD$1=\"\",\"\",SUM(AD386:AD388))","v":0},{"$f":"IF(AE$1=\"\",\"\",SUM(AE386:AE388))","v":0},{"$f":"IF(AF$1=\"\",\"\",SUM(AF386:AF388))","v":0},{"$f":"IF(AG$1=\"\",\"\",SUM(AG386:AG388))","v":0},{"$f":"IF(AH$1=\"\",\"\",SUM(AH386:AH388))","v":0},{"$f":"IF(AI$1=\"\",\"\",SUM(AI386:AI388))","v":0},{"$f":"IF(AJ$1=\"\",\"\",SUM(AJ386:AJ388))","v":0},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D5_Employ_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H390*(1+GR!I342))","v":0},{"$f":"IF(J$1=\"\",\"\",I390*(1+GR!J342))","v":0},{"$f":"IF(K$1=\"\",\"\",J390*(1+GR!K342))","v":0},{"$f":"IF(L$1=\"\",\"\",K390*(1+GR!L342))","v":0},{"$f":"IF(M$1=\"\",\"\",L390*(1+GR!M342))","v":0},{"$f":"IF(N$1=\"\",\"\",M390*(1+GR!N342))","v":0},{"$f":"IF(O$1=\"\",\"\",N390*(1+GR!O342))","v":0},{"$f":"IF(P$1=\"\",\"\",O390*(1+GR!P342))","v":0},{"$f":"IF(Q$1=\"\",\"\",P390*(1+GR!Q342))","v":0},{"$f":"IF(R$1=\"\",\"\",Q390*(1+GR!R342))","v":0},{"$f":"IF(S$1=\"\",\"\",R390*(1+GR!S342))","v":0},{"$f":"IF(T$1=\"\",\"\",S390*(1+GR!T342))","v":0},{"$f":"IF(U$1=\"\",\"\",T390*(1+GR!U342))","v":0},{"$f":"IF(V$1=\"\",\"\",U390*(1+GR!V342))","v":0},{"$f":"IF(W$1=\"\",\"\",V390*(1+GR!W342))","v":0},{"$f":"IF(X$1=\"\",\"\",W390*(1+GR!X342))","v":0},{"$f":"IF(Y$1=\"\",\"\",X390*(1+GR!Y342))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y390*(1+GR!Z342))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z390*(1+GR!AA342))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA390*(1+GR!AB342))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB390*(1+GR!AC342))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC390*(1+GR!AD342))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD390*(1+GR!AE342))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE390*(1+GR!AF342))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF390*(1+GR!AG342))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG390*(1+GR!AH342))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH390*(1+GR!AI342))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI390*(1+GR!AJ342))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ390*(1+GR!AK342))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK390*(1+GR!AL342))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL390*(1+GR!AM342))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM390*(1+GR!AN342))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN390*(1+GR!AO342))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO390*(1+GR!AP342))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP390*(1+GR!AQ342))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ390*(1+GR!AR342))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR390*(1+GR!AS342))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS390*(1+GR!AT342))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT390*(1+GR!AU342))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU390*(1+GR!AV342))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV390*(1+GR!AW342))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW390*(1+GR!AX342))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX390*(1+GR!AY342))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY390*(1+GR!AZ342))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ390*(1+GR!BA342))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA390*(1+GR!BB342))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB390*(1+GR!BC342))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC390*(1+GR!BD342))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD390*(1+GR!BE342))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE390*(1+GR!BF342))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF390*(1+GR!BG342))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG390*(1+GR!BH342))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH390*(1+GR!BI342))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI390*(1+GR!BJ342))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ390*(1+GR!BK342))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK390*(1+GR!BL342))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL390*(1+GR!BM342))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM390*(1+GR!BN342))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN390*(1+GR!BO342))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H391:BO391)","v":0},null,{"$f":"IF(H359=\"\",\"\",SUM(H384,H386:H388))","v":0},{"$f":"IF(I359=\"\",\"\",SUM(I384,I386:I388))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D5_Name=\"\",\"\",\"Discounted costs for \" & D5_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H359","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,{"$f":"AK359","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H397:BO397)","v":0},null,{"$f":"H362","v":0},{"$f":"IF(I$1=\"\",\"\",I362/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J362/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K362/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L362/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M362/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N362/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O362/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P362/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q362/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R362/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S362/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T362/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U362/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V362/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W362/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X362/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y362/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z362/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA362/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB362/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC362/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD362/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE362/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF362/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG362/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH362/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI362/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ362/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK362/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL362/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM362/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN362/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO362/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP362/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ362/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR362/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS362/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT362/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU362/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV362/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW362/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX362/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY362/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ362/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA362/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB362/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC362/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD362/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE362/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF362/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG362/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH362/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI362/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ362/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK362/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL362/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM362/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN362/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO362/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H363=\"\",\"\",H363)","v":""},{"$f":"IF(I363=\"\",\"\",I363)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H400:BO400)","v":0},null,{"$f":"H365","v":0},{"$f":"IF(I$1=\"\",\"\",I365/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J365/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K365/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L365/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M365/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N365/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O365/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P365/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q365/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R365/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S365/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T365/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U365/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V365/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W365/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X365/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y365/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z365/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA365/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB365/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC365/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD365/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE365/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF365/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG365/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH365/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI365/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ365/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK365/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL365/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM365/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN365/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO365/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP365/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ365/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR365/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS365/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT365/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU365/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV365/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW365/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX365/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY365/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ365/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA365/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB365/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC365/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD365/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE365/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF365/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG365/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH365/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI365/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ365/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK365/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL365/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM365/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN365/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO365/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I366/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J366/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K366/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L366/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M366/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N366/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O366/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P366/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q366/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R366/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S366/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T366/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U366/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V366/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W366/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X366/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y366/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z366/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA366/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB366/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC366/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD366/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE366/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF366/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG366/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH366/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI366/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ366/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK366/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL366/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM366/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN366/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO366/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP366/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ366/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR366/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS366/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT366/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU366/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV366/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW366/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX366/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY366/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ366/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA366/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB366/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC366/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD366/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE366/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF366/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG366/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH366/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI366/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ366/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK366/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL366/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM366/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN366/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO366/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I367/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J367/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K367/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L367/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M367/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N367/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O367/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P367/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q367/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R367/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S367/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T367/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U367/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V367/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W367/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X367/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y367/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z367/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA367/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB367/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC367/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD367/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE367/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF367/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG367/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH367/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI367/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ367/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK367/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL367/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM367/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN367/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO367/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP367/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ367/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR367/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS367/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT367/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU367/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV367/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW367/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX367/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY367/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ367/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA367/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB367/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC367/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD367/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE367/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF367/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG367/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH367/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI367/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ367/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK367/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL367/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM367/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN367/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO367/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I368/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J368/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K368/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L368/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M368/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N368/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O368/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P368/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q368/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R368/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S368/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T368/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U368/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V368/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W368/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X368/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y368/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z368/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA368/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB368/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC368/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD368/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE368/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF368/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG368/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH368/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI368/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ368/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK368/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL368/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM368/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN368/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO368/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP368/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ368/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR368/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS368/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT368/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU368/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV368/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW368/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX368/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY368/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ368/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA368/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB368/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC368/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD368/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE368/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF368/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG368/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH368/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI368/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ368/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK368/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL368/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM368/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN368/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO368/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I369/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J369/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K369/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L369/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M369/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N369/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O369/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P369/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q369/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R369/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S369/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T369/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U369/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V369/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W369/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X369/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y369/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z369/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA369/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB369/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC369/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD369/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE369/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF369/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG369/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH369/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI369/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ369/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK369/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL369/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM369/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN369/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO369/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP369/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ369/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR369/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS369/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT369/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU369/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV369/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW369/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX369/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY369/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ369/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA369/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB369/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC369/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD369/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE369/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF369/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG369/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH369/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI369/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ369/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK369/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL369/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM369/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN369/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO369/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I370/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J370/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K370/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L370/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M370/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N370/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O370/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P370/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q370/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R370/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S370/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T370/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U370/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V370/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W370/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X370/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y370/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z370/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA370/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB370/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC370/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD370/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE370/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF370/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG370/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH370/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI370/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ370/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK370/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL370/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM370/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN370/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO370/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP370/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ370/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR370/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS370/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT370/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU370/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV370/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW370/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX370/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY370/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ370/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA370/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB370/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC370/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD370/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE370/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF370/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG370/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH370/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI370/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ370/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK370/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL370/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM370/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN370/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO370/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I371/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J371/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K371/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L371/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M371/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N371/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O371/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P371/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q371/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R371/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S371/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T371/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U371/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V371/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W371/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X371/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y371/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z371/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA371/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB371/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC371/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD371/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE371/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF371/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG371/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH371/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI371/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ371/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK371/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL371/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM371/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN371/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO371/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP371/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ371/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR371/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS371/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT371/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU371/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV371/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW371/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX371/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY371/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ371/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA371/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB371/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC371/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD371/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE371/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF371/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG371/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH371/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI371/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ371/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK371/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL371/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM371/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN371/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO371/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I372/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J372/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K372/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L372/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M372/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N372/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O372/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P372/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q372/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R372/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S372/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T372/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U372/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V372/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W372/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X372/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y372/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z372/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA372/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB372/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC372/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD372/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE372/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF372/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG372/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH372/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI372/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ372/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK372/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL372/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM372/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN372/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO372/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP372/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ372/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR372/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS372/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT372/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU372/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV372/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW372/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX372/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY372/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ372/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA372/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB372/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC372/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD372/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE372/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF372/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG372/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH372/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI372/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ372/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK372/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL372/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM372/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN372/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO372/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H394=\"\",\"\",SUM(H400:H407))","v":0},{"$f":"IF(I394=\"\",\"\",SUM(I400:I407))","v":0},{"$f":"IF(J394=\"\",\"\",SUM(J400:J407))","v":0},0,0,0,0,0,{"$f":"IF(P394=\"\",\"\",SUM(P400:P407))","v":0},{"$f":"IF(Q394=\"\",\"\",SUM(Q400:Q407))","v":0},{"$f":"IF(R394=\"\",\"\",SUM(R400:R407))","v":0},{"$f":"IF(S394=\"\",\"\",SUM(S400:S407))","v":0},{"$f":"IF(T394=\"\",\"\",SUM(T400:T407))","v":0},0,{"$f":"IF(V394=\"\",\"\",SUM(V400:V407))","v":0},{"$f":"IF(W394=\"\",\"\",SUM(W400:W407))","v":0},{"$f":"IF(X394=\"\",\"\",SUM(X400:X407))","v":0},{"$f":"IF(Y394=\"\",\"\",SUM(Y400:Y407))","v":0},{"$f":"IF(Z394=\"\",\"\",SUM(Z400:Z407))","v":0},0,{"$f":"IF(AB394=\"\",\"\",SUM(AB400:AB407))","v":0},{"$f":"IF(AC394=\"\",\"\",SUM(AC400:AC407))","v":0},{"$f":"IF(AD394=\"\",\"\",SUM(AD400:AD407))","v":0},{"$f":"IF(AE394=\"\",\"\",SUM(AE400:AE407))","v":0},{"$f":"IF(AF394=\"\",\"\",SUM(AF400:AF407))","v":0},0,{"$f":"IF(AH394=\"\",\"\",SUM(AH400:AH407))","v":0},{"$f":"IF(AI394=\"\",\"\",SUM(AI400:AI407))","v":0},{"$f":"IF(AJ394=\"\",\"\",SUM(AJ400:AJ407))","v":0},{"$f":"IF(AK394=\"\",\"\",SUM(AK400:AK407))","v":0},{"$f":"IF(AL394=\"\",\"\",SUM(AL400:AL407))","v":""},"",{"$f":"IF(AN394=\"\",\"\",SUM(AN400:AN407))","v":""},{"$f":"IF(AO394=\"\",\"\",SUM(AO400:AO407))","v":""},{"$f":"IF(AP394=\"\",\"\",SUM(AP400:AP407))","v":""},{"$f":"IF(AQ394=\"\",\"\",SUM(AQ400:AQ407))","v":""},{"$f":"IF(AR394=\"\",\"\",SUM(AR400:AR407))","v":""},"",{"$f":"IF(AT394=\"\",\"\",SUM(AT400:AT407))","v":""},{"$f":"IF(AU394=\"\",\"\",SUM(AU400:AU407))","v":""},{"$f":"IF(AV394=\"\",\"\",SUM(AV400:AV407))","v":""},{"$f":"IF(AW394=\"\",\"\",SUM(AW400:AW407))","v":""},{"$f":"IF(AX394=\"\",\"\",SUM(AX400:AX407))","v":""},"",{"$f":"IF(AZ394=\"\",\"\",SUM(AZ400:AZ407))","v":""},{"$f":"IF(BA394=\"\",\"\",SUM(BA400:BA407))","v":""},{"$f":"IF(BB394=\"\",\"\",SUM(BB400:BB407))","v":""},{"$f":"IF(BC394=\"\",\"\",SUM(BC400:BC407))","v":""},{"$f":"IF(BD394=\"\",\"\",SUM(BD400:BD407))","v":""},"",{"$f":"IF(BF394=\"\",\"\",SUM(BF400:BF407))","v":""},{"$f":"IF(BG394=\"\",\"\",SUM(BG400:BG407))","v":""},{"$f":"IF(BH394=\"\",\"\",SUM(BH400:BH407))","v":""},{"$f":"IF(BI394=\"\",\"\",SUM(BI400:BI407))","v":""},{"$f":"IF(BJ394=\"\",\"\",SUM(BJ400:BJ407))","v":""},"",{"$f":"IF(BL394=\"\",\"\",SUM(BL400:BL407))","v":""},{"$f":"IF(BM394=\"\",\"\",SUM(BM400:BM407))","v":""},{"$f":"IF(BN394=\"\",\"\",SUM(BN400:BN407))","v":""},{"$f":"IF(BO394=\"\",\"\",SUM(BO400:BO407))","v":""}]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H410:BO410)","v":0},null,{"$f":"H375","v":0},{"$f":"IF(I$1=\"\",\"\",I375/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J375/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K375/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L375/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M375/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N375/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O375/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P375/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q375/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R375/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S375/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T375/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U375/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V375/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W375/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X375/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y375/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z375/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA375/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB375/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC375/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD375/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE375/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF375/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG375/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH375/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI375/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ375/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK375/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL375/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM375/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN375/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO375/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP375/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ375/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR375/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS375/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT375/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU375/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV375/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW375/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX375/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY375/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ375/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA375/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB375/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC375/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD375/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE375/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF375/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG375/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH375/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI375/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ375/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK375/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL375/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM375/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN375/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO375/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H411:BO411)","v":0},null,{"$f":"H376","v":0},{"$f":"IF(I$1=\"\",\"\",I376/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J376/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K376/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L376/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M376/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N376/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O376/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P376/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q376/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R376/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S376/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T376/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U376/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V376/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W376/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X376/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y376/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z376/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA376/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB376/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC376/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD376/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE376/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF376/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG376/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH376/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI376/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ376/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK376/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL376/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM376/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN376/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO376/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP376/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ376/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR376/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS376/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT376/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU376/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV376/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW376/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX376/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY376/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ376/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA376/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB376/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC376/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD376/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE376/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF376/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG376/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH376/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI376/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ376/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK376/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL376/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM376/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN376/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO376/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H412:BO412)","v":0},null,{"$f":"H377","v":0},{"$f":"IF(I$1=\"\",\"\",I377/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J377/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K377/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L377/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M377/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N377/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O377/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P377/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q377/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R377/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S377/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T377/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U377/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V377/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W377/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X377/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y377/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z377/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA377/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB377/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC377/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD377/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE377/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF377/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG377/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH377/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI377/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ377/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK377/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL377/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM377/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN377/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO377/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP377/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ377/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR377/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS377/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT377/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU377/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV377/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW377/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX377/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY377/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ377/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA377/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB377/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC377/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD377/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE377/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF377/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG377/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH377/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI377/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ377/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK377/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL377/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM377/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN377/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO377/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H413:BO413)","v":0},null,{"$f":"IF(H394=\"\",\"\",SUM(H410:H412))","v":0},{"$f":"IF(I394=\"\",\"\",SUM(I410:I412))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H415:BO415)","v":0},null,{"$f":"H380","v":0},{"$f":"IF(I$1=\"\",\"\",I380/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J380/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K380/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L380/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M380/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N380/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O380/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P380/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q380/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R380/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S380/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T380/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U380/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V380/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W380/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X380/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y380/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z380/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA380/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB380/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC380/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD380/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE380/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF380/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG380/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH380/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI380/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ380/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK380/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL380/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM380/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN380/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO380/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP380/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ380/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR380/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS380/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT380/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU380/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV380/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW380/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX380/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY380/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ380/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA380/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB380/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC380/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD380/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE380/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF380/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG380/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH380/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI380/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ380/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK380/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL380/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM380/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN380/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO380/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"H381","v":0},{"$f":"IF(I$1=\"\",\"\",I381/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J381/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K381/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L381/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M381/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N381/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O381/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P381/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q381/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R381/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S381/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T381/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U381/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V381/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W381/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X381/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y381/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z381/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA381/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB381/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC381/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD381/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE381/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF381/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG381/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH381/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI381/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ381/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK381/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL381/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM381/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN381/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO381/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP381/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ381/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR381/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS381/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT381/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU381/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV381/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW381/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX381/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY381/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ381/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA381/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB381/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC381/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD381/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE381/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF381/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG381/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH381/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI381/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ381/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK381/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL381/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM381/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN381/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO381/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H417:BO417)","v":0},null,{"$f":"IF(H394=\"\",\"\",SUM(H415:H416))","v":0},{"$f":"IF(I394=\"\",\"\",SUM(I415:I416))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H419:BO419)","v":0},null,{"$f":"H384","v":0},{"$f":"IF(I$1=\"\",\"\",I384/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J384/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K384/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L384/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M384/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N384/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O384/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P384/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q384/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R384/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S384/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T384/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U384/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V384/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W384/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X384/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y384/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z384/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA384/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB384/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC384/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD384/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE384/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF384/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG384/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH384/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI384/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ384/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK384/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL384/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM384/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN384/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO384/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP384/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ384/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR384/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS384/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT384/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU384/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV384/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW384/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX384/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY384/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ384/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA384/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB384/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC384/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD384/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE384/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF384/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG384/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH384/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI384/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ384/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK384/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL384/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM384/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN384/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO384/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H419*1000)/H425,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I419*1000)/I425,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J419*1000)/J425,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H421:BO421)","v":0},null,{"$f":"H386","v":0},{"$f":"IF(I$1=\"\",\"\",I386/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J386/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K386/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L386/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M386/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N386/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O386/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P386/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q386/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R386/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S386/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T386/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U386/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V386/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W386/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X386/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y386/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z386/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA386/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB386/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC386/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD386/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE386/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF386/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG386/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH386/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI386/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ386/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK386/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL386/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM386/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN386/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO386/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP386/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ386/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR386/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS386/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT386/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU386/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV386/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW386/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX386/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY386/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ386/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA386/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB386/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC386/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD386/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE386/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF386/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG386/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH386/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI386/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ386/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK386/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL386/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM386/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN386/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO386/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H422:BO422),0)","v":0},null,{"$f":"H387","v":0},{"$f":"IF(I$1=\"\",\"\",I387/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J387/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K387/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L387/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M387/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N387/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O387/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P387/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q387/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R387/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S387/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T387/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U387/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V387/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W387/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X387/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y387/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z387/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA387/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB387/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC387/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD387/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE387/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF387/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG387/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH387/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI387/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ387/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK387/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL387/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM387/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN387/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO387/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP387/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ387/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR387/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS387/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT387/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU387/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV387/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW387/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX387/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY387/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ387/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA387/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB387/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC387/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD387/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE387/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF387/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG387/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH387/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI387/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ387/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK387/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL387/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM387/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN387/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO387/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H423:BO423)","v":0},null,{"$f":"H388","v":0},{"$f":"IF(I$1=\"\",\"\",I388/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J388/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K388/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L388/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M388/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N388/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O388/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P388/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q388/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R388/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S388/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T388/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U388/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V388/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W388/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X388/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y388/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z388/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA388/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB388/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC388/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD388/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE388/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF388/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG388/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH388/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI388/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ388/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK388/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL388/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM388/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN388/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO388/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP388/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ388/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR388/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS388/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT388/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU388/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV388/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW388/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX388/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY388/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ388/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA388/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB388/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC388/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD388/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE388/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF388/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG388/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH388/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI388/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ388/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK388/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL388/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM388/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN388/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO388/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H424:BO424),0)","v":0},null,{"$f":"SUM(H421:H423)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I421:I423))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J421:J423))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H390","v":0},{"$f":"I390","v":0},{"$f":"J390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H426:BO426)","v":0},null,{"$f":"IF(H394=\"\",\"\",SUM(H419,H421:H423))","v":0},{"$f":"IF(I394=\"\",\"\",SUM(I419,I421:I423))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D6_Name=\"\",\"\",\"Undiscounted costs for \" & D6_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H394","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK394","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H433:BO433)","v":0}]
[null,null,null,"Percentage in poor condition","%"]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H436:BO436)","v":0}]
[null,null,null,"Travel time","£ k",0]
[null,null,null,"Carbon (vehicle fuel)","£ k",0]
[null,null,null,"Roadworks Accidents","£ k",0]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0]
[null,null,null,"Roadworks time delays","£ k",0]
[null,null,null,"Accidents","£ k",0]
[null,null,null,"Carbon (Embodied in materials)","£ k",0]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H430=\"\",\"\",SUM(H436:H443))","v":0},{"$f":"IF(I430=\"\",\"\",SUM(I436:I443))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H446:BO446)","v":0},null,{"$f":"'D6 Traffic'!F131","v":0},{"$f":"'D6 Traffic'!G131","v":0},{"$f":"'D6 Traffic'!H131","v":0},{"$f":"'D6 Traffic'!I131","v":0},{"$f":"'D6 Traffic'!J131","v":0},{"$f":"'D6 Traffic'!K131","v":0},{"$f":"'D6 Traffic'!L131","v":0},{"$f":"'D6 Traffic'!M131","v":0},{"$f":"'D6 Traffic'!N131","v":0},{"$f":"'D6 Traffic'!O131","v":0},{"$f":"'D6 Traffic'!P131","v":0},{"$f":"'D6 Traffic'!Q131","v":0},{"$f":"'D6 Traffic'!R131","v":0},{"$f":"'D6 Traffic'!S131","v":0},{"$f":"'D6 Traffic'!T131","v":0},{"$f":"'D6 Traffic'!U131","v":0},{"$f":"'D6 Traffic'!V131","v":0},{"$f":"'D6 Traffic'!W131","v":0},{"$f":"'D6 Traffic'!X131","v":0},{"$f":"'D6 Traffic'!Y131","v":0},{"$f":"'D6 Traffic'!Z131","v":0},{"$f":"'D6 Traffic'!AA131","v":0},{"$f":"'D6 Traffic'!AB131","v":0},{"$f":"'D6 Traffic'!AC131","v":0},{"$f":"'D6 Traffic'!AD131","v":0},{"$f":"'D6 Traffic'!AE131","v":0},{"$f":"'D6 Traffic'!AF131","v":0},{"$f":"'D6 Traffic'!AG131","v":0},{"$f":"'D6 Traffic'!AH131","v":0},{"$f":"'D6 Traffic'!AI131","v":0},{"$f":"'D6 Traffic'!AJ131","v":""},{"$f":"'D6 Traffic'!AK131","v":""},{"$f":"'D6 Traffic'!AL131","v":""},{"$f":"'D6 Traffic'!AM131","v":""},{"$f":"'D6 Traffic'!AN131","v":""},{"$f":"'D6 Traffic'!AO131","v":""},{"$f":"'D6 Traffic'!AP131","v":""},{"$f":"'D6 Traffic'!AQ131","v":""},{"$f":"'D6 Traffic'!AR131","v":""},{"$f":"'D6 Traffic'!AS131","v":""},{"$f":"'D6 Traffic'!AT131","v":""},{"$f":"'D6 Traffic'!AU131","v":""},{"$f":"'D6 Traffic'!AV131","v":""},{"$f":"'D6 Traffic'!AW131","v":""},{"$f":"'D6 Traffic'!AX131","v":""},{"$f":"'D6 Traffic'!AY131","v":""},{"$f":"'D6 Traffic'!AZ131","v":""},{"$f":"'D6 Traffic'!BA131","v":""},{"$f":"'D6 Traffic'!BB131","v":""},{"$f":"'D6 Traffic'!BC131","v":""},{"$f":"'D6 Traffic'!BD131","v":""},{"$f":"'D6 Traffic'!BE131","v":""},{"$f":"'D6 Traffic'!BF131","v":""},{"$f":"'D6 Traffic'!BG131","v":""},{"$f":"'D6 Traffic'!BH131","v":""},{"$f":"'D6 Traffic'!BI131","v":""},{"$f":"'D6 Traffic'!BJ131","v":""},{"$f":"'D6 Traffic'!BK131","v":""},{"$f":"'D6 Traffic'!BL131","v":""},{"$f":"'D6 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H447:BO447)","v":0},null,{"$f":"'D6 Traffic'!F276","v":0},{"$f":"'D6 Traffic'!G276","v":0},{"$f":"'D6 Traffic'!H276","v":0},{"$f":"'D6 Traffic'!I276","v":0},{"$f":"'D6 Traffic'!J276","v":0},{"$f":"'D6 Traffic'!K276","v":0},{"$f":"'D6 Traffic'!L276","v":0},{"$f":"'D6 Traffic'!M276","v":0},{"$f":"'D6 Traffic'!N276","v":0},{"$f":"'D6 Traffic'!O276","v":0},{"$f":"'D6 Traffic'!P276","v":0},{"$f":"'D6 Traffic'!Q276","v":0},{"$f":"'D6 Traffic'!R276","v":0},{"$f":"'D6 Traffic'!S276","v":0},{"$f":"'D6 Traffic'!T276","v":0},{"$f":"'D6 Traffic'!U276","v":0},{"$f":"'D6 Traffic'!V276","v":0},{"$f":"'D6 Traffic'!W276","v":0},{"$f":"'D6 Traffic'!X276","v":0},{"$f":"'D6 Traffic'!Y276","v":0},{"$f":"'D6 Traffic'!Z276","v":0},{"$f":"'D6 Traffic'!AA276","v":0},{"$f":"'D6 Traffic'!AB276","v":0},{"$f":"'D6 Traffic'!AC276","v":0},{"$f":"'D6 Traffic'!AD276","v":0},{"$f":"'D6 Traffic'!AE276","v":0},{"$f":"'D6 Traffic'!AF276","v":0},{"$f":"'D6 Traffic'!AG276","v":0},{"$f":"'D6 Traffic'!AH276","v":0},{"$f":"'D6 Traffic'!AI276","v":0},{"$f":"'D6 Traffic'!AJ276","v":""},{"$f":"'D6 Traffic'!AK276","v":""},{"$f":"'D6 Traffic'!AL276","v":""},{"$f":"'D6 Traffic'!AM276","v":""},{"$f":"'D6 Traffic'!AN276","v":""},{"$f":"'D6 Traffic'!AO276","v":""},{"$f":"'D6 Traffic'!AP276","v":""},{"$f":"'D6 Traffic'!AQ276","v":""},{"$f":"'D6 Traffic'!AR276","v":""},{"$f":"'D6 Traffic'!AS276","v":""},{"$f":"'D6 Traffic'!AT276","v":""},{"$f":"'D6 Traffic'!AU276","v":""},{"$f":"'D6 Traffic'!AV276","v":""},{"$f":"'D6 Traffic'!AW276","v":""},{"$f":"'D6 Traffic'!AX276","v":""},{"$f":"'D6 Traffic'!AY276","v":""},{"$f":"'D6 Traffic'!AZ276","v":""},{"$f":"'D6 Traffic'!BA276","v":""},{"$f":"'D6 Traffic'!BB276","v":""},{"$f":"'D6 Traffic'!BC276","v":""},{"$f":"'D6 Traffic'!BD276","v":""},{"$f":"'D6 Traffic'!BE276","v":""},{"$f":"'D6 Traffic'!BF276","v":""},{"$f":"'D6 Traffic'!BG276","v":""},{"$f":"'D6 Traffic'!BH276","v":""},{"$f":"'D6 Traffic'!BI276","v":""},{"$f":"'D6 Traffic'!BJ276","v":""},{"$f":"'D6 Traffic'!BK276","v":""},{"$f":"'D6 Traffic'!BL276","v":""},{"$f":"'D6 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H448:BO448)","v":0},null,{"$f":"IF(H1=\"\",\"\",IF(H438=0,0,H438*'D6 Traffic'!F133*CO2RatioNon2Urb+H438*'D6 Traffic'!F134*CO2RatioNon2Rur-H438))","v":0},{"$f":"IF(I1=\"\",\"\",IF(I438=0,0,I438*'D6 Traffic'!G133*CO2RatioNon2Urb+I438*'D6 Traffic'!G134*CO2RatioNon2Rur-I438))","v":0},{"$f":"IF(J1=\"\",\"\",IF(J438=0,0,J438*'D6 Traffic'!H133*CO2RatioNon2Urb+J438*'D6 Traffic'!H134*CO2RatioNon2Rur-J438))","v":0},{"$f":"IF(K1=\"\",\"\",IF(K438=0,0,K438*'D6 Traffic'!I133*CO2RatioNon2Urb+K438*'D6 Traffic'!I134*CO2RatioNon2Rur-K438))","v":0},{"$f":"IF(L1=\"\",\"\",IF(L438=0,0,L438*'D6 Traffic'!J133*CO2RatioNon2Urb+L438*'D6 Traffic'!J134*CO2RatioNon2Rur-L438))","v":0},{"$f":"IF(M1=\"\",\"\",IF(M438=0,0,M438*'D6 Traffic'!K133*CO2RatioNon2Urb+M438*'D6 Traffic'!K134*CO2RatioNon2Rur-M438))","v":0},{"$f":"IF(N1=\"\",\"\",IF(N438=0,0,N438*'D6 Traffic'!L133*CO2RatioNon2Urb+N438*'D6 Traffic'!L134*CO2RatioNon2Rur-N438))","v":0},{"$f":"IF(O1=\"\",\"\",IF(O438=0,0,O438*'D6 Traffic'!M133*CO2RatioNon2Urb+O438*'D6 Traffic'!M134*CO2RatioNon2Rur-O438))","v":0},{"$f":"IF(P1=\"\",\"\",IF(P438=0,0,P438*'D6 Traffic'!N133*CO2RatioNon2Urb+P438*'D6 Traffic'!N134*CO2RatioNon2Rur-P438))","v":0},{"$f":"IF(Q1=\"\",\"\",IF(Q438=0,0,Q438*'D6 Traffic'!O133*CO2RatioNon2Urb+Q438*'D6 Traffic'!O134*CO2RatioNon2Rur-Q438))","v":0},{"$f":"IF(R1=\"\",\"\",IF(R438=0,0,R438*'D6 Traffic'!P133*CO2RatioNon2Urb+R438*'D6 Traffic'!P134*CO2RatioNon2Rur-R438))","v":0},{"$f":"IF(S1=\"\",\"\",IF(S438=0,0,S438*'D6 Traffic'!Q133*CO2RatioNon2Urb+S438*'D6 Traffic'!Q134*CO2RatioNon2Rur-S438))","v":0},{"$f":"IF(T1=\"\",\"\",IF(T438=0,0,T438*'D6 Traffic'!R133*CO2RatioNon2Urb+T438*'D6 Traffic'!R134*CO2RatioNon2Rur-T438))","v":0},{"$f":"IF(U1=\"\",\"\",IF(U438=0,0,U438*'D6 Traffic'!S133*CO2RatioNon2Urb+U438*'D6 Traffic'!S134*CO2RatioNon2Rur-U438))","v":0},{"$f":"IF(V1=\"\",\"\",IF(V438=0,0,V438*'D6 Traffic'!T133*CO2RatioNon2Urb+V438*'D6 Traffic'!T134*CO2RatioNon2Rur-V438))","v":0},{"$f":"IF(W1=\"\",\"\",IF(W438=0,0,W438*'D6 Traffic'!U133*CO2RatioNon2Urb+W438*'D6 Traffic'!U134*CO2RatioNon2Rur-W438))","v":0},{"$f":"IF(X1=\"\",\"\",IF(X438=0,0,X438*'D6 Traffic'!V133*CO2RatioNon2Urb+X438*'D6 Traffic'!V134*CO2RatioNon2Rur-X438))","v":0},{"$f":"IF(Y1=\"\",\"\",IF(Y438=0,0,Y438*'D6 Traffic'!W133*CO2RatioNon2Urb+Y438*'D6 Traffic'!W134*CO2RatioNon2Rur-Y438))","v":0},{"$f":"IF(Z1=\"\",\"\",IF(Z438=0,0,Z438*'D6 Traffic'!X133*CO2RatioNon2Urb+Z438*'D6 Traffic'!X134*CO2RatioNon2Rur-Z438))","v":0},{"$f":"IF(AA1=\"\",\"\",IF(AA438=0,0,AA438*'D6 Traffic'!Y133*CO2RatioNon2Urb+AA438*'D6 Traffic'!Y134*CO2RatioNon2Rur-AA438))","v":0},{"$f":"IF(AB1=\"\",\"\",IF(AB438=0,0,AB438*'D6 Traffic'!Z133*CO2RatioNon2Urb+AB438*'D6 Traffic'!Z134*CO2RatioNon2Rur-AB438))","v":0},{"$f":"IF(AC1=\"\",\"\",IF(AC438=0,0,AC438*'D6 Traffic'!AA133*CO2RatioNon2Urb+AC438*'D6 Traffic'!AA134*CO2RatioNon2Rur-AC438))","v":0},{"$f":"IF(AD1=\"\",\"\",IF(AD438=0,0,AD438*'D6 Traffic'!AB133*CO2RatioNon2Urb+AD438*'D6 Traffic'!AB134*CO2RatioNon2Rur-AD438))","v":0},{"$f":"IF(AE1=\"\",\"\",IF(AE438=0,0,AE438*'D6 Traffic'!AC133*CO2RatioNon2Urb+AE438*'D6 Traffic'!AC134*CO2RatioNon2Rur-AE438))","v":0},{"$f":"IF(AF1=\"\",\"\",IF(AF438=0,0,AF438*'D6 Traffic'!AD133*CO2RatioNon2Urb+AF438*'D6 Traffic'!AD134*CO2RatioNon2Rur-AF438))","v":0},{"$f":"IF(AG1=\"\",\"\",IF(AG438=0,0,AG438*'D6 Traffic'!AE133*CO2RatioNon2Urb+AG438*'D6 Traffic'!AE134*CO2RatioNon2Rur-AG438))","v":0},{"$f":"IF(AH1=\"\",\"\",IF(AH438=0,0,AH438*'D6 Traffic'!AF133*CO2RatioNon2Urb+AH438*'D6 Traffic'!AF134*CO2RatioNon2Rur-AH438))","v":0},{"$f":"IF(AI1=\"\",\"\",IF(AI438=0,0,AI438*'D6 Traffic'!AG133*CO2RatioNon2Urb+AI438*'D6 Traffic'!AG134*CO2RatioNon2Rur-AI438))","v":0},{"$f":"IF(AJ1=\"\",\"\",IF(AJ438=0,0,AJ438*'D6 Traffic'!AH133*CO2RatioNon2Urb+AJ438*'D6 Traffic'!AH134*CO2RatioNon2Rur-AJ438))","v":0},{"$f":"IF(AK1=\"\",\"\",IF(AK438=0,0,AK438*'D6 Traffic'!AI133*CO2RatioNon2Urb+AK438*'D6 Traffic'!AI134*CO2RatioNon2Rur-AK438))","v":0},{"$f":"IF(AL1=\"\",\"\",IF(AL438=0,0,AL438*'D6 Traffic'!AJ133*CO2RatioNon2Urb+AL438*'D6 Traffic'!AJ134*CO2RatioNon2Rur-AL438))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM438=0,0,AM438*'D6 Traffic'!AK133*CO2RatioNon2Urb+AM438*'D6 Traffic'!AK134*CO2RatioNon2Rur-AM438))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN438=0,0,AN438*'D6 Traffic'!AL133*CO2RatioNon2Urb+AN438*'D6 Traffic'!AL134*CO2RatioNon2Rur-AN438))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO438=0,0,AO438*'D6 Traffic'!AM133*CO2RatioNon2Urb+AO438*'D6 Traffic'!AM134*CO2RatioNon2Rur-AO438))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP438=0,0,AP438*'D6 Traffic'!AN133*CO2RatioNon2Urb+AP438*'D6 Traffic'!AN134*CO2RatioNon2Rur-AP438))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ438=0,0,AQ438*'D6 Traffic'!AO133*CO2RatioNon2Urb+AQ438*'D6 Traffic'!AO134*CO2RatioNon2Rur-AQ438))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR438=0,0,AR438*'D6 Traffic'!AP133*CO2RatioNon2Urb+AR438*'D6 Traffic'!AP134*CO2RatioNon2Rur-AR438))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS438=0,0,AS438*'D6 Traffic'!AQ133*CO2RatioNon2Urb+AS438*'D6 Traffic'!AQ134*CO2RatioNon2Rur-AS438))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT438=0,0,AT438*'D6 Traffic'!AR133*CO2RatioNon2Urb+AT438*'D6 Traffic'!AR134*CO2RatioNon2Rur-AT438))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU438=0,0,AU438*'D6 Traffic'!AS133*CO2RatioNon2Urb+AU438*'D6 Traffic'!AS134*CO2RatioNon2Rur-AU438))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV438=0,0,AV438*'D6 Traffic'!AT133*CO2RatioNon2Urb+AV438*'D6 Traffic'!AT134*CO2RatioNon2Rur-AV438))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW438=0,0,AW438*'D6 Traffic'!AU133*CO2RatioNon2Urb+AW438*'D6 Traffic'!AU134*CO2RatioNon2Rur-AW438))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX438=0,0,AX438*'D6 Traffic'!AV133*CO2RatioNon2Urb+AX438*'D6 Traffic'!AV134*CO2RatioNon2Rur-AX438))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY438=0,0,AY438*'D6 Traffic'!AW133*CO2RatioNon2Urb+AY438*'D6 Traffic'!AW134*CO2RatioNon2Rur-AY438))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ438=0,0,AZ438*'D6 Traffic'!AX133*CO2RatioNon2Urb+AZ438*'D6 Traffic'!AX134*CO2RatioNon2Rur-AZ438))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA438=0,0,BA438*'D6 Traffic'!AY133*CO2RatioNon2Urb+BA438*'D6 Traffic'!AY134*CO2RatioNon2Rur-BA438))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB438=0,0,BB438*'D6 Traffic'!AZ133*CO2RatioNon2Urb+BB438*'D6 Traffic'!AZ134*CO2RatioNon2Rur-BB438))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC438=0,0,BC438*'D6 Traffic'!BA133*CO2RatioNon2Urb+BC438*'D6 Traffic'!BA134*CO2RatioNon2Rur-BC438))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD438=0,0,BD438*'D6 Traffic'!BB133*CO2RatioNon2Urb+BD438*'D6 Traffic'!BB134*CO2RatioNon2Rur-BD438))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE438=0,0,BE438*'D6 Traffic'!BC133*CO2RatioNon2Urb+BE438*'D6 Traffic'!BC134*CO2RatioNon2Rur-BE438))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF438=0,0,BF438*'D6 Traffic'!BD133*CO2RatioNon2Urb+BF438*'D6 Traffic'!BD134*CO2RatioNon2Rur-BF438))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG438=0,0,BG438*'D6 Traffic'!BE133*CO2RatioNon2Urb+BG438*'D6 Traffic'!BE134*CO2RatioNon2Rur-BG438))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH438=0,0,BH438*'D6 Traffic'!BF133*CO2RatioNon2Urb+BH438*'D6 Traffic'!BF134*CO2RatioNon2Rur-BH438))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI438=0,0,BI438*'D6 Traffic'!BG133*CO2RatioNon2Urb+BI438*'D6 Traffic'!BG134*CO2RatioNon2Rur-BI438))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ438=0,0,BJ438*'D6 Traffic'!BH133*CO2RatioNon2Urb+BJ438*'D6 Traffic'!BH134*CO2RatioNon2Rur-BJ438))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK438=0,0,BK438*'D6 Traffic'!BI133*CO2RatioNon2Urb+BK438*'D6 Traffic'!BI134*CO2RatioNon2Rur-BK438))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL438=0,0,BL438*'D6 Traffic'!BJ133*CO2RatioNon2Urb+BL438*'D6 Traffic'!BJ134*CO2RatioNon2Rur-BL438))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM438=0,0,BM438*'D6 Traffic'!BK133*CO2RatioNon2Urb+BM438*'D6 Traffic'!BK134*CO2RatioNon2Rur-BM438))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN438=0,0,BN438*'D6 Traffic'!BL133*CO2RatioNon2Urb+BN438*'D6 Traffic'!BL134*CO2RatioNon2Rur-BN438))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO438=0,0,BO438*'D6 Traffic'!BM133*CO2RatioNon2Urb+BO438*'D6 Traffic'!BM134*CO2RatioNon2Rur-BO438))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H449:BO449)","v":0},null,{"$f":"IF(H430=\"\",\"\",SUM(H446:H448))","v":0},{"$f":"IF(I430=\"\",\"\",SUM(I446:I448))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H451:BO451)","v":0},null,{"$f":"IF(H1=\"\",\"\",'D6 Traffic'!F303)","v":0},{"$f":"IF(I1=\"\",\"\",'D6 Traffic'!G303)","v":0},{"$f":"IF(J1=\"\",\"\",'D6 Traffic'!H303)","v":0},{"$f":"IF(K1=\"\",\"\",'D6 Traffic'!I303)","v":0},{"$f":"IF(L1=\"\",\"\",'D6 Traffic'!J303)","v":0},{"$f":"IF(M1=\"\",\"\",'D6 Traffic'!K303)","v":0},{"$f":"IF(N1=\"\",\"\",'D6 Traffic'!L303)","v":0},{"$f":"IF(O1=\"\",\"\",'D6 Traffic'!M303)","v":0},{"$f":"IF(P1=\"\",\"\",'D6 Traffic'!N303)","v":0},{"$f":"IF(Q1=\"\",\"\",'D6 Traffic'!O303)","v":0},{"$f":"IF(R1=\"\",\"\",'D6 Traffic'!P303)","v":0},{"$f":"IF(S1=\"\",\"\",'D6 Traffic'!Q303)","v":0},{"$f":"IF(T1=\"\",\"\",'D6 Traffic'!R303)","v":0},{"$f":"IF(U1=\"\",\"\",'D6 Traffic'!S303)","v":0},{"$f":"IF(V1=\"\",\"\",'D6 Traffic'!T303)","v":0},{"$f":"IF(W1=\"\",\"\",'D6 Traffic'!U303)","v":0},{"$f":"IF(X1=\"\",\"\",'D6 Traffic'!V303)","v":0},{"$f":"IF(Y1=\"\",\"\",'D6 Traffic'!W303)","v":0},{"$f":"IF(Z1=\"\",\"\",'D6 Traffic'!X303)","v":0},{"$f":"IF(AA1=\"\",\"\",'D6 Traffic'!Y303)","v":0},{"$f":"IF(AB1=\"\",\"\",'D6 Traffic'!Z303)","v":0},{"$f":"IF(AC1=\"\",\"\",'D6 Traffic'!AA303)","v":0},{"$f":"IF(AD1=\"\",\"\",'D6 Traffic'!AB303)","v":0},{"$f":"IF(AE1=\"\",\"\",'D6 Traffic'!AC303)","v":0},{"$f":"IF(AF1=\"\",\"\",'D6 Traffic'!AD303)","v":0},{"$f":"IF(AG1=\"\",\"\",'D6 Traffic'!AE303)","v":0},{"$f":"IF(AH1=\"\",\"\",'D6 Traffic'!AF303)","v":0},{"$f":"IF(AI1=\"\",\"\",'D6 Traffic'!AG303)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D6 Traffic'!AH303)","v":0},{"$f":"IF(AK1=\"\",\"\",'D6 Traffic'!AI303)","v":0},{"$f":"IF(AL1=\"\",\"\",'D6 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D6 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D6 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D6 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D6 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D6 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D6 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D6 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D6 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D6 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D6 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D6 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D6 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D6 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D6 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D6 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D6 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D6 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D6 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D6 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D6 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D6 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D6 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D6 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D6 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D6 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D6 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D6 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D6 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D6 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"IF(H1=\"\",\"\",'D6 Traffic'!F331)","v":0},{"$f":"IF(I1=\"\",\"\",'D6 Traffic'!G331)","v":0},{"$f":"IF(J1=\"\",\"\",'D6 Traffic'!H331)","v":0},{"$f":"IF(K1=\"\",\"\",'D6 Traffic'!I331)","v":0},{"$f":"IF(L1=\"\",\"\",'D6 Traffic'!J331)","v":0},{"$f":"IF(M1=\"\",\"\",'D6 Traffic'!K331)","v":0},{"$f":"IF(N1=\"\",\"\",'D6 Traffic'!L331)","v":0},{"$f":"IF(O1=\"\",\"\",'D6 Traffic'!M331)","v":0},{"$f":"IF(P1=\"\",\"\",'D6 Traffic'!N331)","v":0},{"$f":"IF(Q1=\"\",\"\",'D6 Traffic'!O331)","v":0},{"$f":"IF(R1=\"\",\"\",'D6 Traffic'!P331)","v":0},{"$f":"IF(S1=\"\",\"\",'D6 Traffic'!Q331)","v":0},{"$f":"IF(T1=\"\",\"\",'D6 Traffic'!R331)","v":0},{"$f":"IF(U1=\"\",\"\",'D6 Traffic'!S331)","v":0},{"$f":"IF(V1=\"\",\"\",'D6 Traffic'!T331)","v":0},{"$f":"IF(W1=\"\",\"\",'D6 Traffic'!U331)","v":0},{"$f":"IF(X1=\"\",\"\",'D6 Traffic'!V331)","v":0},{"$f":"IF(Y1=\"\",\"\",'D6 Traffic'!W331)","v":0},{"$f":"IF(Z1=\"\",\"\",'D6 Traffic'!X331)","v":0},{"$f":"IF(AA1=\"\",\"\",'D6 Traffic'!Y331)","v":0},{"$f":"IF(AB1=\"\",\"\",'D6 Traffic'!Z331)","v":0},{"$f":"IF(AC1=\"\",\"\",'D6 Traffic'!AA331)","v":0},{"$f":"IF(AD1=\"\",\"\",'D6 Traffic'!AB331)","v":0},{"$f":"IF(AE1=\"\",\"\",'D6 Traffic'!AC331)","v":0},{"$f":"IF(AF1=\"\",\"\",'D6 Traffic'!AD331)","v":0},{"$f":"IF(AG1=\"\",\"\",'D6 Traffic'!AE331)","v":0},{"$f":"IF(AH1=\"\",\"\",'D6 Traffic'!AF331)","v":0},{"$f":"IF(AI1=\"\",\"\",'D6 Traffic'!AG331)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D6 Traffic'!AH331)","v":0},{"$f":"IF(AK1=\"\",\"\",'D6 Traffic'!AI331)","v":0},{"$f":"IF(AL1=\"\",\"\",'D6 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D6 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D6 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D6 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D6 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D6 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D6 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D6 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D6 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D6 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D6 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D6 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D6 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D6 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D6 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D6 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D6 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D6 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D6 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D6 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D6 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D6 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D6 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D6 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D6 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D6 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D6 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D6 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D6 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D6 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H453:BO453)","v":0},null,{"$f":"IF(H430=\"\",\"\",SUM(H451:H452))","v":0},{"$f":"IF(I430=\"\",\"\",SUM(I451:I452))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H455:BO455)","v":0},null,{"$f":"D6_aGVA_Base*1000","v":0},{"$f":"IF(I$1=\"\",\"\",H455*(1+GR!I398))","v":0},{"$f":"IF(J$1=\"\",\"\",I455*(1+GR!J398))","v":0},{"$f":"IF(K$1=\"\",\"\",J455*(1+GR!K398))","v":0},{"$f":"IF(L$1=\"\",\"\",K455*(1+GR!L398))","v":0},{"$f":"IF(M$1=\"\",\"\",L455*(1+GR!M398))","v":0},{"$f":"IF(N$1=\"\",\"\",M455*(1+GR!N398))","v":0},{"$f":"IF(O$1=\"\",\"\",N455*(1+GR!O398))","v":0},{"$f":"IF(P$1=\"\",\"\",O455*(1+GR!P398))","v":0},{"$f":"IF(Q$1=\"\",\"\",P455*(1+GR!Q398))","v":0},{"$f":"IF(R$1=\"\",\"\",Q455*(1+GR!R398))","v":0},{"$f":"IF(S$1=\"\",\"\",R455*(1+GR!S398))","v":0},{"$f":"IF(T$1=\"\",\"\",S455*(1+GR!T398))","v":0},{"$f":"IF(U$1=\"\",\"\",T455*(1+GR!U398))","v":0},{"$f":"IF(V$1=\"\",\"\",U455*(1+GR!V398))","v":0},{"$f":"IF(W$1=\"\",\"\",V455*(1+GR!W398))","v":0},{"$f":"IF(X$1=\"\",\"\",W455*(1+GR!X398))","v":0},{"$f":"IF(Y$1=\"\",\"\",X455*(1+GR!Y398))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y455*(1+GR!Z398))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z455*(1+GR!AA398))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA455*(1+GR!AB398))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB455*(1+GR!AC398))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC455*(1+GR!AD398))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD455*(1+GR!AE398))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE455*(1+GR!AF398))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF455*(1+GR!AG398))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG455*(1+GR!AH398))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH455*(1+GR!AI398))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI455*(1+GR!AJ398))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ455*(1+GR!AK398))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK455*(1+GR!AL398))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL455*(1+GR!AM398))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM455*(1+GR!AN398))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN455*(1+GR!AO398))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO455*(1+GR!AP398))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP455*(1+GR!AQ398))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ455*(1+GR!AR398))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR455*(1+GR!AS398))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS455*(1+GR!AT398))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT455*(1+GR!AU398))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU455*(1+GR!AV398))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV455*(1+GR!AW398))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW455*(1+GR!AX398))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX455*(1+GR!AY398))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY455*(1+GR!AZ398))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ455*(1+GR!BA398))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA455*(1+GR!BB398))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB455*(1+GR!BC398))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC455*(1+GR!BD398))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD455*(1+GR!BE398))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE455*(1+GR!BF398))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF455*(1+GR!BG398))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG455*(1+GR!BH398))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH455*(1+GR!BI398))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI455*(1+GR!BJ398))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ455*(1+GR!BK398))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK455*(1+GR!BL398))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL455*(1+GR!BM398))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM455*(1+GR!BN398))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN455*(1+GR!BO398))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H455*1000)/H461,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I455*1000)/I461,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J455*1000)/J461,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H457:BO457)","v":0},null,{"$f":"D6_TaxReceip_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H457*(1+GR!I400))","v":0},{"$f":"IF(J$1=\"\",\"\",I457*(1+GR!J400))","v":0},{"$f":"IF(K$1=\"\",\"\",J457*(1+GR!K400))","v":0},{"$f":"IF(L$1=\"\",\"\",K457*(1+GR!L400))","v":0},{"$f":"IF(M$1=\"\",\"\",L457*(1+GR!M400))","v":0},{"$f":"IF(N$1=\"\",\"\",M457*(1+GR!N400))","v":0},{"$f":"IF(O$1=\"\",\"\",N457*(1+GR!O400))","v":0},{"$f":"IF(P$1=\"\",\"\",O457*(1+GR!P400))","v":0},{"$f":"IF(Q$1=\"\",\"\",P457*(1+GR!Q400))","v":0},{"$f":"IF(R$1=\"\",\"\",Q457*(1+GR!R400))","v":0},{"$f":"IF(S$1=\"\",\"\",R457*(1+GR!S400))","v":0},{"$f":"IF(T$1=\"\",\"\",S457*(1+GR!T400))","v":0},{"$f":"IF(U$1=\"\",\"\",T457*(1+GR!U400))","v":0},{"$f":"IF(V$1=\"\",\"\",U457*(1+GR!V400))","v":0},{"$f":"IF(W$1=\"\",\"\",V457*(1+GR!W400))","v":0},{"$f":"IF(X$1=\"\",\"\",W457*(1+GR!X400))","v":0},{"$f":"IF(Y$1=\"\",\"\",X457*(1+GR!Y400))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y457*(1+GR!Z400))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z457*(1+GR!AA400))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA457*(1+GR!AB400))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB457*(1+GR!AC400))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC457*(1+GR!AD400))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD457*(1+GR!AE400))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE457*(1+GR!AF400))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF457*(1+GR!AG400))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG457*(1+GR!AH400))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH457*(1+GR!AI400))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI457*(1+GR!AJ400))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ457*(1+GR!AK400))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK457*(1+GR!AL400))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL457*(1+GR!AM400))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM457*(1+GR!AN400))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN457*(1+GR!AO400))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO457*(1+GR!AP400))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP457*(1+GR!AQ400))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ457*(1+GR!AR400))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR457*(1+GR!AS400))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS457*(1+GR!AT400))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT457*(1+GR!AU400))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU457*(1+GR!AV400))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV457*(1+GR!AW400))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW457*(1+GR!AX400))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX457*(1+GR!AY400))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY457*(1+GR!AZ400))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ457*(1+GR!BA400))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA457*(1+GR!BB400))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB457*(1+GR!BC400))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC457*(1+GR!BD400))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD457*(1+GR!BE400))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE457*(1+GR!BF400))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF457*(1+GR!BG400))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG457*(1+GR!BH400))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH457*(1+GR!BI400))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI457*(1+GR!BJ400))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ457*(1+GR!BK400))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK457*(1+GR!BL400))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL457*(1+GR!BM400))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM457*(1+GR!BN400))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN457*(1+GR!BO400))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H458:BO458),0)","v":0},null,{"$f":"D6_VAT_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H458*(1+GR!I401))","v":0},{"$f":"IF(J$1=\"\",\"\",I458*(1+GR!J401))","v":0},{"$f":"IF(K$1=\"\",\"\",J458*(1+GR!K401))","v":0},{"$f":"IF(L$1=\"\",\"\",K458*(1+GR!L401))","v":0},{"$f":"IF(M$1=\"\",\"\",L458*(1+GR!M401))","v":0},{"$f":"IF(N$1=\"\",\"\",M458*(1+GR!N401))","v":0},{"$f":"IF(O$1=\"\",\"\",N458*(1+GR!O401))","v":0},{"$f":"IF(P$1=\"\",\"\",O458*(1+GR!P401))","v":0},{"$f":"IF(Q$1=\"\",\"\",P458*(1+GR!Q401))","v":0},{"$f":"IF(R$1=\"\",\"\",Q458*(1+GR!R401))","v":0},{"$f":"IF(S$1=\"\",\"\",R458*(1+GR!S401))","v":0},{"$f":"IF(T$1=\"\",\"\",S458*(1+GR!T401))","v":0},{"$f":"IF(U$1=\"\",\"\",T458*(1+GR!U401))","v":0},{"$f":"IF(V$1=\"\",\"\",U458*(1+GR!V401))","v":0},{"$f":"IF(W$1=\"\",\"\",V458*(1+GR!W401))","v":0},{"$f":"IF(X$1=\"\",\"\",W458*(1+GR!X401))","v":0},{"$f":"IF(Y$1=\"\",\"\",X458*(1+GR!Y401))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y458*(1+GR!Z401))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z458*(1+GR!AA401))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA458*(1+GR!AB401))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB458*(1+GR!AC401))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC458*(1+GR!AD401))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD458*(1+GR!AE401))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE458*(1+GR!AF401))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF458*(1+GR!AG401))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG458*(1+GR!AH401))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH458*(1+GR!AI401))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI458*(1+GR!AJ401))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ458*(1+GR!AK401))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK458*(1+GR!AL401))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL458*(1+GR!AM401))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM458*(1+GR!AN401))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN458*(1+GR!AO401))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO458*(1+GR!AP401))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP458*(1+GR!AQ401))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ458*(1+GR!AR401))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR458*(1+GR!AS401))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS458*(1+GR!AT401))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT458*(1+GR!AU401))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU458*(1+GR!AV401))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV458*(1+GR!AW401))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW458*(1+GR!AX401))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX458*(1+GR!AY401))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY458*(1+GR!AZ401))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ458*(1+GR!BA401))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA458*(1+GR!BB401))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB458*(1+GR!BC401))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC458*(1+GR!BD401))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD458*(1+GR!BE401))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE458*(1+GR!BF401))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF458*(1+GR!BG401))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG458*(1+GR!BH401))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH458*(1+GR!BI401))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI458*(1+GR!BJ401))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ458*(1+GR!BK401))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK458*(1+GR!BL401))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL458*(1+GR!BM401))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM458*(1+GR!BN401))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN458*(1+GR!BO401))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H459:BO459)","v":0},null,{"$f":"D6_NIC_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H459*(1+GR!I402))","v":0},{"$f":"IF(J$1=\"\",\"\",I459*(1+GR!J402))","v":0},{"$f":"IF(K$1=\"\",\"\",J459*(1+GR!K402))","v":0},{"$f":"IF(L$1=\"\",\"\",K459*(1+GR!L402))","v":0},{"$f":"IF(M$1=\"\",\"\",L459*(1+GR!M402))","v":0},{"$f":"IF(N$1=\"\",\"\",M459*(1+GR!N402))","v":0},{"$f":"IF(O$1=\"\",\"\",N459*(1+GR!O402))","v":0},{"$f":"IF(P$1=\"\",\"\",O459*(1+GR!P402))","v":0},{"$f":"IF(Q$1=\"\",\"\",P459*(1+GR!Q402))","v":0},{"$f":"IF(R$1=\"\",\"\",Q459*(1+GR!R402))","v":0},{"$f":"IF(S$1=\"\",\"\",R459*(1+GR!S402))","v":0},{"$f":"IF(T$1=\"\",\"\",S459*(1+GR!T402))","v":0},{"$f":"IF(U$1=\"\",\"\",T459*(1+GR!U402))","v":0},{"$f":"IF(V$1=\"\",\"\",U459*(1+GR!V402))","v":0},{"$f":"IF(W$1=\"\",\"\",V459*(1+GR!W402))","v":0},{"$f":"IF(X$1=\"\",\"\",W459*(1+GR!X402))","v":0},{"$f":"IF(Y$1=\"\",\"\",X459*(1+GR!Y402))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y459*(1+GR!Z402))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z459*(1+GR!AA402))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA459*(1+GR!AB402))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB459*(1+GR!AC402))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC459*(1+GR!AD402))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD459*(1+GR!AE402))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE459*(1+GR!AF402))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF459*(1+GR!AG402))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG459*(1+GR!AH402))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH459*(1+GR!AI402))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI459*(1+GR!AJ402))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ459*(1+GR!AK402))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK459*(1+GR!AL402))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL459*(1+GR!AM402))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM459*(1+GR!AN402))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN459*(1+GR!AO402))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO459*(1+GR!AP402))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP459*(1+GR!AQ402))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ459*(1+GR!AR402))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR459*(1+GR!AS402))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS459*(1+GR!AT402))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT459*(1+GR!AU402))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU459*(1+GR!AV402))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV459*(1+GR!AW402))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW459*(1+GR!AX402))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX459*(1+GR!AY402))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY459*(1+GR!AZ402))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ459*(1+GR!BA402))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA459*(1+GR!BB402))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB459*(1+GR!BC402))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC459*(1+GR!BD402))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD459*(1+GR!BE402))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE459*(1+GR!BF402))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF459*(1+GR!BG402))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG459*(1+GR!BH402))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH459*(1+GR!BI402))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI459*(1+GR!BJ402))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ459*(1+GR!BK402))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK459*(1+GR!BL402))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL459*(1+GR!BM402))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM459*(1+GR!BN402))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN459*(1+GR!BO402))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H460:BO460),0)","v":0},null,{"$f":"SUM(H457:H459)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I457:I459))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J457:J459))","v":0},{"$f":"IF(K$1=\"\",\"\",SUM(K457:K459))","v":0},{"$f":"IF(L$1=\"\",\"\",SUM(L457:L459))","v":0},{"$f":"IF(M$1=\"\",\"\",SUM(M457:M459))","v":0},{"$f":"IF(N$1=\"\",\"\",SUM(N457:N459))","v":0},{"$f":"IF(O$1=\"\",\"\",SUM(O457:O459))","v":0},{"$f":"IF(P$1=\"\",\"\",SUM(P457:P459))","v":0},{"$f":"IF(Q$1=\"\",\"\",SUM(Q457:Q459))","v":0},{"$f":"IF(R$1=\"\",\"\",SUM(R457:R459))","v":0},{"$f":"IF(S$1=\"\",\"\",SUM(S457:S459))","v":0},{"$f":"IF(T$1=\"\",\"\",SUM(T457:T459))","v":0},{"$f":"IF(U$1=\"\",\"\",SUM(U457:U459))","v":0},{"$f":"IF(V$1=\"\",\"\",SUM(V457:V459))","v":0},{"$f":"IF(W$1=\"\",\"\",SUM(W457:W459))","v":0},{"$f":"IF(X$1=\"\",\"\",SUM(X457:X459))","v":0},{"$f":"IF(Y$1=\"\",\"\",SUM(Y457:Y459))","v":0},{"$f":"IF(Z$1=\"\",\"\",SUM(Z457:Z459))","v":0},{"$f":"IF(AA$1=\"\",\"\",SUM(AA457:AA459))","v":0},{"$f":"IF(AB$1=\"\",\"\",SUM(AB457:AB459))","v":0},{"$f":"IF(AC$1=\"\",\"\",SUM(AC457:AC459))","v":0},{"$f":"IF(AD$1=\"\",\"\",SUM(AD457:AD459))","v":0},{"$f":"IF(AE$1=\"\",\"\",SUM(AE457:AE459))","v":0},{"$f":"IF(AF$1=\"\",\"\",SUM(AF457:AF459))","v":0},{"$f":"IF(AG$1=\"\",\"\",SUM(AG457:AG459))","v":0},{"$f":"IF(AH$1=\"\",\"\",SUM(AH457:AH459))","v":0},{"$f":"IF(AI$1=\"\",\"\",SUM(AI457:AI459))","v":0},{"$f":"IF(AJ$1=\"\",\"\",SUM(AJ457:AJ459))","v":0},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D6_Employ_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H461*(1+GR!I404))","v":0},{"$f":"IF(J$1=\"\",\"\",I461*(1+GR!J404))","v":0},{"$f":"IF(K$1=\"\",\"\",J461*(1+GR!K404))","v":0},{"$f":"IF(L$1=\"\",\"\",K461*(1+GR!L404))","v":0},{"$f":"IF(M$1=\"\",\"\",L461*(1+GR!M404))","v":0},{"$f":"IF(N$1=\"\",\"\",M461*(1+GR!N404))","v":0},{"$f":"IF(O$1=\"\",\"\",N461*(1+GR!O404))","v":0},{"$f":"IF(P$1=\"\",\"\",O461*(1+GR!P404))","v":0},{"$f":"IF(Q$1=\"\",\"\",P461*(1+GR!Q404))","v":0},{"$f":"IF(R$1=\"\",\"\",Q461*(1+GR!R404))","v":0},{"$f":"IF(S$1=\"\",\"\",R461*(1+GR!S404))","v":0},{"$f":"IF(T$1=\"\",\"\",S461*(1+GR!T404))","v":0},{"$f":"IF(U$1=\"\",\"\",T461*(1+GR!U404))","v":0},{"$f":"IF(V$1=\"\",\"\",U461*(1+GR!V404))","v":0},{"$f":"IF(W$1=\"\",\"\",V461*(1+GR!W404))","v":0},{"$f":"IF(X$1=\"\",\"\",W461*(1+GR!X404))","v":0},{"$f":"IF(Y$1=\"\",\"\",X461*(1+GR!Y404))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y461*(1+GR!Z404))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z461*(1+GR!AA404))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA461*(1+GR!AB404))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB461*(1+GR!AC404))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC461*(1+GR!AD404))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD461*(1+GR!AE404))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE461*(1+GR!AF404))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF461*(1+GR!AG404))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG461*(1+GR!AH404))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH461*(1+GR!AI404))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI461*(1+GR!AJ404))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ461*(1+GR!AK404))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK461*(1+GR!AL404))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL461*(1+GR!AM404))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM461*(1+GR!AN404))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN461*(1+GR!AO404))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO461*(1+GR!AP404))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP461*(1+GR!AQ404))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ461*(1+GR!AR404))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR461*(1+GR!AS404))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS461*(1+GR!AT404))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT461*(1+GR!AU404))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU461*(1+GR!AV404))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV461*(1+GR!AW404))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW461*(1+GR!AX404))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX461*(1+GR!AY404))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY461*(1+GR!AZ404))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ461*(1+GR!BA404))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA461*(1+GR!BB404))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB461*(1+GR!BC404))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC461*(1+GR!BD404))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD461*(1+GR!BE404))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE461*(1+GR!BF404))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF461*(1+GR!BG404))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG461*(1+GR!BH404))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH461*(1+GR!BI404))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI461*(1+GR!BJ404))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ461*(1+GR!BK404))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK461*(1+GR!BL404))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL461*(1+GR!BM404))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM461*(1+GR!BN404))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN461*(1+GR!BO404))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H462:BO462)","v":0},null,{"$f":"IF(H430=\"\",\"\",SUM(H455,H457:H459))","v":0},{"$f":"IF(I430=\"\",\"\",SUM(I455,I457:I459))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D6_Name=\"\",\"\",\"Discounted costs for \" & D6_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H430","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,{"$f":"AK430","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H468:BO468)","v":0},null,{"$f":"H433","v":0},{"$f":"IF(I$1=\"\",\"\",I433/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J433/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K433/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L433/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M433/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N433/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O433/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P433/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q433/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R433/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S433/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T433/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U433/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V433/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W433/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X433/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y433/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z433/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA433/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB433/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC433/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD433/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE433/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF433/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG433/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH433/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI433/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ433/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK433/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL433/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM433/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN433/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO433/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP433/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ433/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR433/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS433/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT433/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU433/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV433/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW433/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX433/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY433/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ433/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA433/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB433/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC433/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD433/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE433/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF433/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG433/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH433/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI433/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ433/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK433/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL433/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM433/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN433/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO433/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H434=\"\",\"\",H434)","v":""},{"$f":"IF(I434=\"\",\"\",I434)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H471:BO471)","v":0},null,{"$f":"H436","v":0},{"$f":"IF(I$1=\"\",\"\",I436/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J436/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K436/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L436/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M436/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N436/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O436/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P436/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q436/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R436/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S436/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T436/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U436/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V436/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W436/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X436/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y436/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z436/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA436/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB436/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC436/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD436/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE436/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF436/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG436/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH436/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI436/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ436/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK436/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL436/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM436/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN436/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO436/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP436/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ436/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR436/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS436/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT436/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU436/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV436/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW436/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX436/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY436/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ436/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA436/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB436/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC436/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD436/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE436/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF436/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG436/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH436/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI436/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ436/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK436/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL436/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM436/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN436/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO436/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I437/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J437/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K437/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L437/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M437/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N437/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O437/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P437/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q437/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R437/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S437/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T437/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U437/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V437/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W437/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X437/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y437/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z437/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA437/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB437/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC437/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD437/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE437/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF437/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG437/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH437/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI437/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ437/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK437/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL437/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM437/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN437/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO437/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP437/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ437/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR437/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS437/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT437/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU437/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV437/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW437/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX437/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY437/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ437/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA437/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB437/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC437/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD437/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE437/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF437/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG437/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH437/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI437/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ437/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK437/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL437/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM437/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN437/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO437/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I438/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J438/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K438/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L438/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M438/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N438/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O438/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P438/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q438/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R438/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S438/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T438/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U438/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V438/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W438/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X438/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y438/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z438/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA438/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB438/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC438/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD438/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE438/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF438/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG438/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH438/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI438/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ438/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK438/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL438/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM438/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN438/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO438/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP438/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ438/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR438/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS438/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT438/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU438/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV438/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW438/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX438/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY438/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ438/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA438/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB438/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC438/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD438/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE438/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF438/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG438/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH438/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI438/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ438/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK438/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL438/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM438/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN438/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO438/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I439/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J439/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K439/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L439/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M439/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N439/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O439/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P439/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q439/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R439/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S439/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T439/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U439/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V439/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W439/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X439/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y439/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z439/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA439/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB439/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC439/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD439/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE439/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF439/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG439/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH439/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI439/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ439/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK439/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL439/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM439/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN439/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO439/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP439/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ439/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR439/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS439/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT439/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU439/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV439/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW439/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX439/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY439/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ439/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA439/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB439/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC439/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD439/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE439/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF439/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG439/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH439/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI439/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ439/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK439/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL439/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM439/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN439/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO439/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I440/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J440/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K440/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L440/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M440/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N440/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O440/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P440/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q440/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R440/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S440/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T440/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U440/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V440/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W440/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X440/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y440/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z440/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA440/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB440/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC440/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD440/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE440/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF440/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG440/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH440/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI440/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ440/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK440/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL440/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM440/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN440/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO440/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP440/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ440/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR440/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS440/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT440/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU440/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV440/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW440/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX440/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY440/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ440/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA440/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB440/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC440/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD440/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE440/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF440/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG440/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH440/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI440/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ440/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK440/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL440/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM440/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN440/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO440/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I441/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J441/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K441/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L441/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M441/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N441/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O441/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P441/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q441/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R441/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S441/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T441/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U441/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V441/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W441/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X441/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y441/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z441/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA441/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB441/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC441/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD441/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE441/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF441/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG441/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH441/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI441/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ441/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK441/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL441/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM441/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN441/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO441/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP441/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ441/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR441/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS441/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT441/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU441/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV441/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW441/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX441/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY441/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ441/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA441/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB441/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC441/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD441/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE441/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF441/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG441/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH441/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI441/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ441/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK441/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL441/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM441/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN441/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO441/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I442/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J442/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K442/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L442/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M442/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N442/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O442/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P442/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q442/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R442/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S442/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T442/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U442/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V442/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W442/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X442/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y442/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z442/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA442/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB442/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC442/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD442/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE442/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF442/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG442/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH442/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI442/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ442/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK442/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL442/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM442/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN442/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO442/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP442/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ442/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR442/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS442/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT442/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU442/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV442/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW442/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX442/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY442/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ442/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA442/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB442/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC442/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD442/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE442/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF442/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG442/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH442/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI442/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ442/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK442/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL442/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM442/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN442/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO442/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I443/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J443/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K443/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L443/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M443/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N443/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O443/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P443/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q443/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R443/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S443/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T443/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U443/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V443/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W443/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X443/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y443/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z443/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA443/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB443/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC443/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD443/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE443/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF443/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG443/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH443/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI443/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ443/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK443/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL443/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM443/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN443/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO443/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP443/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ443/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR443/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS443/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT443/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU443/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV443/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW443/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX443/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY443/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ443/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA443/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB443/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC443/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD443/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE443/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF443/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG443/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH443/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI443/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ443/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK443/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL443/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM443/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN443/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO443/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H465=\"\",\"\",SUM(H471:H478))","v":0},{"$f":"IF(I465=\"\",\"\",SUM(I471:I478))","v":0},{"$f":"IF(J465=\"\",\"\",SUM(J471:J478))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H481:BO481)","v":0},null,{"$f":"H446","v":0},{"$f":"IF(I$1=\"\",\"\",I446/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J446/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K446/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L446/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M446/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N446/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O446/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P446/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q446/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R446/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S446/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T446/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U446/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V446/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W446/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X446/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y446/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z446/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA446/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB446/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC446/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD446/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE446/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF446/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG446/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH446/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI446/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ446/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK446/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL446/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM446/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN446/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO446/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP446/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ446/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR446/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS446/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT446/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU446/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV446/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW446/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX446/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY446/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ446/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA446/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB446/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC446/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD446/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE446/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF446/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG446/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH446/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI446/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ446/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK446/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL446/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM446/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN446/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO446/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H482:BO482)","v":0},null,{"$f":"H447","v":0},{"$f":"IF(I$1=\"\",\"\",I447/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J447/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K447/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L447/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M447/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N447/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O447/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P447/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q447/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R447/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S447/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T447/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U447/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V447/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W447/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X447/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y447/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z447/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA447/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB447/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC447/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD447/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE447/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF447/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG447/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH447/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI447/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ447/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK447/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL447/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM447/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN447/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO447/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP447/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ447/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR447/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS447/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT447/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU447/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV447/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW447/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX447/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY447/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ447/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA447/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB447/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC447/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD447/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE447/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF447/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG447/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH447/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI447/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ447/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK447/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL447/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM447/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN447/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO447/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H483:BO483)","v":0},null,{"$f":"H448","v":0},{"$f":"IF(I$1=\"\",\"\",I448/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J448/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K448/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L448/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M448/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N448/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O448/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P448/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q448/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R448/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S448/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T448/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U448/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V448/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W448/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X448/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y448/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z448/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA448/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB448/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC448/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD448/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE448/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF448/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG448/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH448/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI448/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ448/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK448/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL448/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM448/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN448/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO448/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP448/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ448/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR448/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS448/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT448/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU448/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV448/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW448/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX448/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY448/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ448/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA448/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB448/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC448/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD448/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE448/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF448/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG448/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH448/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI448/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ448/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK448/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL448/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM448/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN448/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO448/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H484:BO484)","v":0},null,{"$f":"IF(H465=\"\",\"\",SUM(H481:H483))","v":0},{"$f":"IF(I465=\"\",\"\",SUM(I481:I483))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H486:BO486)","v":0},null,{"$f":"H451","v":0},{"$f":"IF(I$1=\"\",\"\",I451/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J451/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K451/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L451/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M451/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N451/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O451/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P451/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q451/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R451/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S451/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T451/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U451/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V451/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W451/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X451/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y451/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z451/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA451/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB451/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC451/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD451/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE451/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF451/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG451/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH451/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI451/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ451/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK451/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL451/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM451/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN451/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO451/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP451/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ451/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR451/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS451/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT451/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU451/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV451/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW451/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX451/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY451/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ451/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA451/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB451/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC451/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD451/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE451/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF451/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG451/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH451/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI451/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ451/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK451/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL451/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM451/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN451/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO451/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"H452","v":0},{"$f":"IF(I$1=\"\",\"\",I452/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J452/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K452/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L452/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M452/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N452/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O452/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P452/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q452/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R452/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S452/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T452/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U452/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V452/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W452/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X452/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y452/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z452/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA452/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB452/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC452/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD452/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE452/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF452/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG452/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH452/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI452/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ452/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK452/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL452/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM452/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN452/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO452/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP452/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ452/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR452/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS452/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT452/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU452/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV452/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW452/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX452/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY452/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ452/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA452/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB452/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC452/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD452/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE452/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF452/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG452/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH452/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI452/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ452/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK452/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL452/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM452/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN452/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO452/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H488:BO488)","v":0},null,{"$f":"IF(H465=\"\",\"\",SUM(H486:H487))","v":0},{"$f":"IF(I465=\"\",\"\",SUM(I486:I487))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H490:BO490)","v":0},null,{"$f":"H455","v":0},{"$f":"IF(I$1=\"\",\"\",I455/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J455/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K455/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L455/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M455/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N455/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O455/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P455/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q455/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R455/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S455/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T455/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U455/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V455/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W455/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X455/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y455/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z455/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA455/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB455/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC455/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD455/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE455/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF455/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG455/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH455/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI455/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ455/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK455/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL455/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM455/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN455/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO455/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP455/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ455/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR455/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS455/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT455/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU455/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV455/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW455/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX455/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY455/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ455/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA455/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB455/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC455/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD455/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE455/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF455/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG455/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH455/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI455/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ455/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK455/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL455/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM455/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN455/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO455/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H490*1000)/H496,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I490*1000)/I496,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J490*1000)/J496,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H492:BO492)","v":0},null,{"$f":"H457","v":0},{"$f":"IF(I$1=\"\",\"\",I457/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J457/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K457/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L457/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M457/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N457/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O457/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P457/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q457/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R457/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S457/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T457/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U457/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V457/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W457/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X457/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y457/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z457/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA457/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB457/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC457/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD457/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE457/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF457/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG457/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH457/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI457/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ457/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK457/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL457/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM457/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN457/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO457/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP457/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ457/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR457/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS457/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT457/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU457/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV457/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW457/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX457/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY457/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ457/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA457/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB457/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC457/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD457/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE457/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF457/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG457/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH457/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI457/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ457/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK457/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL457/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM457/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN457/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO457/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H493:BO493),0)","v":0},null,{"$f":"H458","v":0},{"$f":"IF(I$1=\"\",\"\",I458/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J458/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K458/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L458/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M458/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N458/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O458/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P458/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q458/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R458/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S458/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T458/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U458/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V458/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W458/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X458/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y458/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z458/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA458/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB458/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC458/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD458/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE458/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF458/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG458/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH458/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI458/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ458/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK458/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL458/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM458/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN458/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO458/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP458/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ458/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR458/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS458/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT458/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU458/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV458/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW458/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX458/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY458/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ458/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA458/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB458/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC458/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD458/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE458/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF458/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG458/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH458/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI458/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ458/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK458/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL458/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM458/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN458/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO458/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H494:BO494)","v":0},null,{"$f":"H459","v":0},{"$f":"IF(I$1=\"\",\"\",I459/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J459/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K459/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L459/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M459/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N459/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O459/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P459/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q459/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R459/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S459/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T459/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U459/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V459/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W459/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X459/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y459/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z459/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA459/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB459/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC459/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD459/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE459/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF459/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG459/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH459/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI459/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ459/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK459/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL459/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM459/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN459/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO459/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP459/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ459/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR459/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS459/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT459/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU459/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV459/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW459/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX459/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY459/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ459/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA459/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB459/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC459/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD459/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE459/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF459/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG459/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH459/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI459/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ459/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK459/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL459/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM459/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN459/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO459/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H495:BO495),0)","v":0},null,{"$f":"SUM(H492:H494)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I492:I494))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J492:J494))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H461","v":0},{"$f":"I461","v":0},{"$f":"J461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H497:BO497)","v":0},null,{"$f":"IF(H465=\"\",\"\",SUM(H490,H492:H494))","v":0},{"$f":"IF(I465=\"\",\"\",SUM(I490,I492:I494))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D7_Name=\"\",\"\",\"Undiscounted costs for \" & D7_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H465","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK465","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H504:BO504)","v":0}]
[null,null,null,"Percentage in poor condition","%"]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H507:BO507)","v":0}]
[null,null,null,"Travel time","£ k",0]
[null,null,null,"Carbon (vehicle fuel)","£ k",0]
[null,null,null,"Roadworks Accidents","£ k",0]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0]
[null,null,null,"Roadworks time delays","£ k",0]
[null,null,null,"Accidents","£ k",0]
[null,null,null,"Carbon (Embodied in materials)","£ k",0]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H501=\"\",\"\",SUM(H507:H514))","v":0},{"$f":"IF(I501=\"\",\"\",SUM(I507:I514))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H517:BO517)","v":0},null,{"$f":"'D7 Traffic'!F131","v":0},{"$f":"'D7 Traffic'!G131","v":0},{"$f":"'D7 Traffic'!H131","v":0},{"$f":"'D7 Traffic'!I131","v":0},{"$f":"'D7 Traffic'!J131","v":0},{"$f":"'D7 Traffic'!K131","v":0},{"$f":"'D7 Traffic'!L131","v":0},{"$f":"'D7 Traffic'!M131","v":0},{"$f":"'D7 Traffic'!N131","v":0},{"$f":"'D7 Traffic'!O131","v":0},{"$f":"'D7 Traffic'!P131","v":0},{"$f":"'D7 Traffic'!Q131","v":0},{"$f":"'D7 Traffic'!R131","v":0},{"$f":"'D7 Traffic'!S131","v":0},{"$f":"'D7 Traffic'!T131","v":0},{"$f":"'D7 Traffic'!U131","v":0},{"$f":"'D7 Traffic'!V131","v":0},{"$f":"'D7 Traffic'!W131","v":0},{"$f":"'D7 Traffic'!X131","v":0},{"$f":"'D7 Traffic'!Y131","v":0},{"$f":"'D7 Traffic'!Z131","v":0},{"$f":"'D7 Traffic'!AA131","v":0},{"$f":"'D7 Traffic'!AB131","v":0},{"$f":"'D7 Traffic'!AC131","v":0},{"$f":"'D7 Traffic'!AD131","v":0},{"$f":"'D7 Traffic'!AE131","v":0},{"$f":"'D7 Traffic'!AF131","v":0},{"$f":"'D7 Traffic'!AG131","v":0},{"$f":"'D7 Traffic'!AH131","v":0},{"$f":"'D7 Traffic'!AI131","v":0},{"$f":"'D7 Traffic'!AJ131","v":""},{"$f":"'D7 Traffic'!AK131","v":""},{"$f":"'D7 Traffic'!AL131","v":""},{"$f":"'D7 Traffic'!AM131","v":""},{"$f":"'D7 Traffic'!AN131","v":""},{"$f":"'D7 Traffic'!AO131","v":""},{"$f":"'D7 Traffic'!AP131","v":""},{"$f":"'D7 Traffic'!AQ131","v":""},{"$f":"'D7 Traffic'!AR131","v":""},{"$f":"'D7 Traffic'!AS131","v":""},{"$f":"'D7 Traffic'!AT131","v":""},{"$f":"'D7 Traffic'!AU131","v":""},{"$f":"'D7 Traffic'!AV131","v":""},{"$f":"'D7 Traffic'!AW131","v":""},{"$f":"'D7 Traffic'!AX131","v":""},{"$f":"'D7 Traffic'!AY131","v":""},{"$f":"'D7 Traffic'!AZ131","v":""},{"$f":"'D7 Traffic'!BA131","v":""},{"$f":"'D7 Traffic'!BB131","v":""},{"$f":"'D7 Traffic'!BC131","v":""},{"$f":"'D7 Traffic'!BD131","v":""},{"$f":"'D7 Traffic'!BE131","v":""},{"$f":"'D7 Traffic'!BF131","v":""},{"$f":"'D7 Traffic'!BG131","v":""},{"$f":"'D7 Traffic'!BH131","v":""},{"$f":"'D7 Traffic'!BI131","v":""},{"$f":"'D7 Traffic'!BJ131","v":""},{"$f":"'D7 Traffic'!BK131","v":""},{"$f":"'D7 Traffic'!BL131","v":""},{"$f":"'D7 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H518:BO518)","v":0},null,{"$f":"'D7 Traffic'!F276","v":0},{"$f":"'D7 Traffic'!G276","v":0},{"$f":"'D7 Traffic'!H276","v":0},{"$f":"'D7 Traffic'!I276","v":0},{"$f":"'D7 Traffic'!J276","v":0},{"$f":"'D7 Traffic'!K276","v":0},{"$f":"'D7 Traffic'!L276","v":0},{"$f":"'D7 Traffic'!M276","v":0},{"$f":"'D7 Traffic'!N276","v":0},{"$f":"'D7 Traffic'!O276","v":0},{"$f":"'D7 Traffic'!P276","v":0},{"$f":"'D7 Traffic'!Q276","v":0},{"$f":"'D7 Traffic'!R276","v":0},{"$f":"'D7 Traffic'!S276","v":0},{"$f":"'D7 Traffic'!T276","v":0},{"$f":"'D7 Traffic'!U276","v":0},{"$f":"'D7 Traffic'!V276","v":0},{"$f":"'D7 Traffic'!W276","v":0},{"$f":"'D7 Traffic'!X276","v":0},{"$f":"'D7 Traffic'!Y276","v":0},{"$f":"'D7 Traffic'!Z276","v":0},{"$f":"'D7 Traffic'!AA276","v":0},{"$f":"'D7 Traffic'!AB276","v":0},{"$f":"'D7 Traffic'!AC276","v":0},{"$f":"'D7 Traffic'!AD276","v":0},{"$f":"'D7 Traffic'!AE276","v":0},{"$f":"'D7 Traffic'!AF276","v":0},{"$f":"'D7 Traffic'!AG276","v":0},{"$f":"'D7 Traffic'!AH276","v":0},{"$f":"'D7 Traffic'!AI276","v":0},{"$f":"'D7 Traffic'!AJ276","v":""},{"$f":"'D7 Traffic'!AK276","v":""},{"$f":"'D7 Traffic'!AL276","v":""},{"$f":"'D7 Traffic'!AM276","v":""},{"$f":"'D7 Traffic'!AN276","v":""},{"$f":"'D7 Traffic'!AO276","v":""},{"$f":"'D7 Traffic'!AP276","v":""},{"$f":"'D7 Traffic'!AQ276","v":""},{"$f":"'D7 Traffic'!AR276","v":""},{"$f":"'D7 Traffic'!AS276","v":""},{"$f":"'D7 Traffic'!AT276","v":""},{"$f":"'D7 Traffic'!AU276","v":""},{"$f":"'D7 Traffic'!AV276","v":""},{"$f":"'D7 Traffic'!AW276","v":""},{"$f":"'D7 Traffic'!AX276","v":""},{"$f":"'D7 Traffic'!AY276","v":""},{"$f":"'D7 Traffic'!AZ276","v":""},{"$f":"'D7 Traffic'!BA276","v":""},{"$f":"'D7 Traffic'!BB276","v":""},{"$f":"'D7 Traffic'!BC276","v":""},{"$f":"'D7 Traffic'!BD276","v":""},{"$f":"'D7 Traffic'!BE276","v":""},{"$f":"'D7 Traffic'!BF276","v":""},{"$f":"'D7 Traffic'!BG276","v":""},{"$f":"'D7 Traffic'!BH276","v":""},{"$f":"'D7 Traffic'!BI276","v":""},{"$f":"'D7 Traffic'!BJ276","v":""},{"$f":"'D7 Traffic'!BK276","v":""},{"$f":"'D7 Traffic'!BL276","v":""},{"$f":"'D7 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H519:BO519)","v":0},null,{"$f":"IF(H1=\"\",\"\",IF(H509=0,0,H509*'D7 Traffic'!F133*CO2RatioNon2Urb+H509*'D7 Traffic'!F134*CO2RatioNon2Rur-H509))","v":0},{"$f":"IF(I1=\"\",\"\",IF(I509=0,0,I509*'D7 Traffic'!G133*CO2RatioNon2Urb+I509*'D7 Traffic'!G134*CO2RatioNon2Rur-I509))","v":0},{"$f":"IF(J1=\"\",\"\",IF(J509=0,0,J509*'D7 Traffic'!H133*CO2RatioNon2Urb+J509*'D7 Traffic'!H134*CO2RatioNon2Rur-J509))","v":0},{"$f":"IF(K1=\"\",\"\",IF(K509=0,0,K509*'D7 Traffic'!I133*CO2RatioNon2Urb+K509*'D7 Traffic'!I134*CO2RatioNon2Rur-K509))","v":0},{"$f":"IF(L1=\"\",\"\",IF(L509=0,0,L509*'D7 Traffic'!J133*CO2RatioNon2Urb+L509*'D7 Traffic'!J134*CO2RatioNon2Rur-L509))","v":0},{"$f":"IF(M1=\"\",\"\",IF(M509=0,0,M509*'D7 Traffic'!K133*CO2RatioNon2Urb+M509*'D7 Traffic'!K134*CO2RatioNon2Rur-M509))","v":0},{"$f":"IF(N1=\"\",\"\",IF(N509=0,0,N509*'D7 Traffic'!L133*CO2RatioNon2Urb+N509*'D7 Traffic'!L134*CO2RatioNon2Rur-N509))","v":0},{"$f":"IF(O1=\"\",\"\",IF(O509=0,0,O509*'D7 Traffic'!M133*CO2RatioNon2Urb+O509*'D7 Traffic'!M134*CO2RatioNon2Rur-O509))","v":0},{"$f":"IF(P1=\"\",\"\",IF(P509=0,0,P509*'D7 Traffic'!N133*CO2RatioNon2Urb+P509*'D7 Traffic'!N134*CO2RatioNon2Rur-P509))","v":0},{"$f":"IF(Q1=\"\",\"\",IF(Q509=0,0,Q509*'D7 Traffic'!O133*CO2RatioNon2Urb+Q509*'D7 Traffic'!O134*CO2RatioNon2Rur-Q509))","v":0},{"$f":"IF(R1=\"\",\"\",IF(R509=0,0,R509*'D7 Traffic'!P133*CO2RatioNon2Urb+R509*'D7 Traffic'!P134*CO2RatioNon2Rur-R509))","v":0},{"$f":"IF(S1=\"\",\"\",IF(S509=0,0,S509*'D7 Traffic'!Q133*CO2RatioNon2Urb+S509*'D7 Traffic'!Q134*CO2RatioNon2Rur-S509))","v":0},{"$f":"IF(T1=\"\",\"\",IF(T509=0,0,T509*'D7 Traffic'!R133*CO2RatioNon2Urb+T509*'D7 Traffic'!R134*CO2RatioNon2Rur-T509))","v":0},{"$f":"IF(U1=\"\",\"\",IF(U509=0,0,U509*'D7 Traffic'!S133*CO2RatioNon2Urb+U509*'D7 Traffic'!S134*CO2RatioNon2Rur-U509))","v":0},{"$f":"IF(V1=\"\",\"\",IF(V509=0,0,V509*'D7 Traffic'!T133*CO2RatioNon2Urb+V509*'D7 Traffic'!T134*CO2RatioNon2Rur-V509))","v":0},{"$f":"IF(W1=\"\",\"\",IF(W509=0,0,W509*'D7 Traffic'!U133*CO2RatioNon2Urb+W509*'D7 Traffic'!U134*CO2RatioNon2Rur-W509))","v":0},{"$f":"IF(X1=\"\",\"\",IF(X509=0,0,X509*'D7 Traffic'!V133*CO2RatioNon2Urb+X509*'D7 Traffic'!V134*CO2RatioNon2Rur-X509))","v":0},{"$f":"IF(Y1=\"\",\"\",IF(Y509=0,0,Y509*'D7 Traffic'!W133*CO2RatioNon2Urb+Y509*'D7 Traffic'!W134*CO2RatioNon2Rur-Y509))","v":0},{"$f":"IF(Z1=\"\",\"\",IF(Z509=0,0,Z509*'D7 Traffic'!X133*CO2RatioNon2Urb+Z509*'D7 Traffic'!X134*CO2RatioNon2Rur-Z509))","v":0},{"$f":"IF(AA1=\"\",\"\",IF(AA509=0,0,AA509*'D7 Traffic'!Y133*CO2RatioNon2Urb+AA509*'D7 Traffic'!Y134*CO2RatioNon2Rur-AA509))","v":0},{"$f":"IF(AB1=\"\",\"\",IF(AB509=0,0,AB509*'D7 Traffic'!Z133*CO2RatioNon2Urb+AB509*'D7 Traffic'!Z134*CO2RatioNon2Rur-AB509))","v":0},{"$f":"IF(AC1=\"\",\"\",IF(AC509=0,0,AC509*'D7 Traffic'!AA133*CO2RatioNon2Urb+AC509*'D7 Traffic'!AA134*CO2RatioNon2Rur-AC509))","v":0},{"$f":"IF(AD1=\"\",\"\",IF(AD509=0,0,AD509*'D7 Traffic'!AB133*CO2RatioNon2Urb+AD509*'D7 Traffic'!AB134*CO2RatioNon2Rur-AD509))","v":0},{"$f":"IF(AE1=\"\",\"\",IF(AE509=0,0,AE509*'D7 Traffic'!AC133*CO2RatioNon2Urb+AE509*'D7 Traffic'!AC134*CO2RatioNon2Rur-AE509))","v":0},{"$f":"IF(AF1=\"\",\"\",IF(AF509=0,0,AF509*'D7 Traffic'!AD133*CO2RatioNon2Urb+AF509*'D7 Traffic'!AD134*CO2RatioNon2Rur-AF509))","v":0},{"$f":"IF(AG1=\"\",\"\",IF(AG509=0,0,AG509*'D7 Traffic'!AE133*CO2RatioNon2Urb+AG509*'D7 Traffic'!AE134*CO2RatioNon2Rur-AG509))","v":0},{"$f":"IF(AH1=\"\",\"\",IF(AH509=0,0,AH509*'D7 Traffic'!AF133*CO2RatioNon2Urb+AH509*'D7 Traffic'!AF134*CO2RatioNon2Rur-AH509))","v":0},{"$f":"IF(AI1=\"\",\"\",IF(AI509=0,0,AI509*'D7 Traffic'!AG133*CO2RatioNon2Urb+AI509*'D7 Traffic'!AG134*CO2RatioNon2Rur-AI509))","v":0},{"$f":"IF(AJ1=\"\",\"\",IF(AJ509=0,0,AJ509*'D7 Traffic'!AH133*CO2RatioNon2Urb+AJ509*'D7 Traffic'!AH134*CO2RatioNon2Rur-AJ509))","v":0},{"$f":"IF(AK1=\"\",\"\",IF(AK509=0,0,AK509*'D7 Traffic'!AI133*CO2RatioNon2Urb+AK509*'D7 Traffic'!AI134*CO2RatioNon2Rur-AK509))","v":0},{"$f":"IF(AL1=\"\",\"\",IF(AL509=0,0,AL509*'D7 Traffic'!AJ133*CO2RatioNon2Urb+AL509*'D7 Traffic'!AJ134*CO2RatioNon2Rur-AL509))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM509=0,0,AM509*'D7 Traffic'!AK133*CO2RatioNon2Urb+AM509*'D7 Traffic'!AK134*CO2RatioNon2Rur-AM509))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN509=0,0,AN509*'D7 Traffic'!AL133*CO2RatioNon2Urb+AN509*'D7 Traffic'!AL134*CO2RatioNon2Rur-AN509))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO509=0,0,AO509*'D7 Traffic'!AM133*CO2RatioNon2Urb+AO509*'D7 Traffic'!AM134*CO2RatioNon2Rur-AO509))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP509=0,0,AP509*'D7 Traffic'!AN133*CO2RatioNon2Urb+AP509*'D7 Traffic'!AN134*CO2RatioNon2Rur-AP509))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ509=0,0,AQ509*'D7 Traffic'!AO133*CO2RatioNon2Urb+AQ509*'D7 Traffic'!AO134*CO2RatioNon2Rur-AQ509))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR509=0,0,AR509*'D7 Traffic'!AP133*CO2RatioNon2Urb+AR509*'D7 Traffic'!AP134*CO2RatioNon2Rur-AR509))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS509=0,0,AS509*'D7 Traffic'!AQ133*CO2RatioNon2Urb+AS509*'D7 Traffic'!AQ134*CO2RatioNon2Rur-AS509))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT509=0,0,AT509*'D7 Traffic'!AR133*CO2RatioNon2Urb+AT509*'D7 Traffic'!AR134*CO2RatioNon2Rur-AT509))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU509=0,0,AU509*'D7 Traffic'!AS133*CO2RatioNon2Urb+AU509*'D7 Traffic'!AS134*CO2RatioNon2Rur-AU509))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV509=0,0,AV509*'D7 Traffic'!AT133*CO2RatioNon2Urb+AV509*'D7 Traffic'!AT134*CO2RatioNon2Rur-AV509))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW509=0,0,AW509*'D7 Traffic'!AU133*CO2RatioNon2Urb+AW509*'D7 Traffic'!AU134*CO2RatioNon2Rur-AW509))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX509=0,0,AX509*'D7 Traffic'!AV133*CO2RatioNon2Urb+AX509*'D7 Traffic'!AV134*CO2RatioNon2Rur-AX509))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY509=0,0,AY509*'D7 Traffic'!AW133*CO2RatioNon2Urb+AY509*'D7 Traffic'!AW134*CO2RatioNon2Rur-AY509))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ509=0,0,AZ509*'D7 Traffic'!AX133*CO2RatioNon2Urb+AZ509*'D7 Traffic'!AX134*CO2RatioNon2Rur-AZ509))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA509=0,0,BA509*'D7 Traffic'!AY133*CO2RatioNon2Urb+BA509*'D7 Traffic'!AY134*CO2RatioNon2Rur-BA509))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB509=0,0,BB509*'D7 Traffic'!AZ133*CO2RatioNon2Urb+BB509*'D7 Traffic'!AZ134*CO2RatioNon2Rur-BB509))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC509=0,0,BC509*'D7 Traffic'!BA133*CO2RatioNon2Urb+BC509*'D7 Traffic'!BA134*CO2RatioNon2Rur-BC509))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD509=0,0,BD509*'D7 Traffic'!BB133*CO2RatioNon2Urb+BD509*'D7 Traffic'!BB134*CO2RatioNon2Rur-BD509))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE509=0,0,BE509*'D7 Traffic'!BC133*CO2RatioNon2Urb+BE509*'D7 Traffic'!BC134*CO2RatioNon2Rur-BE509))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF509=0,0,BF509*'D7 Traffic'!BD133*CO2RatioNon2Urb+BF509*'D7 Traffic'!BD134*CO2RatioNon2Rur-BF509))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG509=0,0,BG509*'D7 Traffic'!BE133*CO2RatioNon2Urb+BG509*'D7 Traffic'!BE134*CO2RatioNon2Rur-BG509))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH509=0,0,BH509*'D7 Traffic'!BF133*CO2RatioNon2Urb+BH509*'D7 Traffic'!BF134*CO2RatioNon2Rur-BH509))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI509=0,0,BI509*'D7 Traffic'!BG133*CO2RatioNon2Urb+BI509*'D7 Traffic'!BG134*CO2RatioNon2Rur-BI509))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ509=0,0,BJ509*'D7 Traffic'!BH133*CO2RatioNon2Urb+BJ509*'D7 Traffic'!BH134*CO2RatioNon2Rur-BJ509))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK509=0,0,BK509*'D7 Traffic'!BI133*CO2RatioNon2Urb+BK509*'D7 Traffic'!BI134*CO2RatioNon2Rur-BK509))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL509=0,0,BL509*'D7 Traffic'!BJ133*CO2RatioNon2Urb+BL509*'D7 Traffic'!BJ134*CO2RatioNon2Rur-BL509))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM509=0,0,BM509*'D7 Traffic'!BK133*CO2RatioNon2Urb+BM509*'D7 Traffic'!BK134*CO2RatioNon2Rur-BM509))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN509=0,0,BN509*'D7 Traffic'!BL133*CO2RatioNon2Urb+BN509*'D7 Traffic'!BL134*CO2RatioNon2Rur-BN509))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO509=0,0,BO509*'D7 Traffic'!BM133*CO2RatioNon2Urb+BO509*'D7 Traffic'!BM134*CO2RatioNon2Rur-BO509))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H520:BO520)","v":0},null,{"$f":"IF(H501=\"\",\"\",SUM(H517:H519))","v":0},{"$f":"IF(I501=\"\",\"\",SUM(I517:I519))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H522:BO522)","v":0},null,{"$f":"IF(H1=\"\",\"\",'D7 Traffic'!F303)","v":0},{"$f":"IF(I1=\"\",\"\",'D7 Traffic'!G303)","v":0},{"$f":"IF(J1=\"\",\"\",'D7 Traffic'!H303)","v":0},{"$f":"IF(K1=\"\",\"\",'D7 Traffic'!I303)","v":0},{"$f":"IF(L1=\"\",\"\",'D7 Traffic'!J303)","v":0},{"$f":"IF(M1=\"\",\"\",'D7 Traffic'!K303)","v":0},{"$f":"IF(N1=\"\",\"\",'D7 Traffic'!L303)","v":0},{"$f":"IF(O1=\"\",\"\",'D7 Traffic'!M303)","v":0},{"$f":"IF(P1=\"\",\"\",'D7 Traffic'!N303)","v":0},{"$f":"IF(Q1=\"\",\"\",'D7 Traffic'!O303)","v":0},{"$f":"IF(R1=\"\",\"\",'D7 Traffic'!P303)","v":0},{"$f":"IF(S1=\"\",\"\",'D7 Traffic'!Q303)","v":0},{"$f":"IF(T1=\"\",\"\",'D7 Traffic'!R303)","v":0},{"$f":"IF(U1=\"\",\"\",'D7 Traffic'!S303)","v":0},{"$f":"IF(V1=\"\",\"\",'D7 Traffic'!T303)","v":0},{"$f":"IF(W1=\"\",\"\",'D7 Traffic'!U303)","v":0},{"$f":"IF(X1=\"\",\"\",'D7 Traffic'!V303)","v":0},{"$f":"IF(Y1=\"\",\"\",'D7 Traffic'!W303)","v":0},{"$f":"IF(Z1=\"\",\"\",'D7 Traffic'!X303)","v":0},{"$f":"IF(AA1=\"\",\"\",'D7 Traffic'!Y303)","v":0},{"$f":"IF(AB1=\"\",\"\",'D7 Traffic'!Z303)","v":0},{"$f":"IF(AC1=\"\",\"\",'D7 Traffic'!AA303)","v":0},{"$f":"IF(AD1=\"\",\"\",'D7 Traffic'!AB303)","v":0},{"$f":"IF(AE1=\"\",\"\",'D7 Traffic'!AC303)","v":0},{"$f":"IF(AF1=\"\",\"\",'D7 Traffic'!AD303)","v":0},{"$f":"IF(AG1=\"\",\"\",'D7 Traffic'!AE303)","v":0},{"$f":"IF(AH1=\"\",\"\",'D7 Traffic'!AF303)","v":0},{"$f":"IF(AI1=\"\",\"\",'D7 Traffic'!AG303)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D7 Traffic'!AH303)","v":0},{"$f":"IF(AK1=\"\",\"\",'D7 Traffic'!AI303)","v":0},{"$f":"IF(AL1=\"\",\"\",'D7 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D7 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D7 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D7 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D7 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D7 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D7 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D7 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D7 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D7 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D7 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D7 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D7 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D7 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D7 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D7 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D7 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D7 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D7 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D7 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D7 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D7 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D7 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D7 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D7 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D7 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D7 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D7 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D7 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D7 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"IF(H1=\"\",\"\",'D7 Traffic'!F331)","v":0},{"$f":"IF(I1=\"\",\"\",'D7 Traffic'!G331)","v":0},{"$f":"IF(J1=\"\",\"\",'D7 Traffic'!H331)","v":0},{"$f":"IF(K1=\"\",\"\",'D7 Traffic'!I331)","v":0},{"$f":"IF(L1=\"\",\"\",'D7 Traffic'!J331)","v":0},{"$f":"IF(M1=\"\",\"\",'D7 Traffic'!K331)","v":0},{"$f":"IF(N1=\"\",\"\",'D7 Traffic'!L331)","v":0},{"$f":"IF(O1=\"\",\"\",'D7 Traffic'!M331)","v":0},{"$f":"IF(P1=\"\",\"\",'D7 Traffic'!N331)","v":0},{"$f":"IF(Q1=\"\",\"\",'D7 Traffic'!O331)","v":0},{"$f":"IF(R1=\"\",\"\",'D7 Traffic'!P331)","v":0},{"$f":"IF(S1=\"\",\"\",'D7 Traffic'!Q331)","v":0},{"$f":"IF(T1=\"\",\"\",'D7 Traffic'!R331)","v":0},{"$f":"IF(U1=\"\",\"\",'D7 Traffic'!S331)","v":0},{"$f":"IF(V1=\"\",\"\",'D7 Traffic'!T331)","v":0},{"$f":"IF(W1=\"\",\"\",'D7 Traffic'!U331)","v":0},{"$f":"IF(X1=\"\",\"\",'D7 Traffic'!V331)","v":0},{"$f":"IF(Y1=\"\",\"\",'D7 Traffic'!W331)","v":0},{"$f":"IF(Z1=\"\",\"\",'D7 Traffic'!X331)","v":0},{"$f":"IF(AA1=\"\",\"\",'D7 Traffic'!Y331)","v":0},{"$f":"IF(AB1=\"\",\"\",'D7 Traffic'!Z331)","v":0},{"$f":"IF(AC1=\"\",\"\",'D7 Traffic'!AA331)","v":0},{"$f":"IF(AD1=\"\",\"\",'D7 Traffic'!AB331)","v":0},{"$f":"IF(AE1=\"\",\"\",'D7 Traffic'!AC331)","v":0},{"$f":"IF(AF1=\"\",\"\",'D7 Traffic'!AD331)","v":0},{"$f":"IF(AG1=\"\",\"\",'D7 Traffic'!AE331)","v":0},{"$f":"IF(AH1=\"\",\"\",'D7 Traffic'!AF331)","v":0},{"$f":"IF(AI1=\"\",\"\",'D7 Traffic'!AG331)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D7 Traffic'!AH331)","v":0},{"$f":"IF(AK1=\"\",\"\",'D7 Traffic'!AI331)","v":0},{"$f":"IF(AL1=\"\",\"\",'D7 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D7 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D7 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D7 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D7 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D7 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D7 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D7 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D7 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D7 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D7 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D7 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D7 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D7 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D7 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D7 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D7 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D7 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D7 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D7 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D7 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D7 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D7 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D7 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D7 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D7 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D7 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D7 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D7 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D7 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H524:BO524)","v":0},null,{"$f":"IF(H501=\"\",\"\",SUM(H522:H523))","v":0},{"$f":"IF(I501=\"\",\"\",SUM(I522:I523))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H526:BO526)","v":0},null,{"$f":"D7_aGVA_Base*1000","v":0},{"$f":"IF(I$1=\"\",\"\",H526*(1+GR!I460))","v":0},{"$f":"IF(J$1=\"\",\"\",I526*(1+GR!J460))","v":0},{"$f":"IF(K$1=\"\",\"\",J526*(1+GR!K460))","v":0},{"$f":"IF(L$1=\"\",\"\",K526*(1+GR!L460))","v":0},{"$f":"IF(M$1=\"\",\"\",L526*(1+GR!M460))","v":0},{"$f":"IF(N$1=\"\",\"\",M526*(1+GR!N460))","v":0},{"$f":"IF(O$1=\"\",\"\",N526*(1+GR!O460))","v":0},{"$f":"IF(P$1=\"\",\"\",O526*(1+GR!P460))","v":0},{"$f":"IF(Q$1=\"\",\"\",P526*(1+GR!Q460))","v":0},{"$f":"IF(R$1=\"\",\"\",Q526*(1+GR!R460))","v":0},{"$f":"IF(S$1=\"\",\"\",R526*(1+GR!S460))","v":0},{"$f":"IF(T$1=\"\",\"\",S526*(1+GR!T460))","v":0},{"$f":"IF(U$1=\"\",\"\",T526*(1+GR!U460))","v":0},{"$f":"IF(V$1=\"\",\"\",U526*(1+GR!V460))","v":0},{"$f":"IF(W$1=\"\",\"\",V526*(1+GR!W460))","v":0},{"$f":"IF(X$1=\"\",\"\",W526*(1+GR!X460))","v":0},{"$f":"IF(Y$1=\"\",\"\",X526*(1+GR!Y460))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y526*(1+GR!Z460))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z526*(1+GR!AA460))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA526*(1+GR!AB460))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB526*(1+GR!AC460))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC526*(1+GR!AD460))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD526*(1+GR!AE460))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE526*(1+GR!AF460))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF526*(1+GR!AG460))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG526*(1+GR!AH460))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH526*(1+GR!AI460))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI526*(1+GR!AJ460))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ526*(1+GR!AK460))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK526*(1+GR!AL460))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL526*(1+GR!AM460))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM526*(1+GR!AN460))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN526*(1+GR!AO460))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO526*(1+GR!AP460))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP526*(1+GR!AQ460))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ526*(1+GR!AR460))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR526*(1+GR!AS460))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS526*(1+GR!AT460))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT526*(1+GR!AU460))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU526*(1+GR!AV460))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV526*(1+GR!AW460))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW526*(1+GR!AX460))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX526*(1+GR!AY460))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY526*(1+GR!AZ460))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ526*(1+GR!BA460))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA526*(1+GR!BB460))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB526*(1+GR!BC460))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC526*(1+GR!BD460))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD526*(1+GR!BE460))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE526*(1+GR!BF460))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF526*(1+GR!BG460))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG526*(1+GR!BH460))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH526*(1+GR!BI460))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI526*(1+GR!BJ460))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ526*(1+GR!BK460))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK526*(1+GR!BL460))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL526*(1+GR!BM460))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM526*(1+GR!BN460))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN526*(1+GR!BO460))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H526*1000)/H532,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I526*1000)/I532,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J526*1000)/J532,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H528:BO528)","v":0},null,{"$f":"D7_TaxReceip_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H528*(1+GR!I462))","v":0},{"$f":"IF(J$1=\"\",\"\",I528*(1+GR!J462))","v":0},{"$f":"IF(K$1=\"\",\"\",J528*(1+GR!K462))","v":0},{"$f":"IF(L$1=\"\",\"\",K528*(1+GR!L462))","v":0},{"$f":"IF(M$1=\"\",\"\",L528*(1+GR!M462))","v":0},{"$f":"IF(N$1=\"\",\"\",M528*(1+GR!N462))","v":0},{"$f":"IF(O$1=\"\",\"\",N528*(1+GR!O462))","v":0},{"$f":"IF(P$1=\"\",\"\",O528*(1+GR!P462))","v":0},{"$f":"IF(Q$1=\"\",\"\",P528*(1+GR!Q462))","v":0},{"$f":"IF(R$1=\"\",\"\",Q528*(1+GR!R462))","v":0},{"$f":"IF(S$1=\"\",\"\",R528*(1+GR!S462))","v":0},{"$f":"IF(T$1=\"\",\"\",S528*(1+GR!T462))","v":0},{"$f":"IF(U$1=\"\",\"\",T528*(1+GR!U462))","v":0},{"$f":"IF(V$1=\"\",\"\",U528*(1+GR!V462))","v":0},{"$f":"IF(W$1=\"\",\"\",V528*(1+GR!W462))","v":0},{"$f":"IF(X$1=\"\",\"\",W528*(1+GR!X462))","v":0},{"$f":"IF(Y$1=\"\",\"\",X528*(1+GR!Y462))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y528*(1+GR!Z462))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z528*(1+GR!AA462))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA528*(1+GR!AB462))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB528*(1+GR!AC462))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC528*(1+GR!AD462))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD528*(1+GR!AE462))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE528*(1+GR!AF462))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF528*(1+GR!AG462))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG528*(1+GR!AH462))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH528*(1+GR!AI462))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI528*(1+GR!AJ462))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ528*(1+GR!AK462))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK528*(1+GR!AL462))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL528*(1+GR!AM462))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM528*(1+GR!AN462))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN528*(1+GR!AO462))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO528*(1+GR!AP462))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP528*(1+GR!AQ462))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ528*(1+GR!AR462))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR528*(1+GR!AS462))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS528*(1+GR!AT462))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT528*(1+GR!AU462))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU528*(1+GR!AV462))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV528*(1+GR!AW462))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW528*(1+GR!AX462))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX528*(1+GR!AY462))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY528*(1+GR!AZ462))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ528*(1+GR!BA462))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA528*(1+GR!BB462))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB528*(1+GR!BC462))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC528*(1+GR!BD462))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD528*(1+GR!BE462))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE528*(1+GR!BF462))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF528*(1+GR!BG462))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG528*(1+GR!BH462))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH528*(1+GR!BI462))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI528*(1+GR!BJ462))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ528*(1+GR!BK462))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK528*(1+GR!BL462))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL528*(1+GR!BM462))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM528*(1+GR!BN462))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN528*(1+GR!BO462))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H529:BO529),0)","v":0},null,{"$f":"D7_VAT_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H529*(1+GR!I463))","v":0},{"$f":"IF(J$1=\"\",\"\",I529*(1+GR!J463))","v":0},{"$f":"IF(K$1=\"\",\"\",J529*(1+GR!K463))","v":0},{"$f":"IF(L$1=\"\",\"\",K529*(1+GR!L463))","v":0},{"$f":"IF(M$1=\"\",\"\",L529*(1+GR!M463))","v":0},{"$f":"IF(N$1=\"\",\"\",M529*(1+GR!N463))","v":0},{"$f":"IF(O$1=\"\",\"\",N529*(1+GR!O463))","v":0},{"$f":"IF(P$1=\"\",\"\",O529*(1+GR!P463))","v":0},{"$f":"IF(Q$1=\"\",\"\",P529*(1+GR!Q463))","v":0},{"$f":"IF(R$1=\"\",\"\",Q529*(1+GR!R463))","v":0},{"$f":"IF(S$1=\"\",\"\",R529*(1+GR!S463))","v":0},{"$f":"IF(T$1=\"\",\"\",S529*(1+GR!T463))","v":0},{"$f":"IF(U$1=\"\",\"\",T529*(1+GR!U463))","v":0},{"$f":"IF(V$1=\"\",\"\",U529*(1+GR!V463))","v":0},{"$f":"IF(W$1=\"\",\"\",V529*(1+GR!W463))","v":0},{"$f":"IF(X$1=\"\",\"\",W529*(1+GR!X463))","v":0},{"$f":"IF(Y$1=\"\",\"\",X529*(1+GR!Y463))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y529*(1+GR!Z463))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z529*(1+GR!AA463))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA529*(1+GR!AB463))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB529*(1+GR!AC463))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC529*(1+GR!AD463))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD529*(1+GR!AE463))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE529*(1+GR!AF463))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF529*(1+GR!AG463))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG529*(1+GR!AH463))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH529*(1+GR!AI463))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI529*(1+GR!AJ463))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ529*(1+GR!AK463))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK529*(1+GR!AL463))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL529*(1+GR!AM463))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM529*(1+GR!AN463))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN529*(1+GR!AO463))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO529*(1+GR!AP463))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP529*(1+GR!AQ463))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ529*(1+GR!AR463))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR529*(1+GR!AS463))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS529*(1+GR!AT463))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT529*(1+GR!AU463))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU529*(1+GR!AV463))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV529*(1+GR!AW463))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW529*(1+GR!AX463))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX529*(1+GR!AY463))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY529*(1+GR!AZ463))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ529*(1+GR!BA463))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA529*(1+GR!BB463))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB529*(1+GR!BC463))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC529*(1+GR!BD463))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD529*(1+GR!BE463))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE529*(1+GR!BF463))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF529*(1+GR!BG463))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG529*(1+GR!BH463))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH529*(1+GR!BI463))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI529*(1+GR!BJ463))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ529*(1+GR!BK463))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK529*(1+GR!BL463))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL529*(1+GR!BM463))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM529*(1+GR!BN463))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN529*(1+GR!BO463))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H530:BO530)","v":0},null,{"$f":"D7_NIC_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H530*(1+GR!I464))","v":0},{"$f":"IF(J$1=\"\",\"\",I530*(1+GR!J464))","v":0},{"$f":"IF(K$1=\"\",\"\",J530*(1+GR!K464))","v":0},{"$f":"IF(L$1=\"\",\"\",K530*(1+GR!L464))","v":0},{"$f":"IF(M$1=\"\",\"\",L530*(1+GR!M464))","v":0},{"$f":"IF(N$1=\"\",\"\",M530*(1+GR!N464))","v":0},{"$f":"IF(O$1=\"\",\"\",N530*(1+GR!O464))","v":0},{"$f":"IF(P$1=\"\",\"\",O530*(1+GR!P464))","v":0},{"$f":"IF(Q$1=\"\",\"\",P530*(1+GR!Q464))","v":0},{"$f":"IF(R$1=\"\",\"\",Q530*(1+GR!R464))","v":0},{"$f":"IF(S$1=\"\",\"\",R530*(1+GR!S464))","v":0},{"$f":"IF(T$1=\"\",\"\",S530*(1+GR!T464))","v":0},{"$f":"IF(U$1=\"\",\"\",T530*(1+GR!U464))","v":0},{"$f":"IF(V$1=\"\",\"\",U530*(1+GR!V464))","v":0},{"$f":"IF(W$1=\"\",\"\",V530*(1+GR!W464))","v":0},{"$f":"IF(X$1=\"\",\"\",W530*(1+GR!X464))","v":0},{"$f":"IF(Y$1=\"\",\"\",X530*(1+GR!Y464))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y530*(1+GR!Z464))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z530*(1+GR!AA464))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA530*(1+GR!AB464))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB530*(1+GR!AC464))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC530*(1+GR!AD464))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD530*(1+GR!AE464))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE530*(1+GR!AF464))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF530*(1+GR!AG464))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG530*(1+GR!AH464))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH530*(1+GR!AI464))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI530*(1+GR!AJ464))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ530*(1+GR!AK464))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK530*(1+GR!AL464))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL530*(1+GR!AM464))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM530*(1+GR!AN464))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN530*(1+GR!AO464))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO530*(1+GR!AP464))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP530*(1+GR!AQ464))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ530*(1+GR!AR464))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR530*(1+GR!AS464))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS530*(1+GR!AT464))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT530*(1+GR!AU464))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU530*(1+GR!AV464))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV530*(1+GR!AW464))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW530*(1+GR!AX464))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX530*(1+GR!AY464))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY530*(1+GR!AZ464))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ530*(1+GR!BA464))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA530*(1+GR!BB464))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB530*(1+GR!BC464))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC530*(1+GR!BD464))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD530*(1+GR!BE464))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE530*(1+GR!BF464))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF530*(1+GR!BG464))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG530*(1+GR!BH464))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH530*(1+GR!BI464))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI530*(1+GR!BJ464))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ530*(1+GR!BK464))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK530*(1+GR!BL464))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL530*(1+GR!BM464))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM530*(1+GR!BN464))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN530*(1+GR!BO464))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H531:BO531),0)","v":0},null,{"$f":"SUM(H528:H530)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I528:I530))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J528:J530))","v":0},{"$f":"IF(K$1=\"\",\"\",SUM(K528:K530))","v":0},{"$f":"IF(L$1=\"\",\"\",SUM(L528:L530))","v":0},{"$f":"IF(M$1=\"\",\"\",SUM(M528:M530))","v":0},{"$f":"IF(N$1=\"\",\"\",SUM(N528:N530))","v":0},{"$f":"IF(O$1=\"\",\"\",SUM(O528:O530))","v":0},{"$f":"IF(P$1=\"\",\"\",SUM(P528:P530))","v":0},{"$f":"IF(Q$1=\"\",\"\",SUM(Q528:Q530))","v":0},{"$f":"IF(R$1=\"\",\"\",SUM(R528:R530))","v":0},{"$f":"IF(S$1=\"\",\"\",SUM(S528:S530))","v":0},{"$f":"IF(T$1=\"\",\"\",SUM(T528:T530))","v":0},{"$f":"IF(U$1=\"\",\"\",SUM(U528:U530))","v":0},{"$f":"IF(V$1=\"\",\"\",SUM(V528:V530))","v":0},{"$f":"IF(W$1=\"\",\"\",SUM(W528:W530))","v":0},{"$f":"IF(X$1=\"\",\"\",SUM(X528:X530))","v":0},{"$f":"IF(Y$1=\"\",\"\",SUM(Y528:Y530))","v":0},{"$f":"IF(Z$1=\"\",\"\",SUM(Z528:Z530))","v":0},{"$f":"IF(AA$1=\"\",\"\",SUM(AA528:AA530))","v":0},{"$f":"IF(AB$1=\"\",\"\",SUM(AB528:AB530))","v":0},{"$f":"IF(AC$1=\"\",\"\",SUM(AC528:AC530))","v":0},{"$f":"IF(AD$1=\"\",\"\",SUM(AD528:AD530))","v":0},{"$f":"IF(AE$1=\"\",\"\",SUM(AE528:AE530))","v":0},{"$f":"IF(AF$1=\"\",\"\",SUM(AF528:AF530))","v":0},{"$f":"IF(AG$1=\"\",\"\",SUM(AG528:AG530))","v":0},{"$f":"IF(AH$1=\"\",\"\",SUM(AH528:AH530))","v":0},{"$f":"IF(AI$1=\"\",\"\",SUM(AI528:AI530))","v":0},{"$f":"IF(AJ$1=\"\",\"\",SUM(AJ528:AJ530))","v":0},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D7_Employ_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H532*(1+GR!I466))","v":0},{"$f":"IF(J$1=\"\",\"\",I532*(1+GR!J466))","v":0},{"$f":"IF(K$1=\"\",\"\",J532*(1+GR!K466))","v":0},{"$f":"IF(L$1=\"\",\"\",K532*(1+GR!L466))","v":0},{"$f":"IF(M$1=\"\",\"\",L532*(1+GR!M466))","v":0},{"$f":"IF(N$1=\"\",\"\",M532*(1+GR!N466))","v":0},{"$f":"IF(O$1=\"\",\"\",N532*(1+GR!O466))","v":0},{"$f":"IF(P$1=\"\",\"\",O532*(1+GR!P466))","v":0},{"$f":"IF(Q$1=\"\",\"\",P532*(1+GR!Q466))","v":0},{"$f":"IF(R$1=\"\",\"\",Q532*(1+GR!R466))","v":0},{"$f":"IF(S$1=\"\",\"\",R532*(1+GR!S466))","v":0},{"$f":"IF(T$1=\"\",\"\",S532*(1+GR!T466))","v":0},{"$f":"IF(U$1=\"\",\"\",T532*(1+GR!U466))","v":0},{"$f":"IF(V$1=\"\",\"\",U532*(1+GR!V466))","v":0},{"$f":"IF(W$1=\"\",\"\",V532*(1+GR!W466))","v":0},{"$f":"IF(X$1=\"\",\"\",W532*(1+GR!X466))","v":0},{"$f":"IF(Y$1=\"\",\"\",X532*(1+GR!Y466))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y532*(1+GR!Z466))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z532*(1+GR!AA466))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA532*(1+GR!AB466))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB532*(1+GR!AC466))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC532*(1+GR!AD466))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD532*(1+GR!AE466))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE532*(1+GR!AF466))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF532*(1+GR!AG466))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG532*(1+GR!AH466))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH532*(1+GR!AI466))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI532*(1+GR!AJ466))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ532*(1+GR!AK466))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK532*(1+GR!AL466))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL532*(1+GR!AM466))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM532*(1+GR!AN466))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN532*(1+GR!AO466))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO532*(1+GR!AP466))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP532*(1+GR!AQ466))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ532*(1+GR!AR466))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR532*(1+GR!AS466))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS532*(1+GR!AT466))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT532*(1+GR!AU466))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU532*(1+GR!AV466))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV532*(1+GR!AW466))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW532*(1+GR!AX466))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX532*(1+GR!AY466))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY532*(1+GR!AZ466))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ532*(1+GR!BA466))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA532*(1+GR!BB466))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB532*(1+GR!BC466))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC532*(1+GR!BD466))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD532*(1+GR!BE466))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE532*(1+GR!BF466))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF532*(1+GR!BG466))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG532*(1+GR!BH466))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH532*(1+GR!BI466))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI532*(1+GR!BJ466))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ532*(1+GR!BK466))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK532*(1+GR!BL466))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL532*(1+GR!BM466))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM532*(1+GR!BN466))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN532*(1+GR!BO466))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H533:BO533)","v":0},null,{"$f":"IF(H501=\"\",\"\",SUM(H526,H528:H530))","v":0},{"$f":"IF(I501=\"\",\"\",SUM(I526,I528:I530))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D7_Name=\"\",\"\",\"Discounted costs for \" & D7_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H501","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,{"$f":"AK501","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H539:BO539)","v":0},null,{"$f":"H504","v":0},{"$f":"IF(I$1=\"\",\"\",I504/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J504/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K504/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L504/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M504/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N504/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O504/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P504/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q504/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R504/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S504/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T504/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U504/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V504/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W504/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X504/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y504/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z504/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA504/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB504/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC504/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD504/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE504/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF504/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG504/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH504/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI504/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ504/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK504/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL504/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM504/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN504/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO504/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP504/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ504/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR504/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS504/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT504/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU504/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV504/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW504/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX504/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY504/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ504/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA504/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB504/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC504/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD504/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE504/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF504/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG504/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH504/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI504/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ504/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK504/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL504/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM504/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN504/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO504/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H505=\"\",\"\",H505)","v":""},{"$f":"IF(I505=\"\",\"\",I505)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H542:BO542)","v":0},null,{"$f":"H507","v":0},{"$f":"IF(I$1=\"\",\"\",I507/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J507/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K507/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L507/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M507/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N507/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O507/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P507/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q507/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R507/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S507/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T507/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U507/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V507/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W507/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X507/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y507/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z507/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA507/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB507/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC507/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD507/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE507/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF507/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG507/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH507/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI507/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ507/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK507/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL507/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM507/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN507/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO507/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP507/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ507/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR507/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS507/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT507/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU507/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV507/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW507/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX507/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY507/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ507/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA507/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB507/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC507/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD507/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE507/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF507/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG507/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH507/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI507/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ507/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK507/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL507/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM507/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN507/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO507/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I508/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J508/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K508/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L508/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M508/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N508/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O508/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P508/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q508/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R508/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S508/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T508/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U508/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V508/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W508/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X508/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y508/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z508/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA508/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB508/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC508/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD508/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE508/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF508/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG508/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH508/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI508/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ508/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK508/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL508/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM508/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN508/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO508/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP508/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ508/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR508/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS508/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT508/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU508/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV508/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW508/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX508/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY508/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ508/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA508/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB508/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC508/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD508/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE508/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF508/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG508/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH508/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI508/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ508/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK508/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL508/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM508/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN508/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO508/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I509/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J509/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K509/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L509/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M509/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N509/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O509/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P509/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q509/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R509/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S509/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T509/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U509/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V509/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W509/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X509/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y509/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z509/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA509/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB509/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC509/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD509/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE509/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF509/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG509/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH509/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI509/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ509/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK509/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL509/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM509/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN509/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO509/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP509/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ509/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR509/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS509/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT509/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU509/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV509/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW509/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX509/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY509/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ509/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA509/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB509/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC509/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD509/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE509/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF509/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG509/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH509/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI509/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ509/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK509/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL509/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM509/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN509/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO509/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I510/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J510/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K510/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L510/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M510/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N510/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O510/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P510/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q510/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R510/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S510/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T510/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U510/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V510/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W510/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X510/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y510/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z510/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA510/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB510/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC510/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD510/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE510/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF510/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG510/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH510/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI510/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ510/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK510/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL510/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM510/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN510/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO510/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP510/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ510/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR510/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS510/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT510/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU510/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV510/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW510/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX510/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY510/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ510/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA510/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB510/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC510/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD510/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE510/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF510/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG510/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH510/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI510/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ510/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK510/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL510/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM510/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN510/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO510/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I511/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J511/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K511/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L511/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M511/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N511/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O511/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P511/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q511/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R511/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S511/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T511/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U511/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V511/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W511/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X511/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y511/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z511/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA511/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB511/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC511/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD511/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE511/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF511/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG511/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH511/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI511/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ511/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK511/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL511/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM511/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN511/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO511/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP511/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ511/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR511/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS511/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT511/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU511/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV511/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW511/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX511/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY511/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ511/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA511/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB511/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC511/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD511/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE511/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF511/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG511/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH511/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI511/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ511/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK511/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL511/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM511/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN511/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO511/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I512/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J512/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K512/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L512/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M512/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N512/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O512/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P512/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q512/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R512/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S512/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T512/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U512/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V512/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W512/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X512/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y512/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z512/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA512/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB512/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC512/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD512/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE512/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF512/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG512/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH512/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI512/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ512/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK512/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL512/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM512/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN512/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO512/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP512/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ512/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR512/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS512/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT512/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU512/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV512/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW512/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX512/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY512/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ512/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA512/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB512/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC512/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD512/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE512/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF512/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG512/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH512/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI512/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ512/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK512/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL512/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM512/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN512/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO512/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I513/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J513/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K513/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L513/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M513/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N513/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O513/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P513/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q513/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R513/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S513/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T513/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U513/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V513/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W513/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X513/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y513/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z513/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA513/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB513/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC513/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD513/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE513/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF513/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG513/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH513/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI513/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ513/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK513/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL513/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM513/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN513/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO513/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP513/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ513/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR513/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS513/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT513/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU513/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV513/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW513/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX513/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY513/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ513/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA513/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB513/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC513/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD513/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE513/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF513/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG513/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH513/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI513/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ513/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK513/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL513/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM513/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN513/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO513/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I514/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J514/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K514/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L514/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M514/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N514/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O514/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P514/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q514/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R514/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S514/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T514/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U514/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V514/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W514/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X514/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y514/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z514/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA514/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB514/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC514/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD514/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE514/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF514/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG514/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH514/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI514/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ514/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK514/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL514/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM514/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN514/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO514/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP514/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ514/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR514/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS514/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT514/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU514/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV514/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW514/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX514/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY514/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ514/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA514/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB514/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC514/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD514/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE514/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF514/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG514/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH514/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI514/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ514/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK514/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL514/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM514/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN514/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO514/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H536=\"\",\"\",SUM(H542:H549))","v":0},{"$f":"IF(I536=\"\",\"\",SUM(I542:I549))","v":0},{"$f":"IF(J536=\"\",\"\",SUM(J542:J549))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H552:BO552)","v":0},null,{"$f":"H517","v":0},{"$f":"IF(I$1=\"\",\"\",I517/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J517/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K517/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L517/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M517/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N517/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O517/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P517/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q517/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R517/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S517/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T517/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U517/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V517/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W517/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X517/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y517/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z517/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA517/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB517/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC517/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD517/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE517/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF517/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG517/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH517/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI517/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ517/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK517/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL517/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM517/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN517/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO517/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP517/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ517/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR517/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS517/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT517/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU517/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV517/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW517/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX517/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY517/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ517/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA517/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB517/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC517/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD517/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE517/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF517/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG517/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH517/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI517/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ517/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK517/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL517/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM517/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN517/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO517/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H553:BO553)","v":0},null,{"$f":"H518","v":0},{"$f":"IF(I$1=\"\",\"\",I518/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J518/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K518/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L518/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M518/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N518/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O518/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P518/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q518/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R518/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S518/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T518/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U518/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V518/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W518/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X518/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y518/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z518/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA518/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB518/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC518/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD518/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE518/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF518/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG518/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH518/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI518/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ518/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK518/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL518/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM518/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN518/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO518/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP518/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ518/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR518/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS518/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT518/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU518/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV518/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW518/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX518/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY518/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ518/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA518/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB518/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC518/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD518/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE518/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF518/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG518/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH518/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI518/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ518/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK518/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL518/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM518/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN518/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO518/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H554:BO554)","v":0},null,{"$f":"H519","v":0},{"$f":"IF(I$1=\"\",\"\",I519/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J519/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K519/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L519/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M519/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N519/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O519/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P519/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q519/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R519/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S519/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T519/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U519/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V519/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W519/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X519/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y519/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z519/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA519/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB519/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC519/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD519/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE519/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF519/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG519/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH519/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI519/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ519/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK519/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL519/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM519/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN519/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO519/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP519/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ519/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR519/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS519/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT519/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU519/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV519/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW519/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX519/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY519/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ519/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA519/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB519/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC519/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD519/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE519/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF519/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG519/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH519/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI519/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ519/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK519/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL519/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM519/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN519/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO519/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H555:BO555)","v":0},null,{"$f":"IF(H536=\"\",\"\",SUM(H552:H554))","v":0},{"$f":"IF(I536=\"\",\"\",SUM(I552:I554))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H557:BO557)","v":0},null,{"$f":"H522","v":0},{"$f":"IF(I$1=\"\",\"\",I522/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J522/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K522/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L522/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M522/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N522/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O522/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P522/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q522/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R522/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S522/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T522/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U522/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V522/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W522/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X522/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y522/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z522/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA522/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB522/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC522/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD522/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE522/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF522/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG522/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH522/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI522/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ522/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK522/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL522/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM522/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN522/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO522/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP522/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ522/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR522/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS522/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT522/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU522/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV522/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW522/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX522/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY522/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ522/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA522/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB522/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC522/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD522/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE522/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF522/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG522/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH522/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI522/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ522/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK522/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL522/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM522/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN522/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO522/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"H523","v":0},{"$f":"IF(I$1=\"\",\"\",I523/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J523/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K523/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L523/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M523/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N523/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O523/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P523/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q523/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R523/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S523/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T523/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U523/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V523/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W523/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X523/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y523/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z523/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA523/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB523/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC523/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD523/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE523/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF523/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG523/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH523/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI523/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ523/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK523/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL523/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM523/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN523/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO523/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP523/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ523/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR523/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS523/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT523/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU523/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV523/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW523/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX523/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY523/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ523/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA523/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB523/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC523/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD523/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE523/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF523/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG523/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH523/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI523/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ523/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK523/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL523/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM523/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN523/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO523/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H559:BO559)","v":0},null,{"$f":"IF(H536=\"\",\"\",SUM(H557:H558))","v":0},{"$f":"IF(I536=\"\",\"\",SUM(I557:I558))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H561:BO561)","v":0},null,{"$f":"H526","v":0},{"$f":"IF(I$1=\"\",\"\",I526/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J526/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K526/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L526/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M526/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N526/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O526/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P526/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q526/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R526/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S526/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T526/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U526/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V526/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W526/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X526/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y526/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z526/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA526/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB526/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC526/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD526/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE526/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF526/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG526/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH526/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI526/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ526/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK526/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL526/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM526/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN526/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO526/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP526/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ526/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR526/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS526/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT526/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU526/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV526/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW526/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX526/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY526/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ526/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA526/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB526/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC526/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD526/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE526/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF526/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG526/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH526/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI526/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ526/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK526/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL526/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM526/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN526/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO526/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H561*1000)/H567,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I561*1000)/I567,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J561*1000)/J567,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H563:BO563)","v":0},null,{"$f":"H528","v":0},{"$f":"IF(I$1=\"\",\"\",I528/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J528/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K528/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L528/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M528/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N528/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O528/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P528/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q528/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R528/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S528/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T528/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U528/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V528/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W528/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X528/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y528/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z528/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA528/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB528/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC528/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD528/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE528/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF528/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG528/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH528/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI528/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ528/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK528/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL528/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM528/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN528/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO528/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP528/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ528/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR528/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS528/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT528/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU528/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV528/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW528/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX528/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY528/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ528/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA528/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB528/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC528/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD528/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE528/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF528/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG528/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH528/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI528/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ528/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK528/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL528/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM528/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN528/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO528/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H564:BO564),0)","v":0},null,{"$f":"H529","v":0},{"$f":"IF(I$1=\"\",\"\",I529/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J529/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K529/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L529/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M529/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N529/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O529/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P529/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q529/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R529/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S529/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T529/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U529/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V529/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W529/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X529/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y529/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z529/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA529/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB529/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC529/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD529/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE529/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF529/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG529/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH529/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI529/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ529/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK529/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL529/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM529/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN529/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO529/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP529/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ529/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR529/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS529/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT529/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU529/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV529/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW529/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX529/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY529/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ529/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA529/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB529/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC529/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD529/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE529/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF529/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG529/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH529/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI529/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ529/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK529/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL529/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM529/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN529/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO529/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H565:BO565)","v":0},null,{"$f":"H530","v":0},{"$f":"IF(I$1=\"\",\"\",I530/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J530/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K530/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L530/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M530/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N530/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O530/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P530/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q530/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R530/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S530/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T530/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U530/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V530/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W530/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X530/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y530/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z530/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA530/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB530/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC530/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD530/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE530/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF530/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG530/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH530/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI530/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ530/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK530/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL530/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM530/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN530/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO530/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP530/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ530/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR530/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS530/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT530/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU530/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV530/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW530/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX530/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY530/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ530/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA530/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB530/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC530/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD530/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE530/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF530/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG530/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH530/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI530/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ530/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK530/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL530/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM530/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN530/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO530/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H566:BO566),0)","v":0},null,{"$f":"SUM(H563:H565)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I563:I565))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J563:J565))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H532","v":0},{"$f":"I532","v":0},{"$f":"J532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H568:BO568)","v":0},null,{"$f":"IF(H536=\"\",\"\",SUM(H561,H563:H565))","v":0},{"$f":"IF(I536=\"\",\"\",SUM(I561,I563:I565))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D8_Name=\"\",\"\",\"Undiscounted costs for \" & D8_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H536","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK536","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H575:BO575)","v":0}]
[null,null,null,"Percentage in poor condition","%"]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H578:BO578)","v":0}]
[null,null,null,"Travel time","£ k",0]
[null,null,null,"Carbon (vehicle fuel)","£ k",0]
[null,null,null,"Roadworks Accidents","£ k",0]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0]
[null,null,null,"Roadworks time delays","£ k",0]
[null,null,null,"Accidents","£ k",0]
[null,null,null,"Carbon (Embodied in materials)","£ k",0]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H572=\"\",\"\",SUM(H578:H585))","v":0},{"$f":"IF(I572=\"\",\"\",SUM(I578:I585))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H588:BO588)","v":0},null,{"$f":"'D8 Traffic'!F131","v":0},{"$f":"'D8 Traffic'!G131","v":0},{"$f":"'D8 Traffic'!H131","v":0},{"$f":"'D8 Traffic'!I131","v":0},{"$f":"'D8 Traffic'!J131","v":0},{"$f":"'D8 Traffic'!K131","v":0},{"$f":"'D8 Traffic'!L131","v":0},{"$f":"'D8 Traffic'!M131","v":0},{"$f":"'D8 Traffic'!N131","v":0},{"$f":"'D8 Traffic'!O131","v":0},{"$f":"'D8 Traffic'!P131","v":0},{"$f":"'D8 Traffic'!Q131","v":0},{"$f":"'D8 Traffic'!R131","v":0},{"$f":"'D8 Traffic'!S131","v":0},{"$f":"'D8 Traffic'!T131","v":0},{"$f":"'D8 Traffic'!U131","v":0},{"$f":"'D8 Traffic'!V131","v":0},{"$f":"'D8 Traffic'!W131","v":0},{"$f":"'D8 Traffic'!X131","v":0},{"$f":"'D8 Traffic'!Y131","v":0},{"$f":"'D8 Traffic'!Z131","v":0},{"$f":"'D8 Traffic'!AA131","v":0},{"$f":"'D8 Traffic'!AB131","v":0},{"$f":"'D8 Traffic'!AC131","v":0},{"$f":"'D8 Traffic'!AD131","v":0},{"$f":"'D8 Traffic'!AE131","v":0},{"$f":"'D8 Traffic'!AF131","v":0},{"$f":"'D8 Traffic'!AG131","v":0},{"$f":"'D8 Traffic'!AH131","v":0},{"$f":"'D8 Traffic'!AI131","v":0},{"$f":"'D8 Traffic'!AJ131","v":""},{"$f":"'D8 Traffic'!AK131","v":""},{"$f":"'D8 Traffic'!AL131","v":""},{"$f":"'D8 Traffic'!AM131","v":""},{"$f":"'D8 Traffic'!AN131","v":""},{"$f":"'D8 Traffic'!AO131","v":""},{"$f":"'D8 Traffic'!AP131","v":""},{"$f":"'D8 Traffic'!AQ131","v":""},{"$f":"'D8 Traffic'!AR131","v":""},{"$f":"'D8 Traffic'!AS131","v":""},{"$f":"'D8 Traffic'!AT131","v":""},{"$f":"'D8 Traffic'!AU131","v":""},{"$f":"'D8 Traffic'!AV131","v":""},{"$f":"'D8 Traffic'!AW131","v":""},{"$f":"'D8 Traffic'!AX131","v":""},{"$f":"'D8 Traffic'!AY131","v":""},{"$f":"'D8 Traffic'!AZ131","v":""},{"$f":"'D8 Traffic'!BA131","v":""},{"$f":"'D8 Traffic'!BB131","v":""},{"$f":"'D8 Traffic'!BC131","v":""},{"$f":"'D8 Traffic'!BD131","v":""},{"$f":"'D8 Traffic'!BE131","v":""},{"$f":"'D8 Traffic'!BF131","v":""},{"$f":"'D8 Traffic'!BG131","v":""},{"$f":"'D8 Traffic'!BH131","v":""},{"$f":"'D8 Traffic'!BI131","v":""},{"$f":"'D8 Traffic'!BJ131","v":""},{"$f":"'D8 Traffic'!BK131","v":""},{"$f":"'D8 Traffic'!BL131","v":""},{"$f":"'D8 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H589:BO589)","v":0},null,{"$f":"'D8 Traffic'!F276","v":0},{"$f":"'D8 Traffic'!G276","v":0},{"$f":"'D8 Traffic'!H276","v":0},{"$f":"'D8 Traffic'!I276","v":0},{"$f":"'D8 Traffic'!J276","v":0},{"$f":"'D8 Traffic'!K276","v":0},{"$f":"'D8 Traffic'!L276","v":0},{"$f":"'D8 Traffic'!M276","v":0},{"$f":"'D8 Traffic'!N276","v":0},{"$f":"'D8 Traffic'!O276","v":0},{"$f":"'D8 Traffic'!P276","v":0},{"$f":"'D8 Traffic'!Q276","v":0},{"$f":"'D8 Traffic'!R276","v":0},{"$f":"'D8 Traffic'!S276","v":0},{"$f":"'D8 Traffic'!T276","v":0},{"$f":"'D8 Traffic'!U276","v":0},{"$f":"'D8 Traffic'!V276","v":0},{"$f":"'D8 Traffic'!W276","v":0},{"$f":"'D8 Traffic'!X276","v":0},{"$f":"'D8 Traffic'!Y276","v":0},{"$f":"'D8 Traffic'!Z276","v":0},{"$f":"'D8 Traffic'!AA276","v":0},{"$f":"'D8 Traffic'!AB276","v":0},{"$f":"'D8 Traffic'!AC276","v":0},{"$f":"'D8 Traffic'!AD276","v":0},{"$f":"'D8 Traffic'!AE276","v":0},{"$f":"'D8 Traffic'!AF276","v":0},{"$f":"'D8 Traffic'!AG276","v":0},{"$f":"'D8 Traffic'!AH276","v":0},{"$f":"'D8 Traffic'!AI276","v":0},{"$f":"'D8 Traffic'!AJ276","v":""},{"$f":"'D8 Traffic'!AK276","v":""},{"$f":"'D8 Traffic'!AL276","v":""},{"$f":"'D8 Traffic'!AM276","v":""},{"$f":"'D8 Traffic'!AN276","v":""},{"$f":"'D8 Traffic'!AO276","v":""},{"$f":"'D8 Traffic'!AP276","v":""},{"$f":"'D8 Traffic'!AQ276","v":""},{"$f":"'D8 Traffic'!AR276","v":""},{"$f":"'D8 Traffic'!AS276","v":""},{"$f":"'D8 Traffic'!AT276","v":""},{"$f":"'D8 Traffic'!AU276","v":""},{"$f":"'D8 Traffic'!AV276","v":""},{"$f":"'D8 Traffic'!AW276","v":""},{"$f":"'D8 Traffic'!AX276","v":""},{"$f":"'D8 Traffic'!AY276","v":""},{"$f":"'D8 Traffic'!AZ276","v":""},{"$f":"'D8 Traffic'!BA276","v":""},{"$f":"'D8 Traffic'!BB276","v":""},{"$f":"'D8 Traffic'!BC276","v":""},{"$f":"'D8 Traffic'!BD276","v":""},{"$f":"'D8 Traffic'!BE276","v":""},{"$f":"'D8 Traffic'!BF276","v":""},{"$f":"'D8 Traffic'!BG276","v":""},{"$f":"'D8 Traffic'!BH276","v":""},{"$f":"'D8 Traffic'!BI276","v":""},{"$f":"'D8 Traffic'!BJ276","v":""},{"$f":"'D8 Traffic'!BK276","v":""},{"$f":"'D8 Traffic'!BL276","v":""},{"$f":"'D8 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H590:BO590)","v":0},null,{"$f":"IF(H1=\"\",\"\",IF(H580=0,0,H580*'D8 Traffic'!F133*CO2RatioNon2Urb+H580*'D8 Traffic'!F134*CO2RatioNon2Rur-H580))","v":0},{"$f":"IF(I1=\"\",\"\",IF(I580=0,0,I580*'D8 Traffic'!G133*CO2RatioNon2Urb+I580*'D8 Traffic'!G134*CO2RatioNon2Rur-I580))","v":0},{"$f":"IF(J1=\"\",\"\",IF(J580=0,0,J580*'D8 Traffic'!H133*CO2RatioNon2Urb+J580*'D8 Traffic'!H134*CO2RatioNon2Rur-J580))","v":0},{"$f":"IF(K1=\"\",\"\",IF(K580=0,0,K580*'D8 Traffic'!I133*CO2RatioNon2Urb+K580*'D8 Traffic'!I134*CO2RatioNon2Rur-K580))","v":0},{"$f":"IF(L1=\"\",\"\",IF(L580=0,0,L580*'D8 Traffic'!J133*CO2RatioNon2Urb+L580*'D8 Traffic'!J134*CO2RatioNon2Rur-L580))","v":0},{"$f":"IF(M1=\"\",\"\",IF(M580=0,0,M580*'D8 Traffic'!K133*CO2RatioNon2Urb+M580*'D8 Traffic'!K134*CO2RatioNon2Rur-M580))","v":0},{"$f":"IF(N1=\"\",\"\",IF(N580=0,0,N580*'D8 Traffic'!L133*CO2RatioNon2Urb+N580*'D8 Traffic'!L134*CO2RatioNon2Rur-N580))","v":0},{"$f":"IF(O1=\"\",\"\",IF(O580=0,0,O580*'D8 Traffic'!M133*CO2RatioNon2Urb+O580*'D8 Traffic'!M134*CO2RatioNon2Rur-O580))","v":0},{"$f":"IF(P1=\"\",\"\",IF(P580=0,0,P580*'D8 Traffic'!N133*CO2RatioNon2Urb+P580*'D8 Traffic'!N134*CO2RatioNon2Rur-P580))","v":0},{"$f":"IF(Q1=\"\",\"\",IF(Q580=0,0,Q580*'D8 Traffic'!O133*CO2RatioNon2Urb+Q580*'D8 Traffic'!O134*CO2RatioNon2Rur-Q580))","v":0},{"$f":"IF(R1=\"\",\"\",IF(R580=0,0,R580*'D8 Traffic'!P133*CO2RatioNon2Urb+R580*'D8 Traffic'!P134*CO2RatioNon2Rur-R580))","v":0},{"$f":"IF(S1=\"\",\"\",IF(S580=0,0,S580*'D8 Traffic'!Q133*CO2RatioNon2Urb+S580*'D8 Traffic'!Q134*CO2RatioNon2Rur-S580))","v":0},{"$f":"IF(T1=\"\",\"\",IF(T580=0,0,T580*'D8 Traffic'!R133*CO2RatioNon2Urb+T580*'D8 Traffic'!R134*CO2RatioNon2Rur-T580))","v":0},{"$f":"IF(U1=\"\",\"\",IF(U580=0,0,U580*'D8 Traffic'!S133*CO2RatioNon2Urb+U580*'D8 Traffic'!S134*CO2RatioNon2Rur-U580))","v":0},{"$f":"IF(V1=\"\",\"\",IF(V580=0,0,V580*'D8 Traffic'!T133*CO2RatioNon2Urb+V580*'D8 Traffic'!T134*CO2RatioNon2Rur-V580))","v":0},{"$f":"IF(W1=\"\",\"\",IF(W580=0,0,W580*'D8 Traffic'!U133*CO2RatioNon2Urb+W580*'D8 Traffic'!U134*CO2RatioNon2Rur-W580))","v":0},{"$f":"IF(X1=\"\",\"\",IF(X580=0,0,X580*'D8 Traffic'!V133*CO2RatioNon2Urb+X580*'D8 Traffic'!V134*CO2RatioNon2Rur-X580))","v":0},{"$f":"IF(Y1=\"\",\"\",IF(Y580=0,0,Y580*'D8 Traffic'!W133*CO2RatioNon2Urb+Y580*'D8 Traffic'!W134*CO2RatioNon2Rur-Y580))","v":0},{"$f":"IF(Z1=\"\",\"\",IF(Z580=0,0,Z580*'D8 Traffic'!X133*CO2RatioNon2Urb+Z580*'D8 Traffic'!X134*CO2RatioNon2Rur-Z580))","v":0},{"$f":"IF(AA1=\"\",\"\",IF(AA580=0,0,AA580*'D8 Traffic'!Y133*CO2RatioNon2Urb+AA580*'D8 Traffic'!Y134*CO2RatioNon2Rur-AA580))","v":0},{"$f":"IF(AB1=\"\",\"\",IF(AB580=0,0,AB580*'D8 Traffic'!Z133*CO2RatioNon2Urb+AB580*'D8 Traffic'!Z134*CO2RatioNon2Rur-AB580))","v":0},{"$f":"IF(AC1=\"\",\"\",IF(AC580=0,0,AC580*'D8 Traffic'!AA133*CO2RatioNon2Urb+AC580*'D8 Traffic'!AA134*CO2RatioNon2Rur-AC580))","v":0},{"$f":"IF(AD1=\"\",\"\",IF(AD580=0,0,AD580*'D8 Traffic'!AB133*CO2RatioNon2Urb+AD580*'D8 Traffic'!AB134*CO2RatioNon2Rur-AD580))","v":0},{"$f":"IF(AE1=\"\",\"\",IF(AE580=0,0,AE580*'D8 Traffic'!AC133*CO2RatioNon2Urb+AE580*'D8 Traffic'!AC134*CO2RatioNon2Rur-AE580))","v":0},{"$f":"IF(AF1=\"\",\"\",IF(AF580=0,0,AF580*'D8 Traffic'!AD133*CO2RatioNon2Urb+AF580*'D8 Traffic'!AD134*CO2RatioNon2Rur-AF580))","v":0},{"$f":"IF(AG1=\"\",\"\",IF(AG580=0,0,AG580*'D8 Traffic'!AE133*CO2RatioNon2Urb+AG580*'D8 Traffic'!AE134*CO2RatioNon2Rur-AG580))","v":0},{"$f":"IF(AH1=\"\",\"\",IF(AH580=0,0,AH580*'D8 Traffic'!AF133*CO2RatioNon2Urb+AH580*'D8 Traffic'!AF134*CO2RatioNon2Rur-AH580))","v":0},{"$f":"IF(AI1=\"\",\"\",IF(AI580=0,0,AI580*'D8 Traffic'!AG133*CO2RatioNon2Urb+AI580*'D8 Traffic'!AG134*CO2RatioNon2Rur-AI580))","v":0},{"$f":"IF(AJ1=\"\",\"\",IF(AJ580=0,0,AJ580*'D8 Traffic'!AH133*CO2RatioNon2Urb+AJ580*'D8 Traffic'!AH134*CO2RatioNon2Rur-AJ580))","v":0},{"$f":"IF(AK1=\"\",\"\",IF(AK580=0,0,AK580*'D8 Traffic'!AI133*CO2RatioNon2Urb+AK580*'D8 Traffic'!AI134*CO2RatioNon2Rur-AK580))","v":0},{"$f":"IF(AL1=\"\",\"\",IF(AL580=0,0,AL580*'D8 Traffic'!AJ133*CO2RatioNon2Urb+AL580*'D8 Traffic'!AJ134*CO2RatioNon2Rur-AL580))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM580=0,0,AM580*'D8 Traffic'!AK133*CO2RatioNon2Urb+AM580*'D8 Traffic'!AK134*CO2RatioNon2Rur-AM580))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN580=0,0,AN580*'D8 Traffic'!AL133*CO2RatioNon2Urb+AN580*'D8 Traffic'!AL134*CO2RatioNon2Rur-AN580))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO580=0,0,AO580*'D8 Traffic'!AM133*CO2RatioNon2Urb+AO580*'D8 Traffic'!AM134*CO2RatioNon2Rur-AO580))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP580=0,0,AP580*'D8 Traffic'!AN133*CO2RatioNon2Urb+AP580*'D8 Traffic'!AN134*CO2RatioNon2Rur-AP580))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ580=0,0,AQ580*'D8 Traffic'!AO133*CO2RatioNon2Urb+AQ580*'D8 Traffic'!AO134*CO2RatioNon2Rur-AQ580))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR580=0,0,AR580*'D8 Traffic'!AP133*CO2RatioNon2Urb+AR580*'D8 Traffic'!AP134*CO2RatioNon2Rur-AR580))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS580=0,0,AS580*'D8 Traffic'!AQ133*CO2RatioNon2Urb+AS580*'D8 Traffic'!AQ134*CO2RatioNon2Rur-AS580))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT580=0,0,AT580*'D8 Traffic'!AR133*CO2RatioNon2Urb+AT580*'D8 Traffic'!AR134*CO2RatioNon2Rur-AT580))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU580=0,0,AU580*'D8 Traffic'!AS133*CO2RatioNon2Urb+AU580*'D8 Traffic'!AS134*CO2RatioNon2Rur-AU580))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV580=0,0,AV580*'D8 Traffic'!AT133*CO2RatioNon2Urb+AV580*'D8 Traffic'!AT134*CO2RatioNon2Rur-AV580))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW580=0,0,AW580*'D8 Traffic'!AU133*CO2RatioNon2Urb+AW580*'D8 Traffic'!AU134*CO2RatioNon2Rur-AW580))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX580=0,0,AX580*'D8 Traffic'!AV133*CO2RatioNon2Urb+AX580*'D8 Traffic'!AV134*CO2RatioNon2Rur-AX580))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY580=0,0,AY580*'D8 Traffic'!AW133*CO2RatioNon2Urb+AY580*'D8 Traffic'!AW134*CO2RatioNon2Rur-AY580))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ580=0,0,AZ580*'D8 Traffic'!AX133*CO2RatioNon2Urb+AZ580*'D8 Traffic'!AX134*CO2RatioNon2Rur-AZ580))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA580=0,0,BA580*'D8 Traffic'!AY133*CO2RatioNon2Urb+BA580*'D8 Traffic'!AY134*CO2RatioNon2Rur-BA580))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB580=0,0,BB580*'D8 Traffic'!AZ133*CO2RatioNon2Urb+BB580*'D8 Traffic'!AZ134*CO2RatioNon2Rur-BB580))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC580=0,0,BC580*'D8 Traffic'!BA133*CO2RatioNon2Urb+BC580*'D8 Traffic'!BA134*CO2RatioNon2Rur-BC580))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD580=0,0,BD580*'D8 Traffic'!BB133*CO2RatioNon2Urb+BD580*'D8 Traffic'!BB134*CO2RatioNon2Rur-BD580))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE580=0,0,BE580*'D8 Traffic'!BC133*CO2RatioNon2Urb+BE580*'D8 Traffic'!BC134*CO2RatioNon2Rur-BE580))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF580=0,0,BF580*'D8 Traffic'!BD133*CO2RatioNon2Urb+BF580*'D8 Traffic'!BD134*CO2RatioNon2Rur-BF580))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG580=0,0,BG580*'D8 Traffic'!BE133*CO2RatioNon2Urb+BG580*'D8 Traffic'!BE134*CO2RatioNon2Rur-BG580))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH580=0,0,BH580*'D8 Traffic'!BF133*CO2RatioNon2Urb+BH580*'D8 Traffic'!BF134*CO2RatioNon2Rur-BH580))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI580=0,0,BI580*'D8 Traffic'!BG133*CO2RatioNon2Urb+BI580*'D8 Traffic'!BG134*CO2RatioNon2Rur-BI580))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ580=0,0,BJ580*'D8 Traffic'!BH133*CO2RatioNon2Urb+BJ580*'D8 Traffic'!BH134*CO2RatioNon2Rur-BJ580))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK580=0,0,BK580*'D8 Traffic'!BI133*CO2RatioNon2Urb+BK580*'D8 Traffic'!BI134*CO2RatioNon2Rur-BK580))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL580=0,0,BL580*'D8 Traffic'!BJ133*CO2RatioNon2Urb+BL580*'D8 Traffic'!BJ134*CO2RatioNon2Rur-BL580))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM580=0,0,BM580*'D8 Traffic'!BK133*CO2RatioNon2Urb+BM580*'D8 Traffic'!BK134*CO2RatioNon2Rur-BM580))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN580=0,0,BN580*'D8 Traffic'!BL133*CO2RatioNon2Urb+BN580*'D8 Traffic'!BL134*CO2RatioNon2Rur-BN580))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO580=0,0,BO580*'D8 Traffic'!BM133*CO2RatioNon2Urb+BO580*'D8 Traffic'!BM134*CO2RatioNon2Rur-BO580))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H591:BO591)","v":0},null,{"$f":"IF(H572=\"\",\"\",SUM(H588:H590))","v":0},{"$f":"IF(I572=\"\",\"\",SUM(I588:I590))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H593:BO593)","v":0},null,{"$f":"IF(H1=\"\",\"\",'D8 Traffic'!F303)","v":0},{"$f":"IF(I1=\"\",\"\",'D8 Traffic'!G303)","v":0},{"$f":"IF(J1=\"\",\"\",'D8 Traffic'!H303)","v":0},{"$f":"IF(K1=\"\",\"\",'D8 Traffic'!I303)","v":0},{"$f":"IF(L1=\"\",\"\",'D8 Traffic'!J303)","v":0},{"$f":"IF(M1=\"\",\"\",'D8 Traffic'!K303)","v":0},{"$f":"IF(N1=\"\",\"\",'D8 Traffic'!L303)","v":0},{"$f":"IF(O1=\"\",\"\",'D8 Traffic'!M303)","v":0},{"$f":"IF(P1=\"\",\"\",'D8 Traffic'!N303)","v":0},{"$f":"IF(Q1=\"\",\"\",'D8 Traffic'!O303)","v":0},{"$f":"IF(R1=\"\",\"\",'D8 Traffic'!P303)","v":0},{"$f":"IF(S1=\"\",\"\",'D8 Traffic'!Q303)","v":0},{"$f":"IF(T1=\"\",\"\",'D8 Traffic'!R303)","v":0},{"$f":"IF(U1=\"\",\"\",'D8 Traffic'!S303)","v":0},{"$f":"IF(V1=\"\",\"\",'D8 Traffic'!T303)","v":0},{"$f":"IF(W1=\"\",\"\",'D8 Traffic'!U303)","v":0},{"$f":"IF(X1=\"\",\"\",'D8 Traffic'!V303)","v":0},{"$f":"IF(Y1=\"\",\"\",'D8 Traffic'!W303)","v":0},{"$f":"IF(Z1=\"\",\"\",'D8 Traffic'!X303)","v":0},{"$f":"IF(AA1=\"\",\"\",'D8 Traffic'!Y303)","v":0},{"$f":"IF(AB1=\"\",\"\",'D8 Traffic'!Z303)","v":0},{"$f":"IF(AC1=\"\",\"\",'D8 Traffic'!AA303)","v":0},{"$f":"IF(AD1=\"\",\"\",'D8 Traffic'!AB303)","v":0},{"$f":"IF(AE1=\"\",\"\",'D8 Traffic'!AC303)","v":0},{"$f":"IF(AF1=\"\",\"\",'D8 Traffic'!AD303)","v":0},{"$f":"IF(AG1=\"\",\"\",'D8 Traffic'!AE303)","v":0},{"$f":"IF(AH1=\"\",\"\",'D8 Traffic'!AF303)","v":0},{"$f":"IF(AI1=\"\",\"\",'D8 Traffic'!AG303)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D8 Traffic'!AH303)","v":0},{"$f":"IF(AK1=\"\",\"\",'D8 Traffic'!AI303)","v":0},{"$f":"IF(AL1=\"\",\"\",'D8 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D8 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D8 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D8 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D8 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D8 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D8 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D8 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D8 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D8 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D8 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D8 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D8 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D8 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D8 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D8 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D8 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D8 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D8 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D8 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D8 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D8 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D8 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D8 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D8 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D8 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D8 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D8 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D8 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D8 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"IF(H1=\"\",\"\",'D8 Traffic'!F331)","v":0},{"$f":"IF(I1=\"\",\"\",'D8 Traffic'!G331)","v":0},{"$f":"IF(J1=\"\",\"\",'D8 Traffic'!H331)","v":0},{"$f":"IF(K1=\"\",\"\",'D8 Traffic'!I331)","v":0},{"$f":"IF(L1=\"\",\"\",'D8 Traffic'!J331)","v":0},{"$f":"IF(M1=\"\",\"\",'D8 Traffic'!K331)","v":0},{"$f":"IF(N1=\"\",\"\",'D8 Traffic'!L331)","v":0},{"$f":"IF(O1=\"\",\"\",'D8 Traffic'!M331)","v":0},{"$f":"IF(P1=\"\",\"\",'D8 Traffic'!N331)","v":0},{"$f":"IF(Q1=\"\",\"\",'D8 Traffic'!O331)","v":0},{"$f":"IF(R1=\"\",\"\",'D8 Traffic'!P331)","v":0},{"$f":"IF(S1=\"\",\"\",'D8 Traffic'!Q331)","v":0},{"$f":"IF(T1=\"\",\"\",'D8 Traffic'!R331)","v":0},{"$f":"IF(U1=\"\",\"\",'D8 Traffic'!S331)","v":0},{"$f":"IF(V1=\"\",\"\",'D8 Traffic'!T331)","v":0},{"$f":"IF(W1=\"\",\"\",'D8 Traffic'!U331)","v":0},{"$f":"IF(X1=\"\",\"\",'D8 Traffic'!V331)","v":0},{"$f":"IF(Y1=\"\",\"\",'D8 Traffic'!W331)","v":0},{"$f":"IF(Z1=\"\",\"\",'D8 Traffic'!X331)","v":0},{"$f":"IF(AA1=\"\",\"\",'D8 Traffic'!Y331)","v":0},{"$f":"IF(AB1=\"\",\"\",'D8 Traffic'!Z331)","v":0},{"$f":"IF(AC1=\"\",\"\",'D8 Traffic'!AA331)","v":0},{"$f":"IF(AD1=\"\",\"\",'D8 Traffic'!AB331)","v":0},{"$f":"IF(AE1=\"\",\"\",'D8 Traffic'!AC331)","v":0},{"$f":"IF(AF1=\"\",\"\",'D8 Traffic'!AD331)","v":0},{"$f":"IF(AG1=\"\",\"\",'D8 Traffic'!AE331)","v":0},{"$f":"IF(AH1=\"\",\"\",'D8 Traffic'!AF331)","v":0},{"$f":"IF(AI1=\"\",\"\",'D8 Traffic'!AG331)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D8 Traffic'!AH331)","v":0},{"$f":"IF(AK1=\"\",\"\",'D8 Traffic'!AI331)","v":0},{"$f":"IF(AL1=\"\",\"\",'D8 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D8 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D8 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D8 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D8 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D8 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D8 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D8 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D8 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D8 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D8 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D8 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D8 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D8 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D8 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D8 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D8 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D8 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D8 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D8 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D8 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D8 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D8 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D8 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D8 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D8 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D8 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D8 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D8 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D8 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H595:BO595)","v":0},null,{"$f":"IF(H572=\"\",\"\",SUM(H593:H594))","v":0},{"$f":"IF(I572=\"\",\"\",SUM(I593:I594))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H597:BO597)","v":0},null,{"$f":"D8_aGVA_Base*1000","v":0},{"$f":"IF(I$1=\"\",\"\",H597*(1+GR!I522))","v":0},{"$f":"IF(J$1=\"\",\"\",I597*(1+GR!J522))","v":0},{"$f":"IF(K$1=\"\",\"\",J597*(1+GR!K522))","v":0},{"$f":"IF(L$1=\"\",\"\",K597*(1+GR!L522))","v":0},{"$f":"IF(M$1=\"\",\"\",L597*(1+GR!M522))","v":0},{"$f":"IF(N$1=\"\",\"\",M597*(1+GR!N522))","v":0},{"$f":"IF(O$1=\"\",\"\",N597*(1+GR!O522))","v":0},{"$f":"IF(P$1=\"\",\"\",O597*(1+GR!P522))","v":0},{"$f":"IF(Q$1=\"\",\"\",P597*(1+GR!Q522))","v":0},{"$f":"IF(R$1=\"\",\"\",Q597*(1+GR!R522))","v":0},{"$f":"IF(S$1=\"\",\"\",R597*(1+GR!S522))","v":0},{"$f":"IF(T$1=\"\",\"\",S597*(1+GR!T522))","v":0},{"$f":"IF(U$1=\"\",\"\",T597*(1+GR!U522))","v":0},{"$f":"IF(V$1=\"\",\"\",U597*(1+GR!V522))","v":0},{"$f":"IF(W$1=\"\",\"\",V597*(1+GR!W522))","v":0},{"$f":"IF(X$1=\"\",\"\",W597*(1+GR!X522))","v":0},{"$f":"IF(Y$1=\"\",\"\",X597*(1+GR!Y522))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y597*(1+GR!Z522))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z597*(1+GR!AA522))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA597*(1+GR!AB522))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB597*(1+GR!AC522))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC597*(1+GR!AD522))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD597*(1+GR!AE522))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE597*(1+GR!AF522))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF597*(1+GR!AG522))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG597*(1+GR!AH522))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH597*(1+GR!AI522))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI597*(1+GR!AJ522))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ597*(1+GR!AK522))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK597*(1+GR!AL522))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL597*(1+GR!AM522))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM597*(1+GR!AN522))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN597*(1+GR!AO522))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO597*(1+GR!AP522))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP597*(1+GR!AQ522))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ597*(1+GR!AR522))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR597*(1+GR!AS522))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS597*(1+GR!AT522))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT597*(1+GR!AU522))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU597*(1+GR!AV522))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV597*(1+GR!AW522))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW597*(1+GR!AX522))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX597*(1+GR!AY522))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY597*(1+GR!AZ522))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ597*(1+GR!BA522))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA597*(1+GR!BB522))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB597*(1+GR!BC522))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC597*(1+GR!BD522))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD597*(1+GR!BE522))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE597*(1+GR!BF522))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF597*(1+GR!BG522))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG597*(1+GR!BH522))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH597*(1+GR!BI522))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI597*(1+GR!BJ522))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ597*(1+GR!BK522))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK597*(1+GR!BL522))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL597*(1+GR!BM522))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM597*(1+GR!BN522))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN597*(1+GR!BO522))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H597*1000)/H603,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I597*1000)/I603,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J597*1000)/J603,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H599:BO599)","v":0},null,{"$f":"D8_TaxReceip_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H599*(1+GR!I524))","v":0},{"$f":"IF(J$1=\"\",\"\",I599*(1+GR!J524))","v":0},{"$f":"IF(K$1=\"\",\"\",J599*(1+GR!K524))","v":0},{"$f":"IF(L$1=\"\",\"\",K599*(1+GR!L524))","v":0},{"$f":"IF(M$1=\"\",\"\",L599*(1+GR!M524))","v":0},{"$f":"IF(N$1=\"\",\"\",M599*(1+GR!N524))","v":0},{"$f":"IF(O$1=\"\",\"\",N599*(1+GR!O524))","v":0},{"$f":"IF(P$1=\"\",\"\",O599*(1+GR!P524))","v":0},{"$f":"IF(Q$1=\"\",\"\",P599*(1+GR!Q524))","v":0},{"$f":"IF(R$1=\"\",\"\",Q599*(1+GR!R524))","v":0},{"$f":"IF(S$1=\"\",\"\",R599*(1+GR!S524))","v":0},{"$f":"IF(T$1=\"\",\"\",S599*(1+GR!T524))","v":0},{"$f":"IF(U$1=\"\",\"\",T599*(1+GR!U524))","v":0},{"$f":"IF(V$1=\"\",\"\",U599*(1+GR!V524))","v":0},{"$f":"IF(W$1=\"\",\"\",V599*(1+GR!W524))","v":0},{"$f":"IF(X$1=\"\",\"\",W599*(1+GR!X524))","v":0},{"$f":"IF(Y$1=\"\",\"\",X599*(1+GR!Y524))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y599*(1+GR!Z524))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z599*(1+GR!AA524))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA599*(1+GR!AB524))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB599*(1+GR!AC524))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC599*(1+GR!AD524))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD599*(1+GR!AE524))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE599*(1+GR!AF524))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF599*(1+GR!AG524))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG599*(1+GR!AH524))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH599*(1+GR!AI524))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI599*(1+GR!AJ524))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ599*(1+GR!AK524))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK599*(1+GR!AL524))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL599*(1+GR!AM524))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM599*(1+GR!AN524))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN599*(1+GR!AO524))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO599*(1+GR!AP524))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP599*(1+GR!AQ524))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ599*(1+GR!AR524))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR599*(1+GR!AS524))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS599*(1+GR!AT524))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT599*(1+GR!AU524))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU599*(1+GR!AV524))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV599*(1+GR!AW524))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW599*(1+GR!AX524))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX599*(1+GR!AY524))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY599*(1+GR!AZ524))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ599*(1+GR!BA524))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA599*(1+GR!BB524))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB599*(1+GR!BC524))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC599*(1+GR!BD524))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD599*(1+GR!BE524))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE599*(1+GR!BF524))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF599*(1+GR!BG524))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG599*(1+GR!BH524))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH599*(1+GR!BI524))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI599*(1+GR!BJ524))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ599*(1+GR!BK524))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK599*(1+GR!BL524))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL599*(1+GR!BM524))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM599*(1+GR!BN524))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN599*(1+GR!BO524))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H600:BO600),0)","v":0},null,{"$f":"D8_VAT_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H600*(1+GR!I525))","v":0},{"$f":"IF(J$1=\"\",\"\",I600*(1+GR!J525))","v":0},{"$f":"IF(K$1=\"\",\"\",J600*(1+GR!K525))","v":0},{"$f":"IF(L$1=\"\",\"\",K600*(1+GR!L525))","v":0},{"$f":"IF(M$1=\"\",\"\",L600*(1+GR!M525))","v":0},{"$f":"IF(N$1=\"\",\"\",M600*(1+GR!N525))","v":0},{"$f":"IF(O$1=\"\",\"\",N600*(1+GR!O525))","v":0},{"$f":"IF(P$1=\"\",\"\",O600*(1+GR!P525))","v":0},{"$f":"IF(Q$1=\"\",\"\",P600*(1+GR!Q525))","v":0},{"$f":"IF(R$1=\"\",\"\",Q600*(1+GR!R525))","v":0},{"$f":"IF(S$1=\"\",\"\",R600*(1+GR!S525))","v":0},{"$f":"IF(T$1=\"\",\"\",S600*(1+GR!T525))","v":0},{"$f":"IF(U$1=\"\",\"\",T600*(1+GR!U525))","v":0},{"$f":"IF(V$1=\"\",\"\",U600*(1+GR!V525))","v":0},{"$f":"IF(W$1=\"\",\"\",V600*(1+GR!W525))","v":0},{"$f":"IF(X$1=\"\",\"\",W600*(1+GR!X525))","v":0},{"$f":"IF(Y$1=\"\",\"\",X600*(1+GR!Y525))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y600*(1+GR!Z525))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z600*(1+GR!AA525))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA600*(1+GR!AB525))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB600*(1+GR!AC525))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC600*(1+GR!AD525))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD600*(1+GR!AE525))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE600*(1+GR!AF525))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF600*(1+GR!AG525))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG600*(1+GR!AH525))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH600*(1+GR!AI525))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI600*(1+GR!AJ525))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ600*(1+GR!AK525))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK600*(1+GR!AL525))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL600*(1+GR!AM525))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM600*(1+GR!AN525))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN600*(1+GR!AO525))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO600*(1+GR!AP525))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP600*(1+GR!AQ525))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ600*(1+GR!AR525))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR600*(1+GR!AS525))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS600*(1+GR!AT525))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT600*(1+GR!AU525))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU600*(1+GR!AV525))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV600*(1+GR!AW525))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW600*(1+GR!AX525))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX600*(1+GR!AY525))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY600*(1+GR!AZ525))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ600*(1+GR!BA525))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA600*(1+GR!BB525))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB600*(1+GR!BC525))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC600*(1+GR!BD525))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD600*(1+GR!BE525))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE600*(1+GR!BF525))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF600*(1+GR!BG525))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG600*(1+GR!BH525))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH600*(1+GR!BI525))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI600*(1+GR!BJ525))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ600*(1+GR!BK525))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK600*(1+GR!BL525))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL600*(1+GR!BM525))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM600*(1+GR!BN525))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN600*(1+GR!BO525))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H601:BO601)","v":0},null,{"$f":"D8_NIC_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H601*(1+GR!I526))","v":0},{"$f":"IF(J$1=\"\",\"\",I601*(1+GR!J526))","v":0},{"$f":"IF(K$1=\"\",\"\",J601*(1+GR!K526))","v":0},{"$f":"IF(L$1=\"\",\"\",K601*(1+GR!L526))","v":0},{"$f":"IF(M$1=\"\",\"\",L601*(1+GR!M526))","v":0},{"$f":"IF(N$1=\"\",\"\",M601*(1+GR!N526))","v":0},{"$f":"IF(O$1=\"\",\"\",N601*(1+GR!O526))","v":0},{"$f":"IF(P$1=\"\",\"\",O601*(1+GR!P526))","v":0},{"$f":"IF(Q$1=\"\",\"\",P601*(1+GR!Q526))","v":0},{"$f":"IF(R$1=\"\",\"\",Q601*(1+GR!R526))","v":0},{"$f":"IF(S$1=\"\",\"\",R601*(1+GR!S526))","v":0},{"$f":"IF(T$1=\"\",\"\",S601*(1+GR!T526))","v":0},{"$f":"IF(U$1=\"\",\"\",T601*(1+GR!U526))","v":0},{"$f":"IF(V$1=\"\",\"\",U601*(1+GR!V526))","v":0},{"$f":"IF(W$1=\"\",\"\",V601*(1+GR!W526))","v":0},{"$f":"IF(X$1=\"\",\"\",W601*(1+GR!X526))","v":0},{"$f":"IF(Y$1=\"\",\"\",X601*(1+GR!Y526))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y601*(1+GR!Z526))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z601*(1+GR!AA526))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA601*(1+GR!AB526))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB601*(1+GR!AC526))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC601*(1+GR!AD526))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD601*(1+GR!AE526))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE601*(1+GR!AF526))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF601*(1+GR!AG526))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG601*(1+GR!AH526))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH601*(1+GR!AI526))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI601*(1+GR!AJ526))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ601*(1+GR!AK526))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK601*(1+GR!AL526))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL601*(1+GR!AM526))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM601*(1+GR!AN526))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN601*(1+GR!AO526))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO601*(1+GR!AP526))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP601*(1+GR!AQ526))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ601*(1+GR!AR526))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR601*(1+GR!AS526))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS601*(1+GR!AT526))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT601*(1+GR!AU526))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU601*(1+GR!AV526))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV601*(1+GR!AW526))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW601*(1+GR!AX526))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX601*(1+GR!AY526))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY601*(1+GR!AZ526))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ601*(1+GR!BA526))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA601*(1+GR!BB526))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB601*(1+GR!BC526))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC601*(1+GR!BD526))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD601*(1+GR!BE526))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE601*(1+GR!BF526))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF601*(1+GR!BG526))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG601*(1+GR!BH526))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH601*(1+GR!BI526))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI601*(1+GR!BJ526))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ601*(1+GR!BK526))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK601*(1+GR!BL526))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL601*(1+GR!BM526))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM601*(1+GR!BN526))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN601*(1+GR!BO526))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H602:BO602),0)","v":0},null,{"$f":"SUM(H599:H601)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I599:I601))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J599:J601))","v":0},{"$f":"IF(K$1=\"\",\"\",SUM(K599:K601))","v":0},{"$f":"IF(L$1=\"\",\"\",SUM(L599:L601))","v":0},{"$f":"IF(M$1=\"\",\"\",SUM(M599:M601))","v":0},{"$f":"IF(N$1=\"\",\"\",SUM(N599:N601))","v":0},{"$f":"IF(O$1=\"\",\"\",SUM(O599:O601))","v":0},{"$f":"IF(P$1=\"\",\"\",SUM(P599:P601))","v":0},{"$f":"IF(Q$1=\"\",\"\",SUM(Q599:Q601))","v":0},{"$f":"IF(R$1=\"\",\"\",SUM(R599:R601))","v":0},{"$f":"IF(S$1=\"\",\"\",SUM(S599:S601))","v":0},{"$f":"IF(T$1=\"\",\"\",SUM(T599:T601))","v":0},{"$f":"IF(U$1=\"\",\"\",SUM(U599:U601))","v":0},{"$f":"IF(V$1=\"\",\"\",SUM(V599:V601))","v":0},{"$f":"IF(W$1=\"\",\"\",SUM(W599:W601))","v":0},{"$f":"IF(X$1=\"\",\"\",SUM(X599:X601))","v":0},{"$f":"IF(Y$1=\"\",\"\",SUM(Y599:Y601))","v":0},{"$f":"IF(Z$1=\"\",\"\",SUM(Z599:Z601))","v":0},{"$f":"IF(AA$1=\"\",\"\",SUM(AA599:AA601))","v":0},{"$f":"IF(AB$1=\"\",\"\",SUM(AB599:AB601))","v":0},{"$f":"IF(AC$1=\"\",\"\",SUM(AC599:AC601))","v":0},{"$f":"IF(AD$1=\"\",\"\",SUM(AD599:AD601))","v":0},{"$f":"IF(AE$1=\"\",\"\",SUM(AE599:AE601))","v":0},{"$f":"IF(AF$1=\"\",\"\",SUM(AF599:AF601))","v":0},{"$f":"IF(AG$1=\"\",\"\",SUM(AG599:AG601))","v":0},{"$f":"IF(AH$1=\"\",\"\",SUM(AH599:AH601))","v":0},{"$f":"IF(AI$1=\"\",\"\",SUM(AI599:AI601))","v":0},{"$f":"IF(AJ$1=\"\",\"\",SUM(AJ599:AJ601))","v":0},0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D8_Employ_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H603*(1+GR!I528))","v":0},{"$f":"IF(J$1=\"\",\"\",I603*(1+GR!J528))","v":0},{"$f":"IF(K$1=\"\",\"\",J603*(1+GR!K528))","v":0},{"$f":"IF(L$1=\"\",\"\",K603*(1+GR!L528))","v":0},{"$f":"IF(M$1=\"\",\"\",L603*(1+GR!M528))","v":0},{"$f":"IF(N$1=\"\",\"\",M603*(1+GR!N528))","v":0},{"$f":"IF(O$1=\"\",\"\",N603*(1+GR!O528))","v":0},{"$f":"IF(P$1=\"\",\"\",O603*(1+GR!P528))","v":0},{"$f":"IF(Q$1=\"\",\"\",P603*(1+GR!Q528))","v":0},{"$f":"IF(R$1=\"\",\"\",Q603*(1+GR!R528))","v":0},{"$f":"IF(S$1=\"\",\"\",R603*(1+GR!S528))","v":0},{"$f":"IF(T$1=\"\",\"\",S603*(1+GR!T528))","v":0},{"$f":"IF(U$1=\"\",\"\",T603*(1+GR!U528))","v":0},{"$f":"IF(V$1=\"\",\"\",U603*(1+GR!V528))","v":0},{"$f":"IF(W$1=\"\",\"\",V603*(1+GR!W528))","v":0},{"$f":"IF(X$1=\"\",\"\",W603*(1+GR!X528))","v":0},{"$f":"IF(Y$1=\"\",\"\",X603*(1+GR!Y528))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y603*(1+GR!Z528))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z603*(1+GR!AA528))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA603*(1+GR!AB528))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB603*(1+GR!AC528))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC603*(1+GR!AD528))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD603*(1+GR!AE528))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE603*(1+GR!AF528))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF603*(1+GR!AG528))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG603*(1+GR!AH528))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH603*(1+GR!AI528))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI603*(1+GR!AJ528))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ603*(1+GR!AK528))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK603*(1+GR!AL528))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL603*(1+GR!AM528))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM603*(1+GR!AN528))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN603*(1+GR!AO528))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO603*(1+GR!AP528))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP603*(1+GR!AQ528))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ603*(1+GR!AR528))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR603*(1+GR!AS528))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS603*(1+GR!AT528))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT603*(1+GR!AU528))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU603*(1+GR!AV528))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV603*(1+GR!AW528))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW603*(1+GR!AX528))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX603*(1+GR!AY528))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY603*(1+GR!AZ528))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ603*(1+GR!BA528))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA603*(1+GR!BB528))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB603*(1+GR!BC528))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC603*(1+GR!BD528))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD603*(1+GR!BE528))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE603*(1+GR!BF528))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF603*(1+GR!BG528))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG603*(1+GR!BH528))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH603*(1+GR!BI528))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI603*(1+GR!BJ528))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ603*(1+GR!BK528))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK603*(1+GR!BL528))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL603*(1+GR!BM528))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM603*(1+GR!BN528))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN603*(1+GR!BO528))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H604:BO604)","v":0},null,{"$f":"IF(H572=\"\",\"\",SUM(H597,H599:H601))","v":0},{"$f":"IF(I572=\"\",\"\",SUM(I597,I599:I601))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D8_Name=\"\",\"\",\"Discounted costs for \" & D8_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H572","v":2020},{"$f":"I572","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK572","v":2049},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H610:BO610)","v":0},null,{"$f":"H575","v":0},{"$f":"IF(I$1=\"\",\"\",I575/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J575/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K575/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L575/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M575/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N575/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O575/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P575/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q575/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R575/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S575/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T575/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U575/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V575/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W575/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X575/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y575/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z575/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA575/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB575/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC575/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD575/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE575/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF575/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG575/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH575/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI575/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ575/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK575/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL575/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM575/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN575/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO575/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP575/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ575/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR575/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS575/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT575/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU575/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV575/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW575/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX575/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY575/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ575/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA575/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB575/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC575/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD575/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE575/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF575/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG575/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH575/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI575/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ575/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK575/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL575/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM575/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN575/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO575/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H576=\"\",\"\",H576)","v":""},{"$f":"IF(I576=\"\",\"\",I576)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H613:BO613)","v":0},null,{"$f":"H578","v":0},{"$f":"IF(I$1=\"\",\"\",I578/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J578/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K578/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L578/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M578/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N578/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O578/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P578/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q578/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R578/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S578/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T578/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U578/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V578/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W578/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X578/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y578/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z578/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA578/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB578/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC578/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD578/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE578/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF578/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG578/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH578/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI578/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ578/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK578/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL578/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM578/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN578/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO578/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP578/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ578/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR578/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS578/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT578/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU578/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV578/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW578/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX578/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY578/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ578/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA578/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB578/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC578/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD578/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE578/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF578/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG578/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH578/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI578/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ578/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK578/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL578/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM578/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN578/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO578/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I579/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J579/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K579/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L579/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M579/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N579/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O579/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P579/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q579/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R579/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S579/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T579/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U579/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V579/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W579/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X579/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y579/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z579/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA579/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB579/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC579/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD579/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE579/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF579/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG579/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH579/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI579/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ579/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK579/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL579/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM579/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN579/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO579/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP579/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ579/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR579/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS579/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT579/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU579/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV579/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW579/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX579/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY579/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ579/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA579/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB579/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC579/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD579/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE579/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF579/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG579/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH579/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI579/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ579/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK579/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL579/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM579/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN579/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO579/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I580/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J580/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K580/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L580/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M580/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N580/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O580/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P580/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q580/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R580/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S580/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T580/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U580/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V580/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W580/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X580/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y580/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z580/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA580/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB580/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC580/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD580/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE580/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF580/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG580/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH580/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI580/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ580/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK580/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL580/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM580/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN580/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO580/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP580/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ580/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR580/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS580/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT580/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU580/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV580/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW580/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX580/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY580/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ580/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA580/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB580/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC580/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD580/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE580/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF580/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG580/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH580/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI580/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ580/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK580/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL580/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM580/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN580/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO580/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I581/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J581/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K581/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L581/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M581/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N581/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O581/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P581/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q581/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R581/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S581/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T581/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U581/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V581/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W581/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X581/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y581/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z581/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA581/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB581/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC581/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD581/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE581/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF581/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG581/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH581/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI581/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ581/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK581/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL581/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM581/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN581/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO581/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP581/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ581/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR581/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS581/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT581/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU581/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV581/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW581/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX581/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY581/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ581/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA581/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB581/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC581/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD581/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE581/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF581/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG581/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH581/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI581/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ581/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK581/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL581/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM581/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN581/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO581/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I582/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J582/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K582/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L582/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M582/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N582/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O582/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P582/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q582/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R582/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S582/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T582/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U582/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V582/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W582/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X582/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y582/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z582/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA582/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB582/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC582/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD582/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE582/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF582/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG582/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH582/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI582/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ582/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK582/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL582/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM582/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN582/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO582/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP582/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ582/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR582/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS582/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT582/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU582/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV582/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW582/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX582/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY582/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ582/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA582/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB582/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC582/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD582/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE582/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF582/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG582/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH582/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI582/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ582/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK582/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL582/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM582/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN582/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO582/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I583/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J583/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K583/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L583/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M583/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N583/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O583/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P583/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q583/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R583/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S583/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T583/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U583/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V583/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W583/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X583/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y583/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z583/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA583/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB583/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC583/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD583/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE583/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF583/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG583/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH583/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI583/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ583/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK583/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL583/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM583/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN583/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO583/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP583/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ583/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR583/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS583/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT583/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU583/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV583/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW583/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX583/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY583/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ583/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA583/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB583/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC583/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD583/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE583/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF583/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG583/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH583/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI583/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ583/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK583/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL583/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM583/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN583/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO583/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I584/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J584/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K584/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L584/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M584/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N584/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O584/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P584/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q584/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R584/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S584/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T584/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U584/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V584/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W584/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X584/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y584/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z584/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA584/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB584/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC584/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD584/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE584/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF584/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG584/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH584/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI584/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ584/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK584/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL584/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM584/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN584/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO584/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP584/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ584/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR584/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS584/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT584/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU584/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV584/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW584/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX584/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY584/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ584/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA584/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB584/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC584/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD584/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE584/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF584/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG584/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH584/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI584/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ584/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK584/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL584/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM584/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN584/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO584/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I585/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J585/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K585/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L585/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M585/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N585/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O585/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P585/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q585/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R585/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S585/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T585/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U585/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V585/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W585/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X585/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y585/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z585/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA585/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB585/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC585/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD585/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE585/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF585/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG585/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH585/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI585/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ585/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK585/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL585/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM585/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN585/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO585/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP585/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ585/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR585/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS585/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT585/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU585/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV585/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW585/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX585/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY585/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ585/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA585/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB585/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC585/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD585/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE585/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF585/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG585/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH585/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI585/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ585/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK585/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL585/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM585/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN585/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO585/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H607=\"\",\"\",SUM(H613:H620))","v":0},{"$f":"IF(I607=\"\",\"\",SUM(I613:I620))","v":0},{"$f":"IF(J607=\"\",\"\",SUM(J613:J620))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H623:BO623)","v":0},null,{"$f":"H588","v":0},{"$f":"IF(I$1=\"\",\"\",I588/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J588/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K588/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L588/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M588/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N588/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O588/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P588/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q588/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R588/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S588/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T588/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U588/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V588/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W588/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X588/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y588/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z588/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA588/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB588/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC588/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD588/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE588/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF588/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG588/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH588/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI588/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ588/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK588/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL588/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM588/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN588/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO588/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP588/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ588/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR588/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS588/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT588/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU588/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV588/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW588/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX588/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY588/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ588/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA588/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB588/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC588/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD588/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE588/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF588/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG588/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH588/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI588/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ588/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK588/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL588/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM588/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN588/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO588/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H624:BO624)","v":0},null,{"$f":"H589","v":0},{"$f":"IF(I$1=\"\",\"\",I589/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J589/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K589/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L589/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M589/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N589/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O589/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P589/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q589/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R589/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S589/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T589/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U589/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V589/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W589/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X589/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y589/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z589/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA589/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB589/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC589/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD589/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE589/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF589/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG589/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH589/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI589/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ589/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK589/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL589/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM589/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN589/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO589/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP589/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ589/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR589/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS589/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT589/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU589/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV589/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW589/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX589/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY589/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ589/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA589/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB589/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC589/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD589/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE589/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF589/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG589/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH589/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI589/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ589/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK589/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL589/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM589/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN589/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO589/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H625:BO625)","v":0},null,{"$f":"H590","v":0},{"$f":"IF(I$1=\"\",\"\",I590/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J590/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K590/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L590/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M590/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N590/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O590/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P590/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q590/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R590/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S590/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T590/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U590/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V590/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W590/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X590/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y590/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z590/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA590/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB590/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC590/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD590/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE590/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF590/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG590/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH590/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI590/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ590/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK590/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL590/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM590/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN590/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO590/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP590/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ590/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR590/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS590/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT590/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU590/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV590/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW590/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX590/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY590/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ590/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA590/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB590/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC590/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD590/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE590/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF590/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG590/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH590/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI590/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ590/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK590/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL590/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM590/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN590/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO590/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H626:BO626)","v":0},null,{"$f":"IF(H607=\"\",\"\",SUM(H623:H625))","v":0},{"$f":"IF(I607=\"\",\"\",SUM(I623:I625))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H628:BO628)","v":0},null,{"$f":"H593","v":0},{"$f":"IF(I$1=\"\",\"\",I593/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J593/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K593/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L593/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M593/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N593/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O593/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P593/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q593/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R593/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S593/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T593/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U593/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V593/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W593/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X593/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y593/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z593/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA593/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB593/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC593/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD593/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE593/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF593/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG593/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH593/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI593/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ593/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK593/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL593/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM593/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN593/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO593/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP593/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ593/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR593/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS593/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT593/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU593/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV593/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW593/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX593/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY593/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ593/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA593/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB593/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC593/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD593/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE593/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF593/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG593/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH593/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI593/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ593/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK593/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL593/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM593/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN593/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO593/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"H594","v":0},{"$f":"IF(I$1=\"\",\"\",I594/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J594/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K594/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L594/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M594/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N594/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O594/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P594/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q594/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R594/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S594/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T594/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U594/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V594/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W594/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X594/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y594/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z594/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA594/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB594/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC594/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD594/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE594/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF594/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG594/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH594/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI594/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ594/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK594/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL594/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM594/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN594/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO594/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP594/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ594/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR594/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS594/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT594/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU594/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV594/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW594/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX594/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY594/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ594/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA594/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB594/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC594/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD594/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE594/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF594/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG594/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH594/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI594/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ594/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK594/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL594/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM594/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN594/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO594/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H630:BO630)","v":0},null,{"$f":"IF(H607=\"\",\"\",SUM(H628:H629))","v":0},{"$f":"IF(I607=\"\",\"\",SUM(I628:I629))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H632:BO632)","v":0},null,{"$f":"H597","v":0},{"$f":"IF(I$1=\"\",\"\",I597/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J597/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K597/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L597/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M597/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N597/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O597/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P597/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q597/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R597/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S597/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T597/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U597/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V597/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W597/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X597/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y597/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z597/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA597/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB597/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC597/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD597/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE597/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF597/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG597/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH597/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI597/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ597/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK597/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL597/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM597/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN597/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO597/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP597/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ597/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR597/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS597/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT597/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU597/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV597/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW597/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX597/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY597/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ597/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA597/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB597/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC597/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD597/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE597/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF597/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG597/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH597/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI597/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ597/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK597/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL597/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM597/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN597/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO597/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H632*1000)/H638,\"\")","v":""},{"$f":"IFERROR((I632*1000)/I638,\"\")","v":""},{"$f":"IFERROR((J632*1000)/J638,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H634:BO634)","v":0},null,{"$f":"H599","v":0},{"$f":"IF(I$1=\"\",\"\",I599/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J599/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K599/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L599/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M599/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N599/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O599/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P599/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q599/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R599/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S599/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T599/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U599/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V599/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W599/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X599/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y599/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z599/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA599/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB599/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC599/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD599/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE599/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF599/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG599/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH599/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI599/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ599/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK599/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL599/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM599/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN599/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO599/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP599/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ599/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR599/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS599/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT599/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU599/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV599/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW599/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX599/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY599/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ599/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA599/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB599/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC599/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD599/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE599/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF599/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG599/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH599/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI599/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ599/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK599/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL599/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM599/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN599/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO599/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H635:BO635),0)","v":0},null,{"$f":"H600","v":0},{"$f":"IF(I$1=\"\",\"\",I600/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J600/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K600/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L600/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M600/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N600/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O600/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P600/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q600/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R600/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S600/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T600/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U600/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V600/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W600/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X600/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y600/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z600/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA600/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB600/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC600/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD600/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE600/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF600/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG600/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH600/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI600/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ600/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK600/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL600/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM600/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN600/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO600/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP600/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ600/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR600/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS600/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT600/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU600/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV600/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW600/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX600/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY600/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ600/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA600/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB600/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC600/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD600/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE600/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF600/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG600/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH600/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI600/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ600/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK600/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL600/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM600/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN600/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO600/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H636:BO636)","v":0},null,{"$f":"H601","v":0},{"$f":"IF(I$1=\"\",\"\",I601/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J601/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K601/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L601/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M601/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N601/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O601/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P601/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q601/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R601/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S601/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T601/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U601/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V601/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W601/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X601/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y601/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z601/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA601/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB601/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC601/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD601/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE601/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF601/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG601/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH601/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI601/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ601/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK601/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL601/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM601/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN601/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO601/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP601/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ601/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR601/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS601/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT601/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU601/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV601/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW601/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX601/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY601/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ601/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA601/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB601/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC601/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD601/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE601/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF601/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG601/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH601/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI601/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ601/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK601/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL601/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM601/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN601/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO601/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H637:BO637),0)","v":0},null,{"$f":"SUM(H634:H636)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I634:I636))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J634:J636))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H603","v":0},{"$f":"I603","v":0},{"$f":"J603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H639:BO639)","v":0},null,{"$f":"IF(H607=\"\",\"\",SUM(H632,H634:H636))","v":0},{"$f":"IF(I607=\"\",\"\",SUM(I632,I634:I636))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D9_Name=\"\",\"\",\"Undiscounted costs for \" & D9_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H607","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H646:BO646)","v":0}]
[null,null,null,"Percentage in poor condition","%"]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H649:BO649)","v":0}]
[null,null,null,"Travel time","£ k",0]
[null,null,null,"Carbon (vehicle fuel)","£ k",0]
[null,null,null,"Roadworks Accidents","£ k",0]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0]
[null,null,null,"Roadworks time delays","£ k",0]
[null,null,null,"Accidents","£ k",0]
[null,null,null,"Carbon (Embodied in materials)","£ k",0]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H643=\"\",\"\",SUM(H649:H656))","v":0},{"$f":"IF(I643=\"\",\"\",SUM(I649:I656))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H659:BO659)","v":0},null,{"$f":"'D9 Traffic'!F131","v":0},{"$f":"'D9 Traffic'!G131","v":0},{"$f":"'D9 Traffic'!H131","v":0},{"$f":"'D9 Traffic'!I131","v":0},{"$f":"'D9 Traffic'!J131","v":0},{"$f":"'D9 Traffic'!K131","v":0},{"$f":"'D9 Traffic'!L131","v":0},{"$f":"'D9 Traffic'!M131","v":0},{"$f":"'D9 Traffic'!N131","v":0},{"$f":"'D9 Traffic'!O131","v":0},{"$f":"'D9 Traffic'!P131","v":0},{"$f":"'D9 Traffic'!Q131","v":0},{"$f":"'D9 Traffic'!R131","v":0},{"$f":"'D9 Traffic'!S131","v":0},{"$f":"'D9 Traffic'!T131","v":0},{"$f":"'D9 Traffic'!U131","v":0},{"$f":"'D9 Traffic'!V131","v":0},{"$f":"'D9 Traffic'!W131","v":0},{"$f":"'D9 Traffic'!X131","v":0},{"$f":"'D9 Traffic'!Y131","v":0},{"$f":"'D9 Traffic'!Z131","v":0},{"$f":"'D9 Traffic'!AA131","v":0},{"$f":"'D9 Traffic'!AB131","v":0},{"$f":"'D9 Traffic'!AC131","v":0},{"$f":"'D9 Traffic'!AD131","v":0},{"$f":"'D9 Traffic'!AE131","v":0},{"$f":"'D9 Traffic'!AF131","v":0},{"$f":"'D9 Traffic'!AG131","v":0},{"$f":"'D9 Traffic'!AH131","v":0},{"$f":"'D9 Traffic'!AI131","v":0},{"$f":"'D9 Traffic'!AJ131","v":""},{"$f":"'D9 Traffic'!AK131","v":""},{"$f":"'D9 Traffic'!AL131","v":""},{"$f":"'D9 Traffic'!AM131","v":""},{"$f":"'D9 Traffic'!AN131","v":""},{"$f":"'D9 Traffic'!AO131","v":""},{"$f":"'D9 Traffic'!AP131","v":""},{"$f":"'D9 Traffic'!AQ131","v":""},{"$f":"'D9 Traffic'!AR131","v":""},{"$f":"'D9 Traffic'!AS131","v":""},{"$f":"'D9 Traffic'!AT131","v":""},{"$f":"'D9 Traffic'!AU131","v":""},{"$f":"'D9 Traffic'!AV131","v":""},{"$f":"'D9 Traffic'!AW131","v":""},{"$f":"'D9 Traffic'!AX131","v":""},{"$f":"'D9 Traffic'!AY131","v":""},{"$f":"'D9 Traffic'!AZ131","v":""},{"$f":"'D9 Traffic'!BA131","v":""},{"$f":"'D9 Traffic'!BB131","v":""},{"$f":"'D9 Traffic'!BC131","v":""},{"$f":"'D9 Traffic'!BD131","v":""},{"$f":"'D9 Traffic'!BE131","v":""},{"$f":"'D9 Traffic'!BF131","v":""},{"$f":"'D9 Traffic'!BG131","v":""},{"$f":"'D9 Traffic'!BH131","v":""},{"$f":"'D9 Traffic'!BI131","v":""},{"$f":"'D9 Traffic'!BJ131","v":""},{"$f":"'D9 Traffic'!BK131","v":""},{"$f":"'D9 Traffic'!BL131","v":""},{"$f":"'D9 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H660:BO660)","v":0},null,{"$f":"'D9 Traffic'!F276","v":0},{"$f":"'D9 Traffic'!G276","v":0},{"$f":"'D9 Traffic'!H276","v":0},{"$f":"'D9 Traffic'!I276","v":0},{"$f":"'D9 Traffic'!J276","v":0},{"$f":"'D9 Traffic'!K276","v":0},{"$f":"'D9 Traffic'!L276","v":0},{"$f":"'D9 Traffic'!M276","v":0},{"$f":"'D9 Traffic'!N276","v":0},{"$f":"'D9 Traffic'!O276","v":0},{"$f":"'D9 Traffic'!P276","v":0},{"$f":"'D9 Traffic'!Q276","v":0},{"$f":"'D9 Traffic'!R276","v":0},{"$f":"'D9 Traffic'!S276","v":0},{"$f":"'D9 Traffic'!T276","v":0},{"$f":"'D9 Traffic'!U276","v":0},{"$f":"'D9 Traffic'!V276","v":0},{"$f":"'D9 Traffic'!W276","v":0},{"$f":"'D9 Traffic'!X276","v":0},{"$f":"'D9 Traffic'!Y276","v":0},{"$f":"'D9 Traffic'!Z276","v":0},{"$f":"'D9 Traffic'!AA276","v":0},{"$f":"'D9 Traffic'!AB276","v":0},{"$f":"'D9 Traffic'!AC276","v":0},{"$f":"'D9 Traffic'!AD276","v":0},{"$f":"'D9 Traffic'!AE276","v":0},{"$f":"'D9 Traffic'!AF276","v":0},{"$f":"'D9 Traffic'!AG276","v":0},{"$f":"'D9 Traffic'!AH276","v":0},{"$f":"'D9 Traffic'!AI276","v":0},{"$f":"'D9 Traffic'!AJ276","v":""},{"$f":"'D9 Traffic'!AK276","v":""},{"$f":"'D9 Traffic'!AL276","v":""},{"$f":"'D9 Traffic'!AM276","v":""},{"$f":"'D9 Traffic'!AN276","v":""},{"$f":"'D9 Traffic'!AO276","v":""},{"$f":"'D9 Traffic'!AP276","v":""},{"$f":"'D9 Traffic'!AQ276","v":""},{"$f":"'D9 Traffic'!AR276","v":""},{"$f":"'D9 Traffic'!AS276","v":""},{"$f":"'D9 Traffic'!AT276","v":""},{"$f":"'D9 Traffic'!AU276","v":""},{"$f":"'D9 Traffic'!AV276","v":""},{"$f":"'D9 Traffic'!AW276","v":""},{"$f":"'D9 Traffic'!AX276","v":""},{"$f":"'D9 Traffic'!AY276","v":""},{"$f":"'D9 Traffic'!AZ276","v":""},{"$f":"'D9 Traffic'!BA276","v":""},{"$f":"'D9 Traffic'!BB276","v":""},{"$f":"'D9 Traffic'!BC276","v":""},{"$f":"'D9 Traffic'!BD276","v":""},{"$f":"'D9 Traffic'!BE276","v":""},{"$f":"'D9 Traffic'!BF276","v":""},{"$f":"'D9 Traffic'!BG276","v":""},{"$f":"'D9 Traffic'!BH276","v":""},{"$f":"'D9 Traffic'!BI276","v":""},{"$f":"'D9 Traffic'!BJ276","v":""},{"$f":"'D9 Traffic'!BK276","v":""},{"$f":"'D9 Traffic'!BL276","v":""},{"$f":"'D9 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H661:BO661)","v":0},null,{"$f":"IF(H1=\"\",\"\",IF(H651=0,0,H651*'D9 Traffic'!F133*CO2RatioNon2Urb+H651*'D9 Traffic'!F134*CO2RatioNon2Rur-H651))","v":0},{"$f":"IF(I1=\"\",\"\",IF(I651=0,0,I651*'D9 Traffic'!G133*CO2RatioNon2Urb+I651*'D9 Traffic'!G134*CO2RatioNon2Rur-I651))","v":0},{"$f":"IF(J1=\"\",\"\",IF(J651=0,0,J651*'D9 Traffic'!H133*CO2RatioNon2Urb+J651*'D9 Traffic'!H134*CO2RatioNon2Rur-J651))","v":0},{"$f":"IF(K1=\"\",\"\",IF(K651=0,0,K651*'D9 Traffic'!I133*CO2RatioNon2Urb+K651*'D9 Traffic'!I134*CO2RatioNon2Rur-K651))","v":0},{"$f":"IF(L1=\"\",\"\",IF(L651=0,0,L651*'D9 Traffic'!J133*CO2RatioNon2Urb+L651*'D9 Traffic'!J134*CO2RatioNon2Rur-L651))","v":0},{"$f":"IF(M1=\"\",\"\",IF(M651=0,0,M651*'D9 Traffic'!K133*CO2RatioNon2Urb+M651*'D9 Traffic'!K134*CO2RatioNon2Rur-M651))","v":0},{"$f":"IF(N1=\"\",\"\",IF(N651=0,0,N651*'D9 Traffic'!L133*CO2RatioNon2Urb+N651*'D9 Traffic'!L134*CO2RatioNon2Rur-N651))","v":0},{"$f":"IF(O1=\"\",\"\",IF(O651=0,0,O651*'D9 Traffic'!M133*CO2RatioNon2Urb+O651*'D9 Traffic'!M134*CO2RatioNon2Rur-O651))","v":0},{"$f":"IF(P1=\"\",\"\",IF(P651=0,0,P651*'D9 Traffic'!N133*CO2RatioNon2Urb+P651*'D9 Traffic'!N134*CO2RatioNon2Rur-P651))","v":0},{"$f":"IF(Q1=\"\",\"\",IF(Q651=0,0,Q651*'D9 Traffic'!O133*CO2RatioNon2Urb+Q651*'D9 Traffic'!O134*CO2RatioNon2Rur-Q651))","v":0},{"$f":"IF(R1=\"\",\"\",IF(R651=0,0,R651*'D9 Traffic'!P133*CO2RatioNon2Urb+R651*'D9 Traffic'!P134*CO2RatioNon2Rur-R651))","v":0},{"$f":"IF(S1=\"\",\"\",IF(S651=0,0,S651*'D9 Traffic'!Q133*CO2RatioNon2Urb+S651*'D9 Traffic'!Q134*CO2RatioNon2Rur-S651))","v":0},{"$f":"IF(T1=\"\",\"\",IF(T651=0,0,T651*'D9 Traffic'!R133*CO2RatioNon2Urb+T651*'D9 Traffic'!R134*CO2RatioNon2Rur-T651))","v":0},{"$f":"IF(U1=\"\",\"\",IF(U651=0,0,U651*'D9 Traffic'!S133*CO2RatioNon2Urb+U651*'D9 Traffic'!S134*CO2RatioNon2Rur-U651))","v":0},{"$f":"IF(V1=\"\",\"\",IF(V651=0,0,V651*'D9 Traffic'!T133*CO2RatioNon2Urb+V651*'D9 Traffic'!T134*CO2RatioNon2Rur-V651))","v":0},{"$f":"IF(W1=\"\",\"\",IF(W651=0,0,W651*'D9 Traffic'!U133*CO2RatioNon2Urb+W651*'D9 Traffic'!U134*CO2RatioNon2Rur-W651))","v":0},{"$f":"IF(X1=\"\",\"\",IF(X651=0,0,X651*'D9 Traffic'!V133*CO2RatioNon2Urb+X651*'D9 Traffic'!V134*CO2RatioNon2Rur-X651))","v":0},{"$f":"IF(Y1=\"\",\"\",IF(Y651=0,0,Y651*'D9 Traffic'!W133*CO2RatioNon2Urb+Y651*'D9 Traffic'!W134*CO2RatioNon2Rur-Y651))","v":0},{"$f":"IF(Z1=\"\",\"\",IF(Z651=0,0,Z651*'D9 Traffic'!X133*CO2RatioNon2Urb+Z651*'D9 Traffic'!X134*CO2RatioNon2Rur-Z651))","v":0},{"$f":"IF(AA1=\"\",\"\",IF(AA651=0,0,AA651*'D9 Traffic'!Y133*CO2RatioNon2Urb+AA651*'D9 Traffic'!Y134*CO2RatioNon2Rur-AA651))","v":0},{"$f":"IF(AB1=\"\",\"\",IF(AB651=0,0,AB651*'D9 Traffic'!Z133*CO2RatioNon2Urb+AB651*'D9 Traffic'!Z134*CO2RatioNon2Rur-AB651))","v":0},{"$f":"IF(AC1=\"\",\"\",IF(AC651=0,0,AC651*'D9 Traffic'!AA133*CO2RatioNon2Urb+AC651*'D9 Traffic'!AA134*CO2RatioNon2Rur-AC651))","v":0},{"$f":"IF(AD1=\"\",\"\",IF(AD651=0,0,AD651*'D9 Traffic'!AB133*CO2RatioNon2Urb+AD651*'D9 Traffic'!AB134*CO2RatioNon2Rur-AD651))","v":0},{"$f":"IF(AE1=\"\",\"\",IF(AE651=0,0,AE651*'D9 Traffic'!AC133*CO2RatioNon2Urb+AE651*'D9 Traffic'!AC134*CO2RatioNon2Rur-AE651))","v":0},{"$f":"IF(AF1=\"\",\"\",IF(AF651=0,0,AF651*'D9 Traffic'!AD133*CO2RatioNon2Urb+AF651*'D9 Traffic'!AD134*CO2RatioNon2Rur-AF651))","v":0},{"$f":"IF(AG1=\"\",\"\",IF(AG651=0,0,AG651*'D9 Traffic'!AE133*CO2RatioNon2Urb+AG651*'D9 Traffic'!AE134*CO2RatioNon2Rur-AG651))","v":0},{"$f":"IF(AH1=\"\",\"\",IF(AH651=0,0,AH651*'D9 Traffic'!AF133*CO2RatioNon2Urb+AH651*'D9 Traffic'!AF134*CO2RatioNon2Rur-AH651))","v":0},{"$f":"IF(AI1=\"\",\"\",IF(AI651=0,0,AI651*'D9 Traffic'!AG133*CO2RatioNon2Urb+AI651*'D9 Traffic'!AG134*CO2RatioNon2Rur-AI651))","v":0},{"$f":"IF(AJ1=\"\",\"\",IF(AJ651=0,0,AJ651*'D9 Traffic'!AH133*CO2RatioNon2Urb+AJ651*'D9 Traffic'!AH134*CO2RatioNon2Rur-AJ651))","v":0},{"$f":"IF(AK1=\"\",\"\",IF(AK651=0,0,AK651*'D9 Traffic'!AI133*CO2RatioNon2Urb+AK651*'D9 Traffic'!AI134*CO2RatioNon2Rur-AK651))","v":0},{"$f":"IF(AL1=\"\",\"\",IF(AL651=0,0,AL651*'D9 Traffic'!AJ133*CO2RatioNon2Urb+AL651*'D9 Traffic'!AJ134*CO2RatioNon2Rur-AL651))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM651=0,0,AM651*'D9 Traffic'!AK133*CO2RatioNon2Urb+AM651*'D9 Traffic'!AK134*CO2RatioNon2Rur-AM651))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN651=0,0,AN651*'D9 Traffic'!AL133*CO2RatioNon2Urb+AN651*'D9 Traffic'!AL134*CO2RatioNon2Rur-AN651))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO651=0,0,AO651*'D9 Traffic'!AM133*CO2RatioNon2Urb+AO651*'D9 Traffic'!AM134*CO2RatioNon2Rur-AO651))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP651=0,0,AP651*'D9 Traffic'!AN133*CO2RatioNon2Urb+AP651*'D9 Traffic'!AN134*CO2RatioNon2Rur-AP651))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ651=0,0,AQ651*'D9 Traffic'!AO133*CO2RatioNon2Urb+AQ651*'D9 Traffic'!AO134*CO2RatioNon2Rur-AQ651))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR651=0,0,AR651*'D9 Traffic'!AP133*CO2RatioNon2Urb+AR651*'D9 Traffic'!AP134*CO2RatioNon2Rur-AR651))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS651=0,0,AS651*'D9 Traffic'!AQ133*CO2RatioNon2Urb+AS651*'D9 Traffic'!AQ134*CO2RatioNon2Rur-AS651))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT651=0,0,AT651*'D9 Traffic'!AR133*CO2RatioNon2Urb+AT651*'D9 Traffic'!AR134*CO2RatioNon2Rur-AT651))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU651=0,0,AU651*'D9 Traffic'!AS133*CO2RatioNon2Urb+AU651*'D9 Traffic'!AS134*CO2RatioNon2Rur-AU651))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV651=0,0,AV651*'D9 Traffic'!AT133*CO2RatioNon2Urb+AV651*'D9 Traffic'!AT134*CO2RatioNon2Rur-AV651))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW651=0,0,AW651*'D9 Traffic'!AU133*CO2RatioNon2Urb+AW651*'D9 Traffic'!AU134*CO2RatioNon2Rur-AW651))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX651=0,0,AX651*'D9 Traffic'!AV133*CO2RatioNon2Urb+AX651*'D9 Traffic'!AV134*CO2RatioNon2Rur-AX651))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY651=0,0,AY651*'D9 Traffic'!AW133*CO2RatioNon2Urb+AY651*'D9 Traffic'!AW134*CO2RatioNon2Rur-AY651))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ651=0,0,AZ651*'D9 Traffic'!AX133*CO2RatioNon2Urb+AZ651*'D9 Traffic'!AX134*CO2RatioNon2Rur-AZ651))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA651=0,0,BA651*'D9 Traffic'!AY133*CO2RatioNon2Urb+BA651*'D9 Traffic'!AY134*CO2RatioNon2Rur-BA651))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB651=0,0,BB651*'D9 Traffic'!AZ133*CO2RatioNon2Urb+BB651*'D9 Traffic'!AZ134*CO2RatioNon2Rur-BB651))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC651=0,0,BC651*'D9 Traffic'!BA133*CO2RatioNon2Urb+BC651*'D9 Traffic'!BA134*CO2RatioNon2Rur-BC651))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD651=0,0,BD651*'D9 Traffic'!BB133*CO2RatioNon2Urb+BD651*'D9 Traffic'!BB134*CO2RatioNon2Rur-BD651))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE651=0,0,BE651*'D9 Traffic'!BC133*CO2RatioNon2Urb+BE651*'D9 Traffic'!BC134*CO2RatioNon2Rur-BE651))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF651=0,0,BF651*'D9 Traffic'!BD133*CO2RatioNon2Urb+BF651*'D9 Traffic'!BD134*CO2RatioNon2Rur-BF651))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG651=0,0,BG651*'D9 Traffic'!BE133*CO2RatioNon2Urb+BG651*'D9 Traffic'!BE134*CO2RatioNon2Rur-BG651))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH651=0,0,BH651*'D9 Traffic'!BF133*CO2RatioNon2Urb+BH651*'D9 Traffic'!BF134*CO2RatioNon2Rur-BH651))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI651=0,0,BI651*'D9 Traffic'!BG133*CO2RatioNon2Urb+BI651*'D9 Traffic'!BG134*CO2RatioNon2Rur-BI651))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ651=0,0,BJ651*'D9 Traffic'!BH133*CO2RatioNon2Urb+BJ651*'D9 Traffic'!BH134*CO2RatioNon2Rur-BJ651))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK651=0,0,BK651*'D9 Traffic'!BI133*CO2RatioNon2Urb+BK651*'D9 Traffic'!BI134*CO2RatioNon2Rur-BK651))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL651=0,0,BL651*'D9 Traffic'!BJ133*CO2RatioNon2Urb+BL651*'D9 Traffic'!BJ134*CO2RatioNon2Rur-BL651))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM651=0,0,BM651*'D9 Traffic'!BK133*CO2RatioNon2Urb+BM651*'D9 Traffic'!BK134*CO2RatioNon2Rur-BM651))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN651=0,0,BN651*'D9 Traffic'!BL133*CO2RatioNon2Urb+BN651*'D9 Traffic'!BL134*CO2RatioNon2Rur-BN651))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO651=0,0,BO651*'D9 Traffic'!BM133*CO2RatioNon2Urb+BO651*'D9 Traffic'!BM134*CO2RatioNon2Rur-BO651))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H662:BO662)","v":0},null,{"$f":"IF(H643=\"\",\"\",SUM(H659:H661))","v":0},{"$f":"IF(I643=\"\",\"\",SUM(I659:I661))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H664:BO664)","v":0},null,{"$f":"IF(H1=\"\",\"\",'D9 Traffic'!F303)","v":0},{"$f":"IF(I1=\"\",\"\",'D9 Traffic'!G303)","v":0},{"$f":"IF(J1=\"\",\"\",'D9 Traffic'!H303)","v":0},{"$f":"IF(K1=\"\",\"\",'D9 Traffic'!I303)","v":0},{"$f":"IF(L1=\"\",\"\",'D9 Traffic'!J303)","v":0},{"$f":"IF(M1=\"\",\"\",'D9 Traffic'!K303)","v":0},{"$f":"IF(N1=\"\",\"\",'D9 Traffic'!L303)","v":0},{"$f":"IF(O1=\"\",\"\",'D9 Traffic'!M303)","v":0},{"$f":"IF(P1=\"\",\"\",'D9 Traffic'!N303)","v":0},{"$f":"IF(Q1=\"\",\"\",'D9 Traffic'!O303)","v":0},{"$f":"IF(R1=\"\",\"\",'D9 Traffic'!P303)","v":0},{"$f":"IF(S1=\"\",\"\",'D9 Traffic'!Q303)","v":0},{"$f":"IF(T1=\"\",\"\",'D9 Traffic'!R303)","v":0},{"$f":"IF(U1=\"\",\"\",'D9 Traffic'!S303)","v":0},{"$f":"IF(V1=\"\",\"\",'D9 Traffic'!T303)","v":0},{"$f":"IF(W1=\"\",\"\",'D9 Traffic'!U303)","v":0},{"$f":"IF(X1=\"\",\"\",'D9 Traffic'!V303)","v":0},{"$f":"IF(Y1=\"\",\"\",'D9 Traffic'!W303)","v":0},{"$f":"IF(Z1=\"\",\"\",'D9 Traffic'!X303)","v":0},{"$f":"IF(AA1=\"\",\"\",'D9 Traffic'!Y303)","v":0},{"$f":"IF(AB1=\"\",\"\",'D9 Traffic'!Z303)","v":0},{"$f":"IF(AC1=\"\",\"\",'D9 Traffic'!AA303)","v":0},{"$f":"IF(AD1=\"\",\"\",'D9 Traffic'!AB303)","v":0},{"$f":"IF(AE1=\"\",\"\",'D9 Traffic'!AC303)","v":0},{"$f":"IF(AF1=\"\",\"\",'D9 Traffic'!AD303)","v":0},{"$f":"IF(AG1=\"\",\"\",'D9 Traffic'!AE303)","v":0},{"$f":"IF(AH1=\"\",\"\",'D9 Traffic'!AF303)","v":0},{"$f":"IF(AI1=\"\",\"\",'D9 Traffic'!AG303)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D9 Traffic'!AH303)","v":0},{"$f":"IF(AK1=\"\",\"\",'D9 Traffic'!AI303)","v":0},{"$f":"IF(AL1=\"\",\"\",'D9 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D9 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D9 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D9 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D9 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D9 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D9 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D9 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D9 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D9 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D9 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D9 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D9 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D9 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D9 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D9 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D9 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D9 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D9 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D9 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D9 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D9 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D9 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D9 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D9 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D9 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D9 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D9 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D9 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D9 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"IF(H1=\"\",\"\",'D9 Traffic'!F331)","v":0},{"$f":"IF(I1=\"\",\"\",'D9 Traffic'!G331)","v":0},{"$f":"IF(J1=\"\",\"\",'D9 Traffic'!H331)","v":0},{"$f":"IF(K1=\"\",\"\",'D9 Traffic'!I331)","v":0},{"$f":"IF(L1=\"\",\"\",'D9 Traffic'!J331)","v":0},{"$f":"IF(M1=\"\",\"\",'D9 Traffic'!K331)","v":0},{"$f":"IF(N1=\"\",\"\",'D9 Traffic'!L331)","v":0},{"$f":"IF(O1=\"\",\"\",'D9 Traffic'!M331)","v":0},{"$f":"IF(P1=\"\",\"\",'D9 Traffic'!N331)","v":0},{"$f":"IF(Q1=\"\",\"\",'D9 Traffic'!O331)","v":0},{"$f":"IF(R1=\"\",\"\",'D9 Traffic'!P331)","v":0},{"$f":"IF(S1=\"\",\"\",'D9 Traffic'!Q331)","v":0},{"$f":"IF(T1=\"\",\"\",'D9 Traffic'!R331)","v":0},{"$f":"IF(U1=\"\",\"\",'D9 Traffic'!S331)","v":0},{"$f":"IF(V1=\"\",\"\",'D9 Traffic'!T331)","v":0},{"$f":"IF(W1=\"\",\"\",'D9 Traffic'!U331)","v":0},{"$f":"IF(X1=\"\",\"\",'D9 Traffic'!V331)","v":0},{"$f":"IF(Y1=\"\",\"\",'D9 Traffic'!W331)","v":0},{"$f":"IF(Z1=\"\",\"\",'D9 Traffic'!X331)","v":0},{"$f":"IF(AA1=\"\",\"\",'D9 Traffic'!Y331)","v":0},{"$f":"IF(AB1=\"\",\"\",'D9 Traffic'!Z331)","v":0},{"$f":"IF(AC1=\"\",\"\",'D9 Traffic'!AA331)","v":0},{"$f":"IF(AD1=\"\",\"\",'D9 Traffic'!AB331)","v":0},{"$f":"IF(AE1=\"\",\"\",'D9 Traffic'!AC331)","v":0},{"$f":"IF(AF1=\"\",\"\",'D9 Traffic'!AD331)","v":0},{"$f":"IF(AG1=\"\",\"\",'D9 Traffic'!AE331)","v":0},{"$f":"IF(AH1=\"\",\"\",'D9 Traffic'!AF331)","v":0},{"$f":"IF(AI1=\"\",\"\",'D9 Traffic'!AG331)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D9 Traffic'!AH331)","v":0},{"$f":"IF(AK1=\"\",\"\",'D9 Traffic'!AI331)","v":0},{"$f":"IF(AL1=\"\",\"\",'D9 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D9 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D9 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D9 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D9 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D9 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D9 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D9 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D9 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D9 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D9 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D9 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D9 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D9 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D9 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D9 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D9 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D9 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D9 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D9 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D9 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D9 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D9 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D9 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D9 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D9 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D9 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D9 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D9 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D9 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H666:BO666)","v":0},null,{"$f":"IF(H643=\"\",\"\",SUM(H664:H665))","v":0},{"$f":"IF(I643=\"\",\"\",SUM(I664:I665))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H668:BO668)","v":0},null,{"$f":"D9_aGVA_Base*1000","v":0},{"$f":"IF(I$1=\"\",\"\",H668*(1+GR!I584))","v":0},{"$f":"IF(J$1=\"\",\"\",I668*(1+GR!J584))","v":0},{"$f":"IF(K$1=\"\",\"\",J668*(1+GR!K584))","v":0},{"$f":"IF(L$1=\"\",\"\",K668*(1+GR!L584))","v":0},{"$f":"IF(M$1=\"\",\"\",L668*(1+GR!M584))","v":0},{"$f":"IF(N$1=\"\",\"\",M668*(1+GR!N584))","v":0},{"$f":"IF(O$1=\"\",\"\",N668*(1+GR!O584))","v":0},{"$f":"IF(P$1=\"\",\"\",O668*(1+GR!P584))","v":0},{"$f":"IF(Q$1=\"\",\"\",P668*(1+GR!Q584))","v":0},{"$f":"IF(R$1=\"\",\"\",Q668*(1+GR!R584))","v":0},{"$f":"IF(S$1=\"\",\"\",R668*(1+GR!S584))","v":0},{"$f":"IF(T$1=\"\",\"\",S668*(1+GR!T584))","v":0},{"$f":"IF(U$1=\"\",\"\",T668*(1+GR!U584))","v":0},{"$f":"IF(V$1=\"\",\"\",U668*(1+GR!V584))","v":0},{"$f":"IF(W$1=\"\",\"\",V668*(1+GR!W584))","v":0},{"$f":"IF(X$1=\"\",\"\",W668*(1+GR!X584))","v":0},{"$f":"IF(Y$1=\"\",\"\",X668*(1+GR!Y584))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y668*(1+GR!Z584))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z668*(1+GR!AA584))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA668*(1+GR!AB584))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB668*(1+GR!AC584))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC668*(1+GR!AD584))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD668*(1+GR!AE584))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE668*(1+GR!AF584))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF668*(1+GR!AG584))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG668*(1+GR!AH584))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH668*(1+GR!AI584))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI668*(1+GR!AJ584))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ668*(1+GR!AK584))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK668*(1+GR!AL584))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL668*(1+GR!AM584))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM668*(1+GR!AN584))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN668*(1+GR!AO584))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO668*(1+GR!AP584))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP668*(1+GR!AQ584))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ668*(1+GR!AR584))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR668*(1+GR!AS584))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS668*(1+GR!AT584))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT668*(1+GR!AU584))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU668*(1+GR!AV584))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV668*(1+GR!AW584))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW668*(1+GR!AX584))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX668*(1+GR!AY584))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY668*(1+GR!AZ584))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ668*(1+GR!BA584))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA668*(1+GR!BB584))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB668*(1+GR!BC584))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC668*(1+GR!BD584))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD668*(1+GR!BE584))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE668*(1+GR!BF584))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF668*(1+GR!BG584))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG668*(1+GR!BH584))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH668*(1+GR!BI584))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI668*(1+GR!BJ584))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ668*(1+GR!BK584))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK668*(1+GR!BL584))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL668*(1+GR!BM584))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM668*(1+GR!BN584))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN668*(1+GR!BO584))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H668*1000)/H674,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I668*1000)/I674,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J668*1000)/J674,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H670:BO670)","v":0},null,{"$f":"D9_TaxReceip_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H670*(1+GR!I586))","v":0},{"$f":"IF(J$1=\"\",\"\",I670*(1+GR!J586))","v":0},{"$f":"IF(K$1=\"\",\"\",J670*(1+GR!K586))","v":0},{"$f":"IF(L$1=\"\",\"\",K670*(1+GR!L586))","v":0},{"$f":"IF(M$1=\"\",\"\",L670*(1+GR!M586))","v":0},{"$f":"IF(N$1=\"\",\"\",M670*(1+GR!N586))","v":0},{"$f":"IF(O$1=\"\",\"\",N670*(1+GR!O586))","v":0},{"$f":"IF(P$1=\"\",\"\",O670*(1+GR!P586))","v":0},{"$f":"IF(Q$1=\"\",\"\",P670*(1+GR!Q586))","v":0},{"$f":"IF(R$1=\"\",\"\",Q670*(1+GR!R586))","v":0},{"$f":"IF(S$1=\"\",\"\",R670*(1+GR!S586))","v":0},{"$f":"IF(T$1=\"\",\"\",S670*(1+GR!T586))","v":0},{"$f":"IF(U$1=\"\",\"\",T670*(1+GR!U586))","v":0},{"$f":"IF(V$1=\"\",\"\",U670*(1+GR!V586))","v":0},{"$f":"IF(W$1=\"\",\"\",V670*(1+GR!W586))","v":0},{"$f":"IF(X$1=\"\",\"\",W670*(1+GR!X586))","v":0},{"$f":"IF(Y$1=\"\",\"\",X670*(1+GR!Y586))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y670*(1+GR!Z586))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z670*(1+GR!AA586))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA670*(1+GR!AB586))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB670*(1+GR!AC586))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC670*(1+GR!AD586))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD670*(1+GR!AE586))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE670*(1+GR!AF586))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF670*(1+GR!AG586))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG670*(1+GR!AH586))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH670*(1+GR!AI586))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI670*(1+GR!AJ586))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ670*(1+GR!AK586))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK670*(1+GR!AL586))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL670*(1+GR!AM586))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM670*(1+GR!AN586))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN670*(1+GR!AO586))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO670*(1+GR!AP586))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP670*(1+GR!AQ586))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ670*(1+GR!AR586))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR670*(1+GR!AS586))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS670*(1+GR!AT586))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT670*(1+GR!AU586))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU670*(1+GR!AV586))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV670*(1+GR!AW586))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW670*(1+GR!AX586))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX670*(1+GR!AY586))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY670*(1+GR!AZ586))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ670*(1+GR!BA586))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA670*(1+GR!BB586))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB670*(1+GR!BC586))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC670*(1+GR!BD586))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD670*(1+GR!BE586))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE670*(1+GR!BF586))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF670*(1+GR!BG586))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG670*(1+GR!BH586))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH670*(1+GR!BI586))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI670*(1+GR!BJ586))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ670*(1+GR!BK586))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK670*(1+GR!BL586))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL670*(1+GR!BM586))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM670*(1+GR!BN586))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN670*(1+GR!BO586))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H671:BO671),0)","v":0},null,{"$f":"D9_VAT_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H671*(1+GR!I587))","v":0},{"$f":"IF(J$1=\"\",\"\",I671*(1+GR!J587))","v":0},{"$f":"IF(K$1=\"\",\"\",J671*(1+GR!K587))","v":0},{"$f":"IF(L$1=\"\",\"\",K671*(1+GR!L587))","v":0},{"$f":"IF(M$1=\"\",\"\",L671*(1+GR!M587))","v":0},{"$f":"IF(N$1=\"\",\"\",M671*(1+GR!N587))","v":0},{"$f":"IF(O$1=\"\",\"\",N671*(1+GR!O587))","v":0},{"$f":"IF(P$1=\"\",\"\",O671*(1+GR!P587))","v":0},{"$f":"IF(Q$1=\"\",\"\",P671*(1+GR!Q587))","v":0},{"$f":"IF(R$1=\"\",\"\",Q671*(1+GR!R587))","v":0},{"$f":"IF(S$1=\"\",\"\",R671*(1+GR!S587))","v":0},{"$f":"IF(T$1=\"\",\"\",S671*(1+GR!T587))","v":0},{"$f":"IF(U$1=\"\",\"\",T671*(1+GR!U587))","v":0},{"$f":"IF(V$1=\"\",\"\",U671*(1+GR!V587))","v":0},{"$f":"IF(W$1=\"\",\"\",V671*(1+GR!W587))","v":0},{"$f":"IF(X$1=\"\",\"\",W671*(1+GR!X587))","v":0},{"$f":"IF(Y$1=\"\",\"\",X671*(1+GR!Y587))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y671*(1+GR!Z587))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z671*(1+GR!AA587))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA671*(1+GR!AB587))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB671*(1+GR!AC587))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC671*(1+GR!AD587))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD671*(1+GR!AE587))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE671*(1+GR!AF587))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF671*(1+GR!AG587))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG671*(1+GR!AH587))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH671*(1+GR!AI587))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI671*(1+GR!AJ587))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ671*(1+GR!AK587))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK671*(1+GR!AL587))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL671*(1+GR!AM587))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM671*(1+GR!AN587))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN671*(1+GR!AO587))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO671*(1+GR!AP587))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP671*(1+GR!AQ587))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ671*(1+GR!AR587))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR671*(1+GR!AS587))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS671*(1+GR!AT587))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT671*(1+GR!AU587))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU671*(1+GR!AV587))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV671*(1+GR!AW587))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW671*(1+GR!AX587))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX671*(1+GR!AY587))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY671*(1+GR!AZ587))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ671*(1+GR!BA587))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA671*(1+GR!BB587))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB671*(1+GR!BC587))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC671*(1+GR!BD587))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD671*(1+GR!BE587))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE671*(1+GR!BF587))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF671*(1+GR!BG587))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG671*(1+GR!BH587))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH671*(1+GR!BI587))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI671*(1+GR!BJ587))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ671*(1+GR!BK587))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK671*(1+GR!BL587))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL671*(1+GR!BM587))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM671*(1+GR!BN587))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN671*(1+GR!BO587))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H672:BO672)","v":0},null,{"$f":"D9_NIC_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H672*(1+GR!I588))","v":0},{"$f":"IF(J$1=\"\",\"\",I672*(1+GR!J588))","v":0},{"$f":"IF(K$1=\"\",\"\",J672*(1+GR!K588))","v":0},{"$f":"IF(L$1=\"\",\"\",K672*(1+GR!L588))","v":0},{"$f":"IF(M$1=\"\",\"\",L672*(1+GR!M588))","v":0},{"$f":"IF(N$1=\"\",\"\",M672*(1+GR!N588))","v":0},{"$f":"IF(O$1=\"\",\"\",N672*(1+GR!O588))","v":0},{"$f":"IF(P$1=\"\",\"\",O672*(1+GR!P588))","v":0},{"$f":"IF(Q$1=\"\",\"\",P672*(1+GR!Q588))","v":0},{"$f":"IF(R$1=\"\",\"\",Q672*(1+GR!R588))","v":0},{"$f":"IF(S$1=\"\",\"\",R672*(1+GR!S588))","v":0},{"$f":"IF(T$1=\"\",\"\",S672*(1+GR!T588))","v":0},{"$f":"IF(U$1=\"\",\"\",T672*(1+GR!U588))","v":0},{"$f":"IF(V$1=\"\",\"\",U672*(1+GR!V588))","v":0},{"$f":"IF(W$1=\"\",\"\",V672*(1+GR!W588))","v":0},{"$f":"IF(X$1=\"\",\"\",W672*(1+GR!X588))","v":0},{"$f":"IF(Y$1=\"\",\"\",X672*(1+GR!Y588))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y672*(1+GR!Z588))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z672*(1+GR!AA588))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA672*(1+GR!AB588))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB672*(1+GR!AC588))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC672*(1+GR!AD588))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD672*(1+GR!AE588))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE672*(1+GR!AF588))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF672*(1+GR!AG588))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG672*(1+GR!AH588))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH672*(1+GR!AI588))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI672*(1+GR!AJ588))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ672*(1+GR!AK588))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK672*(1+GR!AL588))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL672*(1+GR!AM588))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM672*(1+GR!AN588))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN672*(1+GR!AO588))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO672*(1+GR!AP588))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP672*(1+GR!AQ588))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ672*(1+GR!AR588))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR672*(1+GR!AS588))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS672*(1+GR!AT588))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT672*(1+GR!AU588))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU672*(1+GR!AV588))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV672*(1+GR!AW588))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW672*(1+GR!AX588))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX672*(1+GR!AY588))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY672*(1+GR!AZ588))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ672*(1+GR!BA588))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA672*(1+GR!BB588))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB672*(1+GR!BC588))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC672*(1+GR!BD588))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD672*(1+GR!BE588))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE672*(1+GR!BF588))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF672*(1+GR!BG588))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG672*(1+GR!BH588))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH672*(1+GR!BI588))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI672*(1+GR!BJ588))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ672*(1+GR!BK588))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK672*(1+GR!BL588))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL672*(1+GR!BM588))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM672*(1+GR!BN588))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN672*(1+GR!BO588))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H673:BO673),0)","v":0},null,{"$f":"SUM(H670:H672)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I670:I672))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J670:J672))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D9_Employ_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H674*(1+GR!I590))","v":0},{"$f":"IF(J$1=\"\",\"\",I674*(1+GR!J590))","v":0},{"$f":"IF(K$1=\"\",\"\",J674*(1+GR!K590))","v":0},{"$f":"IF(L$1=\"\",\"\",K674*(1+GR!L590))","v":0},{"$f":"IF(M$1=\"\",\"\",L674*(1+GR!M590))","v":0},{"$f":"IF(N$1=\"\",\"\",M674*(1+GR!N590))","v":0},{"$f":"IF(O$1=\"\",\"\",N674*(1+GR!O590))","v":0},{"$f":"IF(P$1=\"\",\"\",O674*(1+GR!P590))","v":0},{"$f":"IF(Q$1=\"\",\"\",P674*(1+GR!Q590))","v":0},{"$f":"IF(R$1=\"\",\"\",Q674*(1+GR!R590))","v":0},{"$f":"IF(S$1=\"\",\"\",R674*(1+GR!S590))","v":0},{"$f":"IF(T$1=\"\",\"\",S674*(1+GR!T590))","v":0},{"$f":"IF(U$1=\"\",\"\",T674*(1+GR!U590))","v":0},{"$f":"IF(V$1=\"\",\"\",U674*(1+GR!V590))","v":0},{"$f":"IF(W$1=\"\",\"\",V674*(1+GR!W590))","v":0},{"$f":"IF(X$1=\"\",\"\",W674*(1+GR!X590))","v":0},{"$f":"IF(Y$1=\"\",\"\",X674*(1+GR!Y590))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y674*(1+GR!Z590))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z674*(1+GR!AA590))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA674*(1+GR!AB590))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB674*(1+GR!AC590))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC674*(1+GR!AD590))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD674*(1+GR!AE590))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE674*(1+GR!AF590))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF674*(1+GR!AG590))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG674*(1+GR!AH590))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH674*(1+GR!AI590))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI674*(1+GR!AJ590))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ674*(1+GR!AK590))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK674*(1+GR!AL590))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL674*(1+GR!AM590))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM674*(1+GR!AN590))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN674*(1+GR!AO590))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO674*(1+GR!AP590))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP674*(1+GR!AQ590))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ674*(1+GR!AR590))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR674*(1+GR!AS590))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS674*(1+GR!AT590))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT674*(1+GR!AU590))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU674*(1+GR!AV590))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV674*(1+GR!AW590))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW674*(1+GR!AX590))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX674*(1+GR!AY590))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY674*(1+GR!AZ590))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ674*(1+GR!BA590))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA674*(1+GR!BB590))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB674*(1+GR!BC590))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC674*(1+GR!BD590))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD674*(1+GR!BE590))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE674*(1+GR!BF590))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF674*(1+GR!BG590))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG674*(1+GR!BH590))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH674*(1+GR!BI590))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI674*(1+GR!BJ590))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ674*(1+GR!BK590))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK674*(1+GR!BL590))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL674*(1+GR!BM590))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM674*(1+GR!BN590))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN674*(1+GR!BO590))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H675:BO675)","v":0},null,{"$f":"IF(H643=\"\",\"\",SUM(H668,H670:H672))","v":0},{"$f":"IF(I643=\"\",\"\",SUM(I668,I670:I672))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D9_Name=\"\",\"\",\"Discounted costs for \" & D9_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H643","v":2020},{"$f":"I643","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H681:BO681)","v":0},null,{"$f":"H646","v":0},{"$f":"IF(I$1=\"\",\"\",I646/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J646/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K646/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L646/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M646/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N646/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O646/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P646/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q646/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R646/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S646/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T646/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U646/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V646/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W646/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X646/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y646/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z646/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA646/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB646/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC646/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD646/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE646/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF646/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG646/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH646/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI646/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ646/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK646/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL646/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM646/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN646/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO646/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP646/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ646/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR646/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS646/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT646/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU646/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV646/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW646/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX646/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY646/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ646/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA646/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB646/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC646/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD646/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE646/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF646/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG646/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH646/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI646/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ646/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK646/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL646/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM646/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN646/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO646/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H647=\"\",\"\",H647)","v":""},{"$f":"IF(I647=\"\",\"\",I647)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H684:BO684)","v":0},null,{"$f":"H649","v":0},{"$f":"IF(I$1=\"\",\"\",I649/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J649/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K649/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L649/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M649/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N649/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O649/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P649/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q649/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R649/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S649/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T649/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U649/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V649/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W649/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X649/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y649/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z649/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA649/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB649/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC649/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD649/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE649/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF649/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG649/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH649/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI649/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ649/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK649/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL649/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM649/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN649/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO649/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP649/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ649/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR649/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS649/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT649/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU649/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV649/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW649/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX649/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY649/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ649/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA649/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB649/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC649/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD649/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE649/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF649/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG649/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH649/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI649/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ649/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK649/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL649/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM649/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN649/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO649/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I650/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J650/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K650/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L650/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M650/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N650/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O650/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P650/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q650/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R650/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S650/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T650/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U650/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V650/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W650/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X650/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y650/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z650/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA650/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB650/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC650/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD650/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE650/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF650/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG650/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH650/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI650/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ650/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK650/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL650/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM650/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN650/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO650/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP650/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ650/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR650/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS650/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT650/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU650/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV650/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW650/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX650/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY650/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ650/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA650/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB650/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC650/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD650/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE650/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF650/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG650/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH650/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI650/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ650/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK650/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL650/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM650/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN650/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO650/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I651/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J651/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K651/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L651/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M651/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N651/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O651/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P651/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q651/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R651/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S651/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T651/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U651/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V651/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W651/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X651/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y651/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z651/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA651/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB651/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC651/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD651/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE651/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF651/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG651/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH651/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI651/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ651/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK651/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL651/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM651/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN651/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO651/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP651/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ651/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR651/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS651/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT651/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU651/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV651/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW651/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX651/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY651/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ651/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA651/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB651/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC651/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD651/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE651/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF651/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG651/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH651/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI651/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ651/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK651/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL651/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM651/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN651/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO651/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I652/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J652/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K652/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L652/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M652/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N652/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O652/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P652/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q652/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R652/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S652/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T652/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U652/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V652/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W652/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X652/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y652/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z652/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA652/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB652/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC652/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD652/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE652/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF652/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG652/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH652/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI652/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ652/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK652/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL652/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM652/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN652/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO652/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP652/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ652/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR652/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS652/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT652/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU652/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV652/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW652/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX652/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY652/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ652/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA652/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB652/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC652/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD652/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE652/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF652/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG652/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH652/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI652/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ652/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK652/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL652/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM652/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN652/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO652/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I653/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J653/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K653/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L653/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M653/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N653/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O653/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P653/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q653/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R653/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S653/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T653/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U653/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V653/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W653/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X653/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y653/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z653/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA653/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB653/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC653/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD653/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE653/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF653/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG653/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH653/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI653/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ653/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK653/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL653/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM653/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN653/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO653/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP653/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ653/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR653/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS653/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT653/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU653/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV653/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW653/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX653/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY653/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ653/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA653/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB653/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC653/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD653/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE653/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF653/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG653/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH653/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI653/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ653/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK653/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL653/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM653/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN653/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO653/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I654/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J654/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K654/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L654/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M654/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N654/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O654/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P654/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q654/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R654/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S654/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T654/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U654/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V654/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W654/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X654/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y654/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z654/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA654/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB654/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC654/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD654/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE654/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF654/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG654/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH654/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI654/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ654/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK654/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL654/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM654/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN654/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO654/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP654/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ654/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR654/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS654/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT654/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU654/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV654/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW654/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX654/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY654/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ654/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA654/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB654/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC654/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD654/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE654/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF654/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG654/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH654/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI654/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ654/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK654/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL654/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM654/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN654/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO654/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I655/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J655/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K655/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L655/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M655/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N655/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O655/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P655/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q655/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R655/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S655/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T655/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U655/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V655/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W655/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X655/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y655/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z655/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA655/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB655/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC655/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD655/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE655/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF655/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG655/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH655/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI655/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ655/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK655/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL655/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM655/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN655/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO655/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP655/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ655/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR655/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS655/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT655/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU655/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV655/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW655/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX655/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY655/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ655/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA655/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB655/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC655/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD655/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE655/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF655/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG655/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH655/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI655/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ655/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK655/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL655/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM655/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN655/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO655/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I656/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J656/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K656/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L656/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M656/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N656/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O656/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P656/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q656/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R656/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S656/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T656/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U656/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V656/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W656/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X656/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y656/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z656/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA656/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB656/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC656/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD656/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE656/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF656/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG656/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH656/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI656/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ656/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK656/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL656/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM656/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN656/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO656/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP656/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ656/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR656/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS656/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT656/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU656/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV656/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW656/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX656/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY656/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ656/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA656/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB656/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC656/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD656/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE656/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF656/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG656/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH656/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI656/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ656/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK656/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL656/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM656/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN656/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO656/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H678=\"\",\"\",SUM(H684:H691))","v":0},{"$f":"IF(I678=\"\",\"\",SUM(I684:I691))","v":0},{"$f":"IF(J678=\"\",\"\",SUM(J684:J691))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H694:BO694)","v":0},null,{"$f":"H659","v":0},{"$f":"IF(I$1=\"\",\"\",I659/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J659/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K659/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L659/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M659/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N659/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O659/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P659/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q659/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R659/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S659/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T659/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U659/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V659/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W659/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X659/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y659/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z659/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA659/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB659/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC659/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD659/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE659/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF659/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG659/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH659/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI659/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ659/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK659/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL659/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM659/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN659/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO659/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP659/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ659/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR659/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS659/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT659/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU659/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV659/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW659/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX659/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY659/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ659/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA659/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB659/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC659/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD659/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE659/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF659/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG659/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH659/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI659/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ659/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK659/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL659/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM659/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN659/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO659/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H695:BO695)","v":0},null,{"$f":"H660","v":0},{"$f":"IF(I$1=\"\",\"\",I660/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J660/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K660/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L660/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M660/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N660/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O660/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P660/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q660/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R660/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S660/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T660/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U660/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V660/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W660/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X660/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y660/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z660/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA660/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB660/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC660/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD660/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE660/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF660/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG660/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH660/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI660/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ660/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK660/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL660/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM660/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN660/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO660/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP660/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ660/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR660/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS660/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT660/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU660/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV660/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW660/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX660/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY660/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ660/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA660/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB660/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC660/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD660/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE660/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF660/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG660/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH660/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI660/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ660/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK660/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL660/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM660/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN660/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO660/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H696:BO696)","v":0},null,{"$f":"H661","v":0},{"$f":"IF(I$1=\"\",\"\",I661/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J661/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K661/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L661/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M661/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N661/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O661/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P661/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q661/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R661/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S661/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T661/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U661/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V661/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W661/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X661/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y661/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z661/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA661/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB661/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC661/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD661/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE661/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF661/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG661/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH661/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI661/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ661/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK661/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL661/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM661/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN661/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO661/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP661/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ661/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR661/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS661/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT661/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU661/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV661/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW661/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX661/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY661/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ661/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA661/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB661/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC661/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD661/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE661/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF661/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG661/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH661/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI661/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ661/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK661/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL661/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM661/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN661/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO661/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H697:BO697)","v":0},null,{"$f":"IF(H678=\"\",\"\",SUM(H694:H696))","v":0},{"$f":"IF(I678=\"\",\"\",SUM(I694:I696))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H699:BO699)","v":0},null,{"$f":"H664","v":0},{"$f":"IF(I$1=\"\",\"\",I664/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J664/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K664/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L664/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M664/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N664/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O664/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P664/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q664/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R664/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S664/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T664/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U664/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V664/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W664/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X664/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y664/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z664/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA664/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB664/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC664/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD664/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE664/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF664/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG664/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH664/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI664/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ664/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK664/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL664/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM664/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN664/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO664/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP664/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ664/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR664/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS664/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT664/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU664/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV664/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW664/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX664/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY664/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ664/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA664/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB664/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC664/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD664/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE664/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF664/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG664/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH664/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI664/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ664/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK664/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL664/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM664/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN664/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO664/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"H665","v":0},{"$f":"IF(I$1=\"\",\"\",I665/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J665/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K665/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L665/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M665/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N665/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O665/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P665/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q665/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R665/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S665/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T665/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U665/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V665/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W665/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X665/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y665/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z665/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA665/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB665/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC665/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD665/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE665/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF665/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG665/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH665/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI665/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ665/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK665/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL665/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM665/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN665/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO665/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP665/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ665/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR665/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS665/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT665/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU665/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV665/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW665/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX665/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY665/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ665/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA665/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB665/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC665/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD665/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE665/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF665/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG665/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH665/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI665/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ665/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK665/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL665/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM665/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN665/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO665/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H701:BO701)","v":0},null,{"$f":"IF(H678=\"\",\"\",SUM(H699:H700))","v":0},{"$f":"IF(I678=\"\",\"\",SUM(I699:I700))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H703:BO703)","v":0},null,{"$f":"H668","v":0},{"$f":"IF(I$1=\"\",\"\",I668/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J668/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K668/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L668/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M668/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N668/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O668/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P668/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q668/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R668/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S668/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T668/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U668/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V668/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W668/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X668/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y668/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z668/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA668/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB668/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC668/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD668/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE668/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF668/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG668/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH668/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI668/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ668/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK668/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL668/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM668/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN668/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO668/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP668/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ668/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR668/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS668/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT668/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU668/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV668/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW668/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX668/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY668/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ668/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA668/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB668/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC668/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD668/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE668/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF668/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG668/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH668/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI668/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ668/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK668/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL668/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM668/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN668/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO668/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H703*1000)/H709,\"\")","v":""},{"$f":"IFERROR((I703*1000)/I709,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H705:BO705)","v":0},null,{"$f":"H670","v":0},{"$f":"IF(I$1=\"\",\"\",I670/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J670/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K670/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L670/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M670/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N670/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O670/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P670/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q670/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R670/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S670/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T670/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U670/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V670/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W670/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X670/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y670/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z670/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA670/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB670/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC670/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD670/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE670/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF670/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG670/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH670/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI670/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ670/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK670/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL670/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM670/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN670/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO670/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP670/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ670/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR670/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS670/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT670/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU670/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV670/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW670/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX670/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY670/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ670/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA670/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB670/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC670/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD670/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE670/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF670/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG670/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH670/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI670/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ670/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK670/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL670/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM670/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN670/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO670/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H706:BO706),0)","v":0},null,{"$f":"H671","v":0},{"$f":"IF(I$1=\"\",\"\",I671/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J671/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K671/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L671/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M671/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N671/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O671/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P671/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q671/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R671/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S671/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T671/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U671/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V671/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W671/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X671/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y671/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z671/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA671/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB671/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC671/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD671/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE671/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF671/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG671/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH671/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI671/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ671/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK671/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL671/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM671/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN671/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO671/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP671/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ671/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR671/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS671/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT671/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU671/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV671/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW671/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX671/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY671/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ671/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA671/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB671/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC671/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD671/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE671/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF671/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG671/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH671/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI671/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ671/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK671/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL671/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM671/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN671/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO671/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H707:BO707)","v":0},null,{"$f":"H672","v":0},{"$f":"IF(I$1=\"\",\"\",I672/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J672/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K672/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L672/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M672/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N672/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O672/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P672/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q672/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R672/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S672/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T672/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U672/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V672/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W672/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X672/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y672/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z672/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA672/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB672/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC672/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD672/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE672/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF672/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG672/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH672/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI672/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ672/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK672/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL672/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM672/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN672/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO672/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP672/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ672/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR672/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS672/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT672/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU672/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV672/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW672/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX672/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY672/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ672/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA672/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB672/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC672/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD672/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE672/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF672/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG672/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH672/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI672/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ672/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK672/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL672/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM672/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN672/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO672/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H708:BO708),0)","v":0},null,{"$f":"SUM(H705:H707)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I705:I707))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J705:J707))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H674","v":0},{"$f":"I674","v":0},{"$f":"J674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H710:BO710)","v":0},null,{"$f":"IF(H678=\"\",\"\",SUM(H703,H705:H707))","v":0},{"$f":"IF(I678=\"\",\"\",SUM(I703,I705:I707))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D10_Name=\"\",\"\",\"Undiscounted costs for \" & D10_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H678","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H717:BO717)","v":0}]
[null,null,null,"Percentage in poor condition","%"]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H720:BO720)","v":0}]
[null,null,null,"Travel time","£ k",0]
[null,null,null,"Carbon (vehicle fuel)","£ k",0]
[null,null,null,"Roadworks Accidents","£ k",0]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0]
[null,null,null,"Roadworks time delays","£ k",0]
[null,null,null,"Accidents","£ k",0]
[null,null,null,"Carbon (Embodied in materials)","£ k",0]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H714=\"\",\"\",SUM(H720:H727))","v":0},{"$f":"IF(I714=\"\",\"\",SUM(I720:I727))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H730:BO730)","v":0},null,{"$f":"'D10 Traffic'!F131","v":0},{"$f":"'D10 Traffic'!G131","v":0},{"$f":"'D10 Traffic'!H131","v":0},{"$f":"'D10 Traffic'!I131","v":0},{"$f":"'D10 Traffic'!J131","v":0},{"$f":"'D10 Traffic'!K131","v":0},{"$f":"'D10 Traffic'!L131","v":0},{"$f":"'D10 Traffic'!M131","v":0},{"$f":"'D10 Traffic'!N131","v":0},{"$f":"'D10 Traffic'!O131","v":0},{"$f":"'D10 Traffic'!P131","v":0},{"$f":"'D10 Traffic'!Q131","v":0},{"$f":"'D10 Traffic'!R131","v":0},{"$f":"'D10 Traffic'!S131","v":0},{"$f":"'D10 Traffic'!T131","v":0},{"$f":"'D10 Traffic'!U131","v":0},{"$f":"'D10 Traffic'!V131","v":0},{"$f":"'D10 Traffic'!W131","v":0},{"$f":"'D10 Traffic'!X131","v":0},{"$f":"'D10 Traffic'!Y131","v":0},{"$f":"'D10 Traffic'!Z131","v":0},{"$f":"'D10 Traffic'!AA131","v":0},{"$f":"'D10 Traffic'!AB131","v":0},{"$f":"'D10 Traffic'!AC131","v":0},{"$f":"'D10 Traffic'!AD131","v":0},{"$f":"'D10 Traffic'!AE131","v":0},{"$f":"'D10 Traffic'!AF131","v":0},{"$f":"'D10 Traffic'!AG131","v":0},{"$f":"'D10 Traffic'!AH131","v":0},{"$f":"'D10 Traffic'!AI131","v":0},{"$f":"'D10 Traffic'!AJ131","v":""},{"$f":"'D10 Traffic'!AK131","v":""},{"$f":"'D10 Traffic'!AL131","v":""},{"$f":"'D10 Traffic'!AM131","v":""},{"$f":"'D10 Traffic'!AN131","v":""},{"$f":"'D10 Traffic'!AO131","v":""},{"$f":"'D10 Traffic'!AP131","v":""},{"$f":"'D10 Traffic'!AQ131","v":""},{"$f":"'D10 Traffic'!AR131","v":""},{"$f":"'D10 Traffic'!AS131","v":""},{"$f":"'D10 Traffic'!AT131","v":""},{"$f":"'D10 Traffic'!AU131","v":""},{"$f":"'D10 Traffic'!AV131","v":""},{"$f":"'D10 Traffic'!AW131","v":""},{"$f":"'D10 Traffic'!AX131","v":""},{"$f":"'D10 Traffic'!AY131","v":""},{"$f":"'D10 Traffic'!AZ131","v":""},{"$f":"'D10 Traffic'!BA131","v":""},{"$f":"'D10 Traffic'!BB131","v":""},{"$f":"'D10 Traffic'!BC131","v":""},{"$f":"'D10 Traffic'!BD131","v":""},{"$f":"'D10 Traffic'!BE131","v":""},{"$f":"'D10 Traffic'!BF131","v":""},{"$f":"'D10 Traffic'!BG131","v":""},{"$f":"'D10 Traffic'!BH131","v":""},{"$f":"'D10 Traffic'!BI131","v":""},{"$f":"'D10 Traffic'!BJ131","v":""},{"$f":"'D10 Traffic'!BK131","v":""},{"$f":"'D10 Traffic'!BL131","v":""},{"$f":"'D10 Traffic'!BM131","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H731:BO731)","v":0},null,{"$f":"'D10 Traffic'!F276","v":0},{"$f":"'D10 Traffic'!G276","v":0},{"$f":"'D10 Traffic'!H276","v":0},{"$f":"'D10 Traffic'!I276","v":0},{"$f":"'D10 Traffic'!J276","v":0},{"$f":"'D10 Traffic'!K276","v":0},{"$f":"'D10 Traffic'!L276","v":0},{"$f":"'D10 Traffic'!M276","v":0},{"$f":"'D10 Traffic'!N276","v":0},{"$f":"'D10 Traffic'!O276","v":0},{"$f":"'D10 Traffic'!P276","v":0},{"$f":"'D10 Traffic'!Q276","v":0},{"$f":"'D10 Traffic'!R276","v":0},{"$f":"'D10 Traffic'!S276","v":0},{"$f":"'D10 Traffic'!T276","v":0},{"$f":"'D10 Traffic'!U276","v":0},{"$f":"'D10 Traffic'!V276","v":0},{"$f":"'D10 Traffic'!W276","v":0},{"$f":"'D10 Traffic'!X276","v":0},{"$f":"'D10 Traffic'!Y276","v":0},{"$f":"'D10 Traffic'!Z276","v":0},{"$f":"'D10 Traffic'!AA276","v":0},{"$f":"'D10 Traffic'!AB276","v":0},{"$f":"'D10 Traffic'!AC276","v":0},{"$f":"'D10 Traffic'!AD276","v":0},{"$f":"'D10 Traffic'!AE276","v":0},{"$f":"'D10 Traffic'!AF276","v":0},{"$f":"'D10 Traffic'!AG276","v":0},{"$f":"'D10 Traffic'!AH276","v":0},{"$f":"'D10 Traffic'!AI276","v":0},{"$f":"'D10 Traffic'!AJ276","v":""},{"$f":"'D10 Traffic'!AK276","v":""},{"$f":"'D10 Traffic'!AL276","v":""},{"$f":"'D10 Traffic'!AM276","v":""},{"$f":"'D10 Traffic'!AN276","v":""},{"$f":"'D10 Traffic'!AO276","v":""},{"$f":"'D10 Traffic'!AP276","v":""},{"$f":"'D10 Traffic'!AQ276","v":""},{"$f":"'D10 Traffic'!AR276","v":""},{"$f":"'D10 Traffic'!AS276","v":""},{"$f":"'D10 Traffic'!AT276","v":""},{"$f":"'D10 Traffic'!AU276","v":""},{"$f":"'D10 Traffic'!AV276","v":""},{"$f":"'D10 Traffic'!AW276","v":""},{"$f":"'D10 Traffic'!AX276","v":""},{"$f":"'D10 Traffic'!AY276","v":""},{"$f":"'D10 Traffic'!AZ276","v":""},{"$f":"'D10 Traffic'!BA276","v":""},{"$f":"'D10 Traffic'!BB276","v":""},{"$f":"'D10 Traffic'!BC276","v":""},{"$f":"'D10 Traffic'!BD276","v":""},{"$f":"'D10 Traffic'!BE276","v":""},{"$f":"'D10 Traffic'!BF276","v":""},{"$f":"'D10 Traffic'!BG276","v":""},{"$f":"'D10 Traffic'!BH276","v":""},{"$f":"'D10 Traffic'!BI276","v":""},{"$f":"'D10 Traffic'!BJ276","v":""},{"$f":"'D10 Traffic'!BK276","v":""},{"$f":"'D10 Traffic'!BL276","v":""},{"$f":"'D10 Traffic'!BM276","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H732:BO732)","v":0},null,{"$f":"IF(H1=\"\",\"\",IF(H722=0,0,H722*'D10 Traffic'!F133*CO2RatioNon2Urb+H722*'D10 Traffic'!F134*CO2RatioNon2Rur-H722))","v":0},{"$f":"IF(I1=\"\",\"\",IF(I722=0,0,I722*'D10 Traffic'!G133*CO2RatioNon2Urb+I722*'D10 Traffic'!G134*CO2RatioNon2Rur-I722))","v":0},{"$f":"IF(J1=\"\",\"\",IF(J722=0,0,J722*'D10 Traffic'!H133*CO2RatioNon2Urb+J722*'D10 Traffic'!H134*CO2RatioNon2Rur-J722))","v":0},{"$f":"IF(K1=\"\",\"\",IF(K722=0,0,K722*'D10 Traffic'!I133*CO2RatioNon2Urb+K722*'D10 Traffic'!I134*CO2RatioNon2Rur-K722))","v":0},{"$f":"IF(L1=\"\",\"\",IF(L722=0,0,L722*'D10 Traffic'!J133*CO2RatioNon2Urb+L722*'D10 Traffic'!J134*CO2RatioNon2Rur-L722))","v":0},{"$f":"IF(M1=\"\",\"\",IF(M722=0,0,M722*'D10 Traffic'!K133*CO2RatioNon2Urb+M722*'D10 Traffic'!K134*CO2RatioNon2Rur-M722))","v":0},{"$f":"IF(N1=\"\",\"\",IF(N722=0,0,N722*'D10 Traffic'!L133*CO2RatioNon2Urb+N722*'D10 Traffic'!L134*CO2RatioNon2Rur-N722))","v":0},{"$f":"IF(O1=\"\",\"\",IF(O722=0,0,O722*'D10 Traffic'!M133*CO2RatioNon2Urb+O722*'D10 Traffic'!M134*CO2RatioNon2Rur-O722))","v":0},{"$f":"IF(P1=\"\",\"\",IF(P722=0,0,P722*'D10 Traffic'!N133*CO2RatioNon2Urb+P722*'D10 Traffic'!N134*CO2RatioNon2Rur-P722))","v":0},{"$f":"IF(Q1=\"\",\"\",IF(Q722=0,0,Q722*'D10 Traffic'!O133*CO2RatioNon2Urb+Q722*'D10 Traffic'!O134*CO2RatioNon2Rur-Q722))","v":0},{"$f":"IF(R1=\"\",\"\",IF(R722=0,0,R722*'D10 Traffic'!P133*CO2RatioNon2Urb+R722*'D10 Traffic'!P134*CO2RatioNon2Rur-R722))","v":0},{"$f":"IF(S1=\"\",\"\",IF(S722=0,0,S722*'D10 Traffic'!Q133*CO2RatioNon2Urb+S722*'D10 Traffic'!Q134*CO2RatioNon2Rur-S722))","v":0},{"$f":"IF(T1=\"\",\"\",IF(T722=0,0,T722*'D10 Traffic'!R133*CO2RatioNon2Urb+T722*'D10 Traffic'!R134*CO2RatioNon2Rur-T722))","v":0},{"$f":"IF(U1=\"\",\"\",IF(U722=0,0,U722*'D10 Traffic'!S133*CO2RatioNon2Urb+U722*'D10 Traffic'!S134*CO2RatioNon2Rur-U722))","v":0},{"$f":"IF(V1=\"\",\"\",IF(V722=0,0,V722*'D10 Traffic'!T133*CO2RatioNon2Urb+V722*'D10 Traffic'!T134*CO2RatioNon2Rur-V722))","v":0},{"$f":"IF(W1=\"\",\"\",IF(W722=0,0,W722*'D10 Traffic'!U133*CO2RatioNon2Urb+W722*'D10 Traffic'!U134*CO2RatioNon2Rur-W722))","v":0},{"$f":"IF(X1=\"\",\"\",IF(X722=0,0,X722*'D10 Traffic'!V133*CO2RatioNon2Urb+X722*'D10 Traffic'!V134*CO2RatioNon2Rur-X722))","v":0},{"$f":"IF(Y1=\"\",\"\",IF(Y722=0,0,Y722*'D10 Traffic'!W133*CO2RatioNon2Urb+Y722*'D10 Traffic'!W134*CO2RatioNon2Rur-Y722))","v":0},{"$f":"IF(Z1=\"\",\"\",IF(Z722=0,0,Z722*'D10 Traffic'!X133*CO2RatioNon2Urb+Z722*'D10 Traffic'!X134*CO2RatioNon2Rur-Z722))","v":0},{"$f":"IF(AA1=\"\",\"\",IF(AA722=0,0,AA722*'D10 Traffic'!Y133*CO2RatioNon2Urb+AA722*'D10 Traffic'!Y134*CO2RatioNon2Rur-AA722))","v":0},{"$f":"IF(AB1=\"\",\"\",IF(AB722=0,0,AB722*'D10 Traffic'!Z133*CO2RatioNon2Urb+AB722*'D10 Traffic'!Z134*CO2RatioNon2Rur-AB722))","v":0},{"$f":"IF(AC1=\"\",\"\",IF(AC722=0,0,AC722*'D10 Traffic'!AA133*CO2RatioNon2Urb+AC722*'D10 Traffic'!AA134*CO2RatioNon2Rur-AC722))","v":0},{"$f":"IF(AD1=\"\",\"\",IF(AD722=0,0,AD722*'D10 Traffic'!AB133*CO2RatioNon2Urb+AD722*'D10 Traffic'!AB134*CO2RatioNon2Rur-AD722))","v":0},{"$f":"IF(AE1=\"\",\"\",IF(AE722=0,0,AE722*'D10 Traffic'!AC133*CO2RatioNon2Urb+AE722*'D10 Traffic'!AC134*CO2RatioNon2Rur-AE722))","v":0},{"$f":"IF(AF1=\"\",\"\",IF(AF722=0,0,AF722*'D10 Traffic'!AD133*CO2RatioNon2Urb+AF722*'D10 Traffic'!AD134*CO2RatioNon2Rur-AF722))","v":0},{"$f":"IF(AG1=\"\",\"\",IF(AG722=0,0,AG722*'D10 Traffic'!AE133*CO2RatioNon2Urb+AG722*'D10 Traffic'!AE134*CO2RatioNon2Rur-AG722))","v":0},{"$f":"IF(AH1=\"\",\"\",IF(AH722=0,0,AH722*'D10 Traffic'!AF133*CO2RatioNon2Urb+AH722*'D10 Traffic'!AF134*CO2RatioNon2Rur-AH722))","v":0},{"$f":"IF(AI1=\"\",\"\",IF(AI722=0,0,AI722*'D10 Traffic'!AG133*CO2RatioNon2Urb+AI722*'D10 Traffic'!AG134*CO2RatioNon2Rur-AI722))","v":0},{"$f":"IF(AJ1=\"\",\"\",IF(AJ722=0,0,AJ722*'D10 Traffic'!AH133*CO2RatioNon2Urb+AJ722*'D10 Traffic'!AH134*CO2RatioNon2Rur-AJ722))","v":0},{"$f":"IF(AK1=\"\",\"\",IF(AK722=0,0,AK722*'D10 Traffic'!AI133*CO2RatioNon2Urb+AK722*'D10 Traffic'!AI134*CO2RatioNon2Rur-AK722))","v":0},{"$f":"IF(AL1=\"\",\"\",IF(AL722=0,0,AL722*'D10 Traffic'!AJ133*CO2RatioNon2Urb+AL722*'D10 Traffic'!AJ134*CO2RatioNon2Rur-AL722))","v":""},{"$f":"IF(AM1=\"\",\"\",IF(AM722=0,0,AM722*'D10 Traffic'!AK133*CO2RatioNon2Urb+AM722*'D10 Traffic'!AK134*CO2RatioNon2Rur-AM722))","v":""},{"$f":"IF(AN1=\"\",\"\",IF(AN722=0,0,AN722*'D10 Traffic'!AL133*CO2RatioNon2Urb+AN722*'D10 Traffic'!AL134*CO2RatioNon2Rur-AN722))","v":""},{"$f":"IF(AO1=\"\",\"\",IF(AO722=0,0,AO722*'D10 Traffic'!AM133*CO2RatioNon2Urb+AO722*'D10 Traffic'!AM134*CO2RatioNon2Rur-AO722))","v":""},{"$f":"IF(AP1=\"\",\"\",IF(AP722=0,0,AP722*'D10 Traffic'!AN133*CO2RatioNon2Urb+AP722*'D10 Traffic'!AN134*CO2RatioNon2Rur-AP722))","v":""},{"$f":"IF(AQ1=\"\",\"\",IF(AQ722=0,0,AQ722*'D10 Traffic'!AO133*CO2RatioNon2Urb+AQ722*'D10 Traffic'!AO134*CO2RatioNon2Rur-AQ722))","v":""},{"$f":"IF(AR1=\"\",\"\",IF(AR722=0,0,AR722*'D10 Traffic'!AP133*CO2RatioNon2Urb+AR722*'D10 Traffic'!AP134*CO2RatioNon2Rur-AR722))","v":""},{"$f":"IF(AS1=\"\",\"\",IF(AS722=0,0,AS722*'D10 Traffic'!AQ133*CO2RatioNon2Urb+AS722*'D10 Traffic'!AQ134*CO2RatioNon2Rur-AS722))","v":""},{"$f":"IF(AT1=\"\",\"\",IF(AT722=0,0,AT722*'D10 Traffic'!AR133*CO2RatioNon2Urb+AT722*'D10 Traffic'!AR134*CO2RatioNon2Rur-AT722))","v":""},{"$f":"IF(AU1=\"\",\"\",IF(AU722=0,0,AU722*'D10 Traffic'!AS133*CO2RatioNon2Urb+AU722*'D10 Traffic'!AS134*CO2RatioNon2Rur-AU722))","v":""},{"$f":"IF(AV1=\"\",\"\",IF(AV722=0,0,AV722*'D10 Traffic'!AT133*CO2RatioNon2Urb+AV722*'D10 Traffic'!AT134*CO2RatioNon2Rur-AV722))","v":""},{"$f":"IF(AW1=\"\",\"\",IF(AW722=0,0,AW722*'D10 Traffic'!AU133*CO2RatioNon2Urb+AW722*'D10 Traffic'!AU134*CO2RatioNon2Rur-AW722))","v":""},{"$f":"IF(AX1=\"\",\"\",IF(AX722=0,0,AX722*'D10 Traffic'!AV133*CO2RatioNon2Urb+AX722*'D10 Traffic'!AV134*CO2RatioNon2Rur-AX722))","v":""},{"$f":"IF(AY1=\"\",\"\",IF(AY722=0,0,AY722*'D10 Traffic'!AW133*CO2RatioNon2Urb+AY722*'D10 Traffic'!AW134*CO2RatioNon2Rur-AY722))","v":""},{"$f":"IF(AZ1=\"\",\"\",IF(AZ722=0,0,AZ722*'D10 Traffic'!AX133*CO2RatioNon2Urb+AZ722*'D10 Traffic'!AX134*CO2RatioNon2Rur-AZ722))","v":""},{"$f":"IF(BA1=\"\",\"\",IF(BA722=0,0,BA722*'D10 Traffic'!AY133*CO2RatioNon2Urb+BA722*'D10 Traffic'!AY134*CO2RatioNon2Rur-BA722))","v":""},{"$f":"IF(BB1=\"\",\"\",IF(BB722=0,0,BB722*'D10 Traffic'!AZ133*CO2RatioNon2Urb+BB722*'D10 Traffic'!AZ134*CO2RatioNon2Rur-BB722))","v":""},{"$f":"IF(BC1=\"\",\"\",IF(BC722=0,0,BC722*'D10 Traffic'!BA133*CO2RatioNon2Urb+BC722*'D10 Traffic'!BA134*CO2RatioNon2Rur-BC722))","v":""},{"$f":"IF(BD1=\"\",\"\",IF(BD722=0,0,BD722*'D10 Traffic'!BB133*CO2RatioNon2Urb+BD722*'D10 Traffic'!BB134*CO2RatioNon2Rur-BD722))","v":""},{"$f":"IF(BE1=\"\",\"\",IF(BE722=0,0,BE722*'D10 Traffic'!BC133*CO2RatioNon2Urb+BE722*'D10 Traffic'!BC134*CO2RatioNon2Rur-BE722))","v":""},{"$f":"IF(BF1=\"\",\"\",IF(BF722=0,0,BF722*'D10 Traffic'!BD133*CO2RatioNon2Urb+BF722*'D10 Traffic'!BD134*CO2RatioNon2Rur-BF722))","v":""},{"$f":"IF(BG1=\"\",\"\",IF(BG722=0,0,BG722*'D10 Traffic'!BE133*CO2RatioNon2Urb+BG722*'D10 Traffic'!BE134*CO2RatioNon2Rur-BG722))","v":""},{"$f":"IF(BH1=\"\",\"\",IF(BH722=0,0,BH722*'D10 Traffic'!BF133*CO2RatioNon2Urb+BH722*'D10 Traffic'!BF134*CO2RatioNon2Rur-BH722))","v":""},{"$f":"IF(BI1=\"\",\"\",IF(BI722=0,0,BI722*'D10 Traffic'!BG133*CO2RatioNon2Urb+BI722*'D10 Traffic'!BG134*CO2RatioNon2Rur-BI722))","v":""},{"$f":"IF(BJ1=\"\",\"\",IF(BJ722=0,0,BJ722*'D10 Traffic'!BH133*CO2RatioNon2Urb+BJ722*'D10 Traffic'!BH134*CO2RatioNon2Rur-BJ722))","v":""},{"$f":"IF(BK1=\"\",\"\",IF(BK722=0,0,BK722*'D10 Traffic'!BI133*CO2RatioNon2Urb+BK722*'D10 Traffic'!BI134*CO2RatioNon2Rur-BK722))","v":""},{"$f":"IF(BL1=\"\",\"\",IF(BL722=0,0,BL722*'D10 Traffic'!BJ133*CO2RatioNon2Urb+BL722*'D10 Traffic'!BJ134*CO2RatioNon2Rur-BL722))","v":""},{"$f":"IF(BM1=\"\",\"\",IF(BM722=0,0,BM722*'D10 Traffic'!BK133*CO2RatioNon2Urb+BM722*'D10 Traffic'!BK134*CO2RatioNon2Rur-BM722))","v":""},{"$f":"IF(BN1=\"\",\"\",IF(BN722=0,0,BN722*'D10 Traffic'!BL133*CO2RatioNon2Urb+BN722*'D10 Traffic'!BL134*CO2RatioNon2Rur-BN722))","v":""},{"$f":"IF(BO1=\"\",\"\",IF(BO722=0,0,BO722*'D10 Traffic'!BM133*CO2RatioNon2Urb+BO722*'D10 Traffic'!BM134*CO2RatioNon2Rur-BO722))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H733:BO733)","v":0},null,{"$f":"IF(H714=\"\",\"\",SUM(H730:H732))","v":0},{"$f":"IF(I714=\"\",\"\",SUM(I730:I732))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H735:BO735)","v":0},null,{"$f":"IF(H1=\"\",\"\",'D10 Traffic'!F303)","v":0},{"$f":"IF(I1=\"\",\"\",'D10 Traffic'!G303)","v":0},{"$f":"IF(J1=\"\",\"\",'D10 Traffic'!H303)","v":0},{"$f":"IF(K1=\"\",\"\",'D10 Traffic'!I303)","v":0},{"$f":"IF(L1=\"\",\"\",'D10 Traffic'!J303)","v":0},{"$f":"IF(M1=\"\",\"\",'D10 Traffic'!K303)","v":0},{"$f":"IF(N1=\"\",\"\",'D10 Traffic'!L303)","v":0},{"$f":"IF(O1=\"\",\"\",'D10 Traffic'!M303)","v":0},{"$f":"IF(P1=\"\",\"\",'D10 Traffic'!N303)","v":0},{"$f":"IF(Q1=\"\",\"\",'D10 Traffic'!O303)","v":0},{"$f":"IF(R1=\"\",\"\",'D10 Traffic'!P303)","v":0},{"$f":"IF(S1=\"\",\"\",'D10 Traffic'!Q303)","v":0},{"$f":"IF(T1=\"\",\"\",'D10 Traffic'!R303)","v":0},{"$f":"IF(U1=\"\",\"\",'D10 Traffic'!S303)","v":0},{"$f":"IF(V1=\"\",\"\",'D10 Traffic'!T303)","v":0},{"$f":"IF(W1=\"\",\"\",'D10 Traffic'!U303)","v":0},{"$f":"IF(X1=\"\",\"\",'D10 Traffic'!V303)","v":0},{"$f":"IF(Y1=\"\",\"\",'D10 Traffic'!W303)","v":0},{"$f":"IF(Z1=\"\",\"\",'D10 Traffic'!X303)","v":0},{"$f":"IF(AA1=\"\",\"\",'D10 Traffic'!Y303)","v":0},{"$f":"IF(AB1=\"\",\"\",'D10 Traffic'!Z303)","v":0},{"$f":"IF(AC1=\"\",\"\",'D10 Traffic'!AA303)","v":0},{"$f":"IF(AD1=\"\",\"\",'D10 Traffic'!AB303)","v":0},{"$f":"IF(AE1=\"\",\"\",'D10 Traffic'!AC303)","v":0},{"$f":"IF(AF1=\"\",\"\",'D10 Traffic'!AD303)","v":0},{"$f":"IF(AG1=\"\",\"\",'D10 Traffic'!AE303)","v":0},{"$f":"IF(AH1=\"\",\"\",'D10 Traffic'!AF303)","v":0},{"$f":"IF(AI1=\"\",\"\",'D10 Traffic'!AG303)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D10 Traffic'!AH303)","v":0},{"$f":"IF(AK1=\"\",\"\",'D10 Traffic'!AI303)","v":0},{"$f":"IF(AL1=\"\",\"\",'D10 Traffic'!AJ303)","v":""},{"$f":"IF(AM1=\"\",\"\",'D10 Traffic'!AK303)","v":""},{"$f":"IF(AN1=\"\",\"\",'D10 Traffic'!AL303)","v":""},{"$f":"IF(AO1=\"\",\"\",'D10 Traffic'!AM303)","v":""},{"$f":"IF(AP1=\"\",\"\",'D10 Traffic'!AN303)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D10 Traffic'!AO303)","v":""},{"$f":"IF(AR1=\"\",\"\",'D10 Traffic'!AP303)","v":""},{"$f":"IF(AS1=\"\",\"\",'D10 Traffic'!AQ303)","v":""},{"$f":"IF(AT1=\"\",\"\",'D10 Traffic'!AR303)","v":""},{"$f":"IF(AU1=\"\",\"\",'D10 Traffic'!AS303)","v":""},{"$f":"IF(AV1=\"\",\"\",'D10 Traffic'!AT303)","v":""},{"$f":"IF(AW1=\"\",\"\",'D10 Traffic'!AU303)","v":""},{"$f":"IF(AX1=\"\",\"\",'D10 Traffic'!AV303)","v":""},{"$f":"IF(AY1=\"\",\"\",'D10 Traffic'!AW303)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D10 Traffic'!AX303)","v":""},{"$f":"IF(BA1=\"\",\"\",'D10 Traffic'!AY303)","v":""},{"$f":"IF(BB1=\"\",\"\",'D10 Traffic'!AZ303)","v":""},{"$f":"IF(BC1=\"\",\"\",'D10 Traffic'!BA303)","v":""},{"$f":"IF(BD1=\"\",\"\",'D10 Traffic'!BB303)","v":""},{"$f":"IF(BE1=\"\",\"\",'D10 Traffic'!BC303)","v":""},{"$f":"IF(BF1=\"\",\"\",'D10 Traffic'!BD303)","v":""},{"$f":"IF(BG1=\"\",\"\",'D10 Traffic'!BE303)","v":""},{"$f":"IF(BH1=\"\",\"\",'D10 Traffic'!BF303)","v":""},{"$f":"IF(BI1=\"\",\"\",'D10 Traffic'!BG303)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D10 Traffic'!BH303)","v":""},{"$f":"IF(BK1=\"\",\"\",'D10 Traffic'!BI303)","v":""},{"$f":"IF(BL1=\"\",\"\",'D10 Traffic'!BJ303)","v":""},{"$f":"IF(BM1=\"\",\"\",'D10 Traffic'!BK303)","v":""},{"$f":"IF(BN1=\"\",\"\",'D10 Traffic'!BL303)","v":""},{"$f":"IF(BO1=\"\",\"\",'D10 Traffic'!BM303)","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"IF(H1=\"\",\"\",'D10 Traffic'!F331)","v":0},{"$f":"IF(I1=\"\",\"\",'D10 Traffic'!G331)","v":0},{"$f":"IF(J1=\"\",\"\",'D10 Traffic'!H331)","v":0},{"$f":"IF(K1=\"\",\"\",'D10 Traffic'!I331)","v":0},{"$f":"IF(L1=\"\",\"\",'D10 Traffic'!J331)","v":0},{"$f":"IF(M1=\"\",\"\",'D10 Traffic'!K331)","v":0},{"$f":"IF(N1=\"\",\"\",'D10 Traffic'!L331)","v":0},{"$f":"IF(O1=\"\",\"\",'D10 Traffic'!M331)","v":0},{"$f":"IF(P1=\"\",\"\",'D10 Traffic'!N331)","v":0},{"$f":"IF(Q1=\"\",\"\",'D10 Traffic'!O331)","v":0},{"$f":"IF(R1=\"\",\"\",'D10 Traffic'!P331)","v":0},{"$f":"IF(S1=\"\",\"\",'D10 Traffic'!Q331)","v":0},{"$f":"IF(T1=\"\",\"\",'D10 Traffic'!R331)","v":0},{"$f":"IF(U1=\"\",\"\",'D10 Traffic'!S331)","v":0},{"$f":"IF(V1=\"\",\"\",'D10 Traffic'!T331)","v":0},{"$f":"IF(W1=\"\",\"\",'D10 Traffic'!U331)","v":0},{"$f":"IF(X1=\"\",\"\",'D10 Traffic'!V331)","v":0},{"$f":"IF(Y1=\"\",\"\",'D10 Traffic'!W331)","v":0},{"$f":"IF(Z1=\"\",\"\",'D10 Traffic'!X331)","v":0},{"$f":"IF(AA1=\"\",\"\",'D10 Traffic'!Y331)","v":0},{"$f":"IF(AB1=\"\",\"\",'D10 Traffic'!Z331)","v":0},{"$f":"IF(AC1=\"\",\"\",'D10 Traffic'!AA331)","v":0},{"$f":"IF(AD1=\"\",\"\",'D10 Traffic'!AB331)","v":0},{"$f":"IF(AE1=\"\",\"\",'D10 Traffic'!AC331)","v":0},{"$f":"IF(AF1=\"\",\"\",'D10 Traffic'!AD331)","v":0},{"$f":"IF(AG1=\"\",\"\",'D10 Traffic'!AE331)","v":0},{"$f":"IF(AH1=\"\",\"\",'D10 Traffic'!AF331)","v":0},{"$f":"IF(AI1=\"\",\"\",'D10 Traffic'!AG331)","v":0},{"$f":"IF(AJ1=\"\",\"\",'D10 Traffic'!AH331)","v":0},{"$f":"IF(AK1=\"\",\"\",'D10 Traffic'!AI331)","v":0},{"$f":"IF(AL1=\"\",\"\",'D10 Traffic'!AJ331)","v":""},{"$f":"IF(AM1=\"\",\"\",'D10 Traffic'!AK331)","v":""},{"$f":"IF(AN1=\"\",\"\",'D10 Traffic'!AL331)","v":""},{"$f":"IF(AO1=\"\",\"\",'D10 Traffic'!AM331)","v":""},{"$f":"IF(AP1=\"\",\"\",'D10 Traffic'!AN331)","v":""},{"$f":"IF(AQ1=\"\",\"\",'D10 Traffic'!AO331)","v":""},{"$f":"IF(AR1=\"\",\"\",'D10 Traffic'!AP331)","v":""},{"$f":"IF(AS1=\"\",\"\",'D10 Traffic'!AQ331)","v":""},{"$f":"IF(AT1=\"\",\"\",'D10 Traffic'!AR331)","v":""},{"$f":"IF(AU1=\"\",\"\",'D10 Traffic'!AS331)","v":""},{"$f":"IF(AV1=\"\",\"\",'D10 Traffic'!AT331)","v":""},{"$f":"IF(AW1=\"\",\"\",'D10 Traffic'!AU331)","v":""},{"$f":"IF(AX1=\"\",\"\",'D10 Traffic'!AV331)","v":""},{"$f":"IF(AY1=\"\",\"\",'D10 Traffic'!AW331)","v":""},{"$f":"IF(AZ1=\"\",\"\",'D10 Traffic'!AX331)","v":""},{"$f":"IF(BA1=\"\",\"\",'D10 Traffic'!AY331)","v":""},{"$f":"IF(BB1=\"\",\"\",'D10 Traffic'!AZ331)","v":""},{"$f":"IF(BC1=\"\",\"\",'D10 Traffic'!BA331)","v":""},{"$f":"IF(BD1=\"\",\"\",'D10 Traffic'!BB331)","v":""},{"$f":"IF(BE1=\"\",\"\",'D10 Traffic'!BC331)","v":""},{"$f":"IF(BF1=\"\",\"\",'D10 Traffic'!BD331)","v":""},{"$f":"IF(BG1=\"\",\"\",'D10 Traffic'!BE331)","v":""},{"$f":"IF(BH1=\"\",\"\",'D10 Traffic'!BF331)","v":""},{"$f":"IF(BI1=\"\",\"\",'D10 Traffic'!BG331)","v":""},{"$f":"IF(BJ1=\"\",\"\",'D10 Traffic'!BH331)","v":""},{"$f":"IF(BK1=\"\",\"\",'D10 Traffic'!BI331)","v":""},{"$f":"IF(BL1=\"\",\"\",'D10 Traffic'!BJ331)","v":""},{"$f":"IF(BM1=\"\",\"\",'D10 Traffic'!BK331)","v":""},{"$f":"IF(BN1=\"\",\"\",'D10 Traffic'!BL331)","v":""},{"$f":"IF(BO1=\"\",\"\",'D10 Traffic'!BM331)","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H737:BO737)","v":0},null,{"$f":"IF(H714=\"\",\"\",SUM(H735:H736))","v":0},{"$f":"IF(I714=\"\",\"\",SUM(I735:I736))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H739:BO739)","v":0},null,{"$f":"D10_aGVA_Base*1000","v":0},{"$f":"IF(I$1=\"\",\"\",H739*(1+GR!I646))","v":0},{"$f":"IF(J$1=\"\",\"\",I739*(1+GR!J646))","v":0},{"$f":"IF(K$1=\"\",\"\",J739*(1+GR!K646))","v":0},{"$f":"IF(L$1=\"\",\"\",K739*(1+GR!L646))","v":0},{"$f":"IF(M$1=\"\",\"\",L739*(1+GR!M646))","v":0},{"$f":"IF(N$1=\"\",\"\",M739*(1+GR!N646))","v":0},{"$f":"IF(O$1=\"\",\"\",N739*(1+GR!O646))","v":0},{"$f":"IF(P$1=\"\",\"\",O739*(1+GR!P646))","v":0},{"$f":"IF(Q$1=\"\",\"\",P739*(1+GR!Q646))","v":0},{"$f":"IF(R$1=\"\",\"\",Q739*(1+GR!R646))","v":0},{"$f":"IF(S$1=\"\",\"\",R739*(1+GR!S646))","v":0},{"$f":"IF(T$1=\"\",\"\",S739*(1+GR!T646))","v":0},{"$f":"IF(U$1=\"\",\"\",T739*(1+GR!U646))","v":0},{"$f":"IF(V$1=\"\",\"\",U739*(1+GR!V646))","v":0},{"$f":"IF(W$1=\"\",\"\",V739*(1+GR!W646))","v":0},{"$f":"IF(X$1=\"\",\"\",W739*(1+GR!X646))","v":0},{"$f":"IF(Y$1=\"\",\"\",X739*(1+GR!Y646))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y739*(1+GR!Z646))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z739*(1+GR!AA646))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA739*(1+GR!AB646))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB739*(1+GR!AC646))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC739*(1+GR!AD646))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD739*(1+GR!AE646))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE739*(1+GR!AF646))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF739*(1+GR!AG646))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG739*(1+GR!AH646))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH739*(1+GR!AI646))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI739*(1+GR!AJ646))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ739*(1+GR!AK646))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK739*(1+GR!AL646))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL739*(1+GR!AM646))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM739*(1+GR!AN646))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN739*(1+GR!AO646))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO739*(1+GR!AP646))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP739*(1+GR!AQ646))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ739*(1+GR!AR646))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR739*(1+GR!AS646))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS739*(1+GR!AT646))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT739*(1+GR!AU646))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU739*(1+GR!AV646))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV739*(1+GR!AW646))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW739*(1+GR!AX646))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX739*(1+GR!AY646))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY739*(1+GR!AZ646))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ739*(1+GR!BA646))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA739*(1+GR!BB646))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB739*(1+GR!BC646))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC739*(1+GR!BD646))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD739*(1+GR!BE646))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE739*(1+GR!BF646))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF739*(1+GR!BG646))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG739*(1+GR!BH646))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH739*(1+GR!BI646))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI739*(1+GR!BJ646))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ739*(1+GR!BK646))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK739*(1+GR!BL646))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL739*(1+GR!BM646))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM739*(1+GR!BN646))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN739*(1+GR!BO646))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H739*1000)/H745,\"\")","v":""},{"$f":"IF(I$1=\"\",\"\",IFERROR((I739*1000)/I745,\"\"))","v":""},{"$f":"IF(J$1=\"\",\"\",IFERROR((J739*1000)/J745,\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H741:BO741)","v":0},null,{"$f":"D10_TaxReceip_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H741*(1+GR!I648))","v":0},{"$f":"IF(J$1=\"\",\"\",I741*(1+GR!J648))","v":0},{"$f":"IF(K$1=\"\",\"\",J741*(1+GR!K648))","v":0},{"$f":"IF(L$1=\"\",\"\",K741*(1+GR!L648))","v":0},{"$f":"IF(M$1=\"\",\"\",L741*(1+GR!M648))","v":0},{"$f":"IF(N$1=\"\",\"\",M741*(1+GR!N648))","v":0},{"$f":"IF(O$1=\"\",\"\",N741*(1+GR!O648))","v":0},{"$f":"IF(P$1=\"\",\"\",O741*(1+GR!P648))","v":0},{"$f":"IF(Q$1=\"\",\"\",P741*(1+GR!Q648))","v":0},{"$f":"IF(R$1=\"\",\"\",Q741*(1+GR!R648))","v":0},{"$f":"IF(S$1=\"\",\"\",R741*(1+GR!S648))","v":0},{"$f":"IF(T$1=\"\",\"\",S741*(1+GR!T648))","v":0},{"$f":"IF(U$1=\"\",\"\",T741*(1+GR!U648))","v":0},{"$f":"IF(V$1=\"\",\"\",U741*(1+GR!V648))","v":0},{"$f":"IF(W$1=\"\",\"\",V741*(1+GR!W648))","v":0},{"$f":"IF(X$1=\"\",\"\",W741*(1+GR!X648))","v":0},{"$f":"IF(Y$1=\"\",\"\",X741*(1+GR!Y648))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y741*(1+GR!Z648))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z741*(1+GR!AA648))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA741*(1+GR!AB648))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB741*(1+GR!AC648))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC741*(1+GR!AD648))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD741*(1+GR!AE648))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE741*(1+GR!AF648))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF741*(1+GR!AG648))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG741*(1+GR!AH648))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH741*(1+GR!AI648))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI741*(1+GR!AJ648))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ741*(1+GR!AK648))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK741*(1+GR!AL648))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL741*(1+GR!AM648))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM741*(1+GR!AN648))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN741*(1+GR!AO648))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO741*(1+GR!AP648))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP741*(1+GR!AQ648))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ741*(1+GR!AR648))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR741*(1+GR!AS648))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS741*(1+GR!AT648))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT741*(1+GR!AU648))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU741*(1+GR!AV648))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV741*(1+GR!AW648))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW741*(1+GR!AX648))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX741*(1+GR!AY648))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY741*(1+GR!AZ648))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ741*(1+GR!BA648))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA741*(1+GR!BB648))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB741*(1+GR!BC648))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC741*(1+GR!BD648))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD741*(1+GR!BE648))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE741*(1+GR!BF648))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF741*(1+GR!BG648))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG741*(1+GR!BH648))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH741*(1+GR!BI648))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI741*(1+GR!BJ648))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ741*(1+GR!BK648))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK741*(1+GR!BL648))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL741*(1+GR!BM648))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM741*(1+GR!BN648))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN741*(1+GR!BO648))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H742:BO742),0)","v":0},null,{"$f":"D10_VAT_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H742*(1+GR!I649))","v":0},{"$f":"IF(J$1=\"\",\"\",I742*(1+GR!J649))","v":0},{"$f":"IF(K$1=\"\",\"\",J742*(1+GR!K649))","v":0},{"$f":"IF(L$1=\"\",\"\",K742*(1+GR!L649))","v":0},{"$f":"IF(M$1=\"\",\"\",L742*(1+GR!M649))","v":0},{"$f":"IF(N$1=\"\",\"\",M742*(1+GR!N649))","v":0},{"$f":"IF(O$1=\"\",\"\",N742*(1+GR!O649))","v":0},{"$f":"IF(P$1=\"\",\"\",O742*(1+GR!P649))","v":0},{"$f":"IF(Q$1=\"\",\"\",P742*(1+GR!Q649))","v":0},{"$f":"IF(R$1=\"\",\"\",Q742*(1+GR!R649))","v":0},{"$f":"IF(S$1=\"\",\"\",R742*(1+GR!S649))","v":0},{"$f":"IF(T$1=\"\",\"\",S742*(1+GR!T649))","v":0},{"$f":"IF(U$1=\"\",\"\",T742*(1+GR!U649))","v":0},{"$f":"IF(V$1=\"\",\"\",U742*(1+GR!V649))","v":0},{"$f":"IF(W$1=\"\",\"\",V742*(1+GR!W649))","v":0},{"$f":"IF(X$1=\"\",\"\",W742*(1+GR!X649))","v":0},{"$f":"IF(Y$1=\"\",\"\",X742*(1+GR!Y649))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y742*(1+GR!Z649))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z742*(1+GR!AA649))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA742*(1+GR!AB649))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB742*(1+GR!AC649))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC742*(1+GR!AD649))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD742*(1+GR!AE649))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE742*(1+GR!AF649))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF742*(1+GR!AG649))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG742*(1+GR!AH649))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH742*(1+GR!AI649))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI742*(1+GR!AJ649))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ742*(1+GR!AK649))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK742*(1+GR!AL649))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL742*(1+GR!AM649))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM742*(1+GR!AN649))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN742*(1+GR!AO649))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO742*(1+GR!AP649))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP742*(1+GR!AQ649))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ742*(1+GR!AR649))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR742*(1+GR!AS649))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS742*(1+GR!AT649))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT742*(1+GR!AU649))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU742*(1+GR!AV649))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV742*(1+GR!AW649))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW742*(1+GR!AX649))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX742*(1+GR!AY649))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY742*(1+GR!AZ649))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ742*(1+GR!BA649))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA742*(1+GR!BB649))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB742*(1+GR!BC649))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC742*(1+GR!BD649))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD742*(1+GR!BE649))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE742*(1+GR!BF649))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF742*(1+GR!BG649))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG742*(1+GR!BH649))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH742*(1+GR!BI649))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI742*(1+GR!BJ649))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ742*(1+GR!BK649))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK742*(1+GR!BL649))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL742*(1+GR!BM649))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM742*(1+GR!BN649))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN742*(1+GR!BO649))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H743:BO743)","v":0},null,{"$f":"D10_NIC_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H743*(1+GR!I650))","v":0},{"$f":"IF(J$1=\"\",\"\",I743*(1+GR!J650))","v":0},{"$f":"IF(K$1=\"\",\"\",J743*(1+GR!K650))","v":0},{"$f":"IF(L$1=\"\",\"\",K743*(1+GR!L650))","v":0},{"$f":"IF(M$1=\"\",\"\",L743*(1+GR!M650))","v":0},{"$f":"IF(N$1=\"\",\"\",M743*(1+GR!N650))","v":0},{"$f":"IF(O$1=\"\",\"\",N743*(1+GR!O650))","v":0},{"$f":"IF(P$1=\"\",\"\",O743*(1+GR!P650))","v":0},{"$f":"IF(Q$1=\"\",\"\",P743*(1+GR!Q650))","v":0},{"$f":"IF(R$1=\"\",\"\",Q743*(1+GR!R650))","v":0},{"$f":"IF(S$1=\"\",\"\",R743*(1+GR!S650))","v":0},{"$f":"IF(T$1=\"\",\"\",S743*(1+GR!T650))","v":0},{"$f":"IF(U$1=\"\",\"\",T743*(1+GR!U650))","v":0},{"$f":"IF(V$1=\"\",\"\",U743*(1+GR!V650))","v":0},{"$f":"IF(W$1=\"\",\"\",V743*(1+GR!W650))","v":0},{"$f":"IF(X$1=\"\",\"\",W743*(1+GR!X650))","v":0},{"$f":"IF(Y$1=\"\",\"\",X743*(1+GR!Y650))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y743*(1+GR!Z650))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z743*(1+GR!AA650))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA743*(1+GR!AB650))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB743*(1+GR!AC650))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC743*(1+GR!AD650))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD743*(1+GR!AE650))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE743*(1+GR!AF650))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF743*(1+GR!AG650))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG743*(1+GR!AH650))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH743*(1+GR!AI650))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI743*(1+GR!AJ650))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ743*(1+GR!AK650))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK743*(1+GR!AL650))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL743*(1+GR!AM650))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM743*(1+GR!AN650))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN743*(1+GR!AO650))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO743*(1+GR!AP650))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP743*(1+GR!AQ650))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ743*(1+GR!AR650))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR743*(1+GR!AS650))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS743*(1+GR!AT650))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT743*(1+GR!AU650))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU743*(1+GR!AV650))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV743*(1+GR!AW650))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW743*(1+GR!AX650))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX743*(1+GR!AY650))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY743*(1+GR!AZ650))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ743*(1+GR!BA650))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA743*(1+GR!BB650))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB743*(1+GR!BC650))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC743*(1+GR!BD650))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD743*(1+GR!BE650))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE743*(1+GR!BF650))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF743*(1+GR!BG650))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG743*(1+GR!BH650))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH743*(1+GR!BI650))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI743*(1+GR!BJ650))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ743*(1+GR!BK650))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK743*(1+GR!BL650))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL743*(1+GR!BM650))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM743*(1+GR!BN650))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN743*(1+GR!BO650))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H744:BO744),0)","v":0},null,{"$f":"SUM(H741:H743)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I741:I743))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J741:J743))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D10_Employ_Base","v":0},{"$f":"IF(I$1=\"\",\"\",H745*(1+GR!I652))","v":0},{"$f":"IF(J$1=\"\",\"\",I745*(1+GR!J652))","v":0},{"$f":"IF(K$1=\"\",\"\",J745*(1+GR!K652))","v":0},{"$f":"IF(L$1=\"\",\"\",K745*(1+GR!L652))","v":0},{"$f":"IF(M$1=\"\",\"\",L745*(1+GR!M652))","v":0},{"$f":"IF(N$1=\"\",\"\",M745*(1+GR!N652))","v":0},{"$f":"IF(O$1=\"\",\"\",N745*(1+GR!O652))","v":0},{"$f":"IF(P$1=\"\",\"\",O745*(1+GR!P652))","v":0},{"$f":"IF(Q$1=\"\",\"\",P745*(1+GR!Q652))","v":0},{"$f":"IF(R$1=\"\",\"\",Q745*(1+GR!R652))","v":0},{"$f":"IF(S$1=\"\",\"\",R745*(1+GR!S652))","v":0},{"$f":"IF(T$1=\"\",\"\",S745*(1+GR!T652))","v":0},{"$f":"IF(U$1=\"\",\"\",T745*(1+GR!U652))","v":0},{"$f":"IF(V$1=\"\",\"\",U745*(1+GR!V652))","v":0},{"$f":"IF(W$1=\"\",\"\",V745*(1+GR!W652))","v":0},{"$f":"IF(X$1=\"\",\"\",W745*(1+GR!X652))","v":0},{"$f":"IF(Y$1=\"\",\"\",X745*(1+GR!Y652))","v":0},{"$f":"IF(Z$1=\"\",\"\",Y745*(1+GR!Z652))","v":0},{"$f":"IF(AA$1=\"\",\"\",Z745*(1+GR!AA652))","v":0},{"$f":"IF(AB$1=\"\",\"\",AA745*(1+GR!AB652))","v":0},{"$f":"IF(AC$1=\"\",\"\",AB745*(1+GR!AC652))","v":0},{"$f":"IF(AD$1=\"\",\"\",AC745*(1+GR!AD652))","v":0},{"$f":"IF(AE$1=\"\",\"\",AD745*(1+GR!AE652))","v":0},{"$f":"IF(AF$1=\"\",\"\",AE745*(1+GR!AF652))","v":0},{"$f":"IF(AG$1=\"\",\"\",AF745*(1+GR!AG652))","v":0},{"$f":"IF(AH$1=\"\",\"\",AG745*(1+GR!AH652))","v":0},{"$f":"IF(AI$1=\"\",\"\",AH745*(1+GR!AI652))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AI745*(1+GR!AJ652))","v":0},{"$f":"IF(AK$1=\"\",\"\",AJ745*(1+GR!AK652))","v":0},{"$f":"IF(AL$1=\"\",\"\",AK745*(1+GR!AL652))","v":""},{"$f":"IF(AM$1=\"\",\"\",AL745*(1+GR!AM652))","v":""},{"$f":"IF(AN$1=\"\",\"\",AM745*(1+GR!AN652))","v":""},{"$f":"IF(AO$1=\"\",\"\",AN745*(1+GR!AO652))","v":""},{"$f":"IF(AP$1=\"\",\"\",AO745*(1+GR!AP652))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AP745*(1+GR!AQ652))","v":""},{"$f":"IF(AR$1=\"\",\"\",AQ745*(1+GR!AR652))","v":""},{"$f":"IF(AS$1=\"\",\"\",AR745*(1+GR!AS652))","v":""},{"$f":"IF(AT$1=\"\",\"\",AS745*(1+GR!AT652))","v":""},{"$f":"IF(AU$1=\"\",\"\",AT745*(1+GR!AU652))","v":""},{"$f":"IF(AV$1=\"\",\"\",AU745*(1+GR!AV652))","v":""},{"$f":"IF(AW$1=\"\",\"\",AV745*(1+GR!AW652))","v":""},{"$f":"IF(AX$1=\"\",\"\",AW745*(1+GR!AX652))","v":""},{"$f":"IF(AY$1=\"\",\"\",AX745*(1+GR!AY652))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AY745*(1+GR!AZ652))","v":""},{"$f":"IF(BA$1=\"\",\"\",AZ745*(1+GR!BA652))","v":""},{"$f":"IF(BB$1=\"\",\"\",BA745*(1+GR!BB652))","v":""},{"$f":"IF(BC$1=\"\",\"\",BB745*(1+GR!BC652))","v":""},{"$f":"IF(BD$1=\"\",\"\",BC745*(1+GR!BD652))","v":""},{"$f":"IF(BE$1=\"\",\"\",BD745*(1+GR!BE652))","v":""},{"$f":"IF(BF$1=\"\",\"\",BE745*(1+GR!BF652))","v":""},{"$f":"IF(BG$1=\"\",\"\",BF745*(1+GR!BG652))","v":""},{"$f":"IF(BH$1=\"\",\"\",BG745*(1+GR!BH652))","v":""},{"$f":"IF(BI$1=\"\",\"\",BH745*(1+GR!BI652))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BI745*(1+GR!BJ652))","v":""},{"$f":"IF(BK$1=\"\",\"\",BJ745*(1+GR!BK652))","v":""},{"$f":"IF(BL$1=\"\",\"\",BK745*(1+GR!BL652))","v":""},{"$f":"IF(BM$1=\"\",\"\",BL745*(1+GR!BM652))","v":""},{"$f":"IF(BN$1=\"\",\"\",BM745*(1+GR!BN652))","v":""},{"$f":"IF(BO$1=\"\",\"\",BN745*(1+GR!BO652))","v":""}]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H746:BO746)","v":0},null,{"$f":"IF(H714=\"\",\"\",SUM(H739,H741:H743))","v":0},{"$f":"IF(I714=\"\",\"\",SUM(I739,I741:I743))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D10_Name=\"\",\"\",\"Discounted costs for \" & D10_Name)","v":""},null,null,null,null,"Analysis period total",null,{"$f":"H714","v":2020},{"$f":"I714","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Parameter","Unit"]
[null,null,null,"Expenditure by Treatment","£ k",{"$f":"SUM(H752:BO752)","v":0},null,{"$f":"H717","v":0},{"$f":"IF(I$1=\"\",\"\",I717/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J717/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K717/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L717/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M717/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N717/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O717/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P717/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q717/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R717/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S717/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T717/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U717/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V717/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W717/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X717/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y717/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z717/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA717/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB717/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC717/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD717/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE717/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF717/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG717/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH717/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI717/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ717/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK717/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL717/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM717/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN717/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO717/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP717/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ717/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR717/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS717/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT717/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU717/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV717/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW717/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX717/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY717/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ717/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA717/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB717/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC717/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD717/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE717/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF717/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG717/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH717/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI717/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ717/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK717/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL717/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM717/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN717/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO717/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Percentage in poor condition","%",null,null,{"$f":"IF(H718=\"\",\"\",H718)","v":""},{"$f":"IF(I718=\"\",\"\",I718)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H755:BO755)","v":0},null,{"$f":"H720","v":0},{"$f":"IF(I$1=\"\",\"\",I720/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J720/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K720/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L720/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M720/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N720/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O720/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P720/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q720/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R720/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S720/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T720/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U720/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V720/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W720/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X720/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y720/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z720/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA720/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB720/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC720/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD720/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE720/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF720/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG720/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH720/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI720/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ720/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK720/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL720/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM720/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN720/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO720/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP720/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ720/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR720/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS720/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT720/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU720/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV720/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW720/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX720/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY720/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ720/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA720/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB720/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC720/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD720/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE720/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF720/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG720/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH720/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI720/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ720/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK720/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL720/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM720/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN720/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO720/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Travel time","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I721/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J721/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K721/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L721/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M721/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N721/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O721/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P721/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q721/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R721/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S721/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T721/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U721/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V721/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W721/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X721/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y721/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z721/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA721/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB721/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC721/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD721/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE721/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF721/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG721/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH721/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI721/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ721/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK721/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL721/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM721/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN721/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO721/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP721/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ721/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR721/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS721/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT721/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU721/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV721/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW721/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX721/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY721/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ721/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA721/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB721/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC721/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD721/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE721/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF721/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG721/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH721/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI721/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ721/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK721/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL721/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM721/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN721/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO721/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I722/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J722/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K722/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L722/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M722/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N722/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O722/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P722/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q722/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R722/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S722/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T722/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U722/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V722/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W722/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X722/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y722/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z722/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA722/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB722/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC722/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD722/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE722/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF722/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG722/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH722/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI722/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ722/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK722/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL722/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM722/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN722/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO722/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP722/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ722/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR722/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS722/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT722/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU722/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV722/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW722/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX722/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY722/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ722/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA722/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB722/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC722/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD722/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE722/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF722/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG722/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH722/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI722/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ722/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK722/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL722/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM722/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN722/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO722/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I723/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J723/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K723/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L723/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M723/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N723/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O723/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P723/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q723/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R723/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S723/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T723/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U723/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V723/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W723/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X723/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y723/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z723/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA723/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB723/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC723/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD723/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE723/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF723/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG723/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH723/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI723/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ723/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK723/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL723/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM723/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN723/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO723/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP723/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ723/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR723/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS723/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT723/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU723/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV723/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW723/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX723/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY723/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ723/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA723/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB723/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC723/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD723/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE723/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF723/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG723/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH723/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI723/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ723/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK723/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL723/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM723/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN723/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO723/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I724/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J724/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K724/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L724/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M724/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N724/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O724/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P724/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q724/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R724/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S724/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T724/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U724/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V724/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W724/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X724/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y724/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z724/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA724/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB724/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC724/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD724/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE724/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF724/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG724/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH724/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI724/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ724/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK724/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL724/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM724/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN724/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO724/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP724/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ724/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR724/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS724/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT724/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU724/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV724/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW724/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX724/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY724/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ724/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA724/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB724/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC724/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD724/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE724/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF724/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG724/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH724/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI724/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ724/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK724/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL724/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM724/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN724/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO724/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I725/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J725/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K725/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L725/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M725/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N725/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O725/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P725/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q725/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R725/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S725/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T725/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U725/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V725/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W725/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X725/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y725/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z725/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA725/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB725/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC725/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD725/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE725/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF725/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG725/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH725/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI725/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ725/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK725/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL725/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM725/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN725/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO725/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP725/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ725/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR725/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS725/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT725/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU725/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV725/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW725/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX725/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY725/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ725/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA725/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB725/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC725/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD725/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE725/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF725/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG725/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH725/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI725/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ725/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK725/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL725/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM725/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN725/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO725/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Accidents","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I726/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J726/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K726/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L726/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M726/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N726/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O726/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P726/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q726/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R726/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S726/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T726/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U726/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V726/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W726/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X726/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y726/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z726/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA726/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB726/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC726/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD726/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE726/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF726/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG726/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH726/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI726/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ726/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK726/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL726/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM726/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN726/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO726/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP726/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ726/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR726/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS726/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT726/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU726/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV726/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW726/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX726/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY726/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ726/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA726/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB726/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC726/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD726/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE726/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF726/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG726/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH726/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI726/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ726/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK726/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL726/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM726/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN726/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO726/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",0,null,0,{"$f":"IF(I$1=\"\",\"\",I727/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J727/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K727/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L727/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M727/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N727/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O727/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P727/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q727/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R727/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S727/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T727/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U727/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V727/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W727/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X727/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y727/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z727/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA727/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB727/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC727/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD727/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE727/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF727/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG727/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH727/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI727/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ727/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK727/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL727/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM727/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN727/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO727/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP727/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ727/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR727/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS727/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT727/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU727/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV727/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW727/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX727/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY727/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ727/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA727/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB727/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC727/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD727/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE727/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF727/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG727/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH727/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI727/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ727/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK727/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL727/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM727/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN727/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO727/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",0,null,{"$f":"IF(H749=\"\",\"\",SUM(H755:H762))","v":0},{"$f":"IF(I749=\"\",\"\",SUM(I755:I762))","v":0},{"$f":"IF(J749=\"\",\"\",SUM(J755:J762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H765:BO765)","v":0},null,{"$f":"H730","v":0},{"$f":"IF(I$1=\"\",\"\",I730/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J730/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K730/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L730/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M730/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N730/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O730/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P730/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q730/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R730/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S730/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T730/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U730/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V730/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W730/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X730/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y730/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z730/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA730/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB730/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC730/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD730/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE730/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF730/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG730/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH730/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI730/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ730/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK730/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL730/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM730/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN730/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO730/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP730/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ730/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR730/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS730/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT730/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU730/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV730/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW730/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX730/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY730/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ730/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA730/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB730/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC730/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD730/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE730/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF730/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG730/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH730/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI730/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ730/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK730/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL730/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM730/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN730/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO730/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in travel time costs","£ k",{"$f":"SUM(H766:BO766)","v":0},null,{"$f":"H731","v":0},{"$f":"IF(I$1=\"\",\"\",I731/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J731/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K731/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L731/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M731/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N731/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O731/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P731/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q731/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R731/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S731/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T731/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U731/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V731/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W731/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X731/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y731/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z731/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA731/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB731/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC731/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD731/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE731/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF731/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG731/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH731/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI731/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ731/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK731/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL731/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM731/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN731/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO731/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP731/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ731/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR731/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS731/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT731/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU731/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV731/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW731/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX731/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY731/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ731/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA731/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB731/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC731/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD731/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE731/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF731/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG731/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH731/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI731/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ731/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK731/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL731/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM731/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN731/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO731/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Change in cost of CO2 emissions","£ k",{"$f":"SUM(H767:BO767)","v":0},null,{"$f":"H732","v":0},{"$f":"IF(I$1=\"\",\"\",I732/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J732/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K732/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L732/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M732/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N732/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O732/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P732/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q732/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R732/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S732/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T732/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U732/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V732/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W732/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X732/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y732/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z732/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA732/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB732/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC732/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD732/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE732/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF732/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG732/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH732/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI732/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ732/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK732/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL732/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM732/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN732/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO732/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP732/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ732/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR732/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS732/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT732/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU732/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV732/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW732/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX732/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY732/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ732/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA732/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB732/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC732/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD732/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE732/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF732/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG732/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH732/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI732/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ732/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK732/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL732/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM732/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN732/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO732/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Network Benefits costs","£ k",{"$f":"SUM(H768:BO768)","v":0},null,{"$f":"IF(H749=\"\",\"\",SUM(H765:H767))","v":0},{"$f":"IF(I749=\"\",\"\",SUM(I765:I767))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H770:BO770)","v":0},null,{"$f":"H735","v":0},{"$f":"IF(I$1=\"\",\"\",I735/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J735/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K735/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L735/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M735/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N735/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O735/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P735/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q735/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R735/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S735/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T735/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U735/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V735/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W735/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X735/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y735/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z735/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA735/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB735/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC735/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD735/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE735/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF735/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG735/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH735/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI735/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ735/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK735/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL735/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM735/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN735/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO735/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP735/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ735/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR735/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS735/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT735/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU735/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV735/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW735/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX735/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY735/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ735/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA735/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB735/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC735/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD735/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE735/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF735/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG735/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH735/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI735/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ735/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK735/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL735/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM735/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN735/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO735/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Tolls","£ k",0,null,{"$f":"H736","v":0},{"$f":"IF(I$1=\"\",\"\",I736/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J736/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K736/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L736/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M736/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N736/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O736/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P736/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q736/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R736/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S736/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T736/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U736/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V736/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W736/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X736/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y736/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z736/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA736/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB736/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC736/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD736/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE736/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF736/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG736/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH736/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI736/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ736/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK736/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL736/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM736/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN736/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO736/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP736/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ736/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR736/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS736/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT736/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU736/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV736/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW736/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX736/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY736/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ736/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA736/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB736/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC736/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD736/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE736/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF736/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG736/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH736/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI736/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ736/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK736/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL736/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM736/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN736/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO736/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total Public Income","£ k",{"$f":"SUM(H772:BO772)","v":0},null,{"$f":"IF(H749=\"\",\"\",SUM(H770:H771))","v":0},{"$f":"IF(I749=\"\",\"\",SUM(I770:I771))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H774:BO774)","v":0},null,{"$f":"H739","v":0},{"$f":"IF(I$1=\"\",\"\",I739/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J739/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K739/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L739/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M739/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N739/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O739/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P739/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q739/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R739/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S739/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T739/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U739/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V739/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W739/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X739/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y739/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z739/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA739/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB739/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC739/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD739/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE739/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF739/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG739/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH739/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI739/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ739/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK739/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL739/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM739/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN739/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO739/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP739/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ739/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR739/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS739/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT739/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU739/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV739/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW739/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX739/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY739/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ739/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA739/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB739/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC739/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD739/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE739/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF739/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG739/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH739/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI739/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ739/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK739/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL739/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM739/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN739/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO739/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Per Capita aGVA","£",null,null,{"$f":"IFERROR((H774*1000)/H780,\"\")","v":""},{"$f":"IFERROR((I774*1000)/I780,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H776:BO776)","v":0},null,{"$f":"H741","v":0},{"$f":"IF(I$1=\"\",\"\",I741/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J741/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K741/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L741/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M741/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N741/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O741/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P741/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q741/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R741/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S741/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T741/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U741/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V741/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W741/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X741/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y741/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z741/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA741/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB741/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC741/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD741/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE741/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF741/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG741/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH741/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI741/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ741/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK741/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL741/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM741/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN741/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO741/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP741/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ741/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR741/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS741/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT741/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU741/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV741/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW741/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX741/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY741/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ741/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA741/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB741/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC741/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD741/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE741/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF741/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG741/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH741/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI741/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ741/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK741/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL741/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM741/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN741/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO741/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"VAT","£ k",{"$f":"IFERROR(SUM(H777:BO777),0)","v":0},null,{"$f":"H742","v":0},{"$f":"IF(I$1=\"\",\"\",I742/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J742/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K742/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L742/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M742/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N742/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O742/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P742/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q742/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R742/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S742/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T742/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U742/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V742/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W742/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X742/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y742/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z742/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA742/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB742/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC742/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD742/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE742/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF742/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG742/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH742/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI742/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ742/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK742/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL742/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM742/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN742/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO742/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP742/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ742/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR742/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS742/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT742/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU742/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV742/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW742/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX742/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY742/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ742/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA742/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB742/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC742/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD742/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE742/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF742/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG742/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH742/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI742/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ742/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK742/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL742/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM742/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN742/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO742/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"NIC","£ k",{"$f":"SUM(H778:BO778)","v":0},null,{"$f":"H743","v":0},{"$f":"IF(I$1=\"\",\"\",I743/(1+GR!I$27)^(I$1-1))","v":0},{"$f":"IF(J$1=\"\",\"\",J743/(1+GR!J$27)^(J$1-1))","v":0},{"$f":"IF(K$1=\"\",\"\",K743/(1+GR!K$27)^(K$1-1))","v":0},{"$f":"IF(L$1=\"\",\"\",L743/(1+GR!L$27)^(L$1-1))","v":0},{"$f":"IF(M$1=\"\",\"\",M743/(1+GR!M$27)^(M$1-1))","v":0},{"$f":"IF(N$1=\"\",\"\",N743/(1+GR!N$27)^(N$1-1))","v":0},{"$f":"IF(O$1=\"\",\"\",O743/(1+GR!O$27)^(O$1-1))","v":0},{"$f":"IF(P$1=\"\",\"\",P743/(1+GR!P$27)^(P$1-1))","v":0},{"$f":"IF(Q$1=\"\",\"\",Q743/(1+GR!Q$27)^(Q$1-1))","v":0},{"$f":"IF(R$1=\"\",\"\",R743/(1+GR!R$27)^(R$1-1))","v":0},{"$f":"IF(S$1=\"\",\"\",S743/(1+GR!S$27)^(S$1-1))","v":0},{"$f":"IF(T$1=\"\",\"\",T743/(1+GR!T$27)^(T$1-1))","v":0},{"$f":"IF(U$1=\"\",\"\",U743/(1+GR!U$27)^(U$1-1))","v":0},{"$f":"IF(V$1=\"\",\"\",V743/(1+GR!V$27)^(V$1-1))","v":0},{"$f":"IF(W$1=\"\",\"\",W743/(1+GR!W$27)^(W$1-1))","v":0},{"$f":"IF(X$1=\"\",\"\",X743/(1+GR!X$27)^(X$1-1))","v":0},{"$f":"IF(Y$1=\"\",\"\",Y743/(1+GR!Y$27)^(Y$1-1))","v":0},{"$f":"IF(Z$1=\"\",\"\",Z743/(1+GR!Z$27)^(Z$1-1))","v":0},{"$f":"IF(AA$1=\"\",\"\",AA743/(1+GR!AA$27)^(AA$1-1))","v":0},{"$f":"IF(AB$1=\"\",\"\",AB743/(1+GR!AB$27)^(AB$1-1))","v":0},{"$f":"IF(AC$1=\"\",\"\",AC743/(1+GR!AC$27)^(AC$1-1))","v":0},{"$f":"IF(AD$1=\"\",\"\",AD743/(1+GR!AD$27)^(AD$1-1))","v":0},{"$f":"IF(AE$1=\"\",\"\",AE743/(1+GR!AE$27)^(AE$1-1))","v":0},{"$f":"IF(AF$1=\"\",\"\",AF743/(1+GR!AF$27)^(AF$1-1))","v":0},{"$f":"IF(AG$1=\"\",\"\",AG743/(1+GR!AG$27)^(AG$1-1))","v":0},{"$f":"IF(AH$1=\"\",\"\",AH743/(1+GR!AH$27)^(AH$1-1))","v":0},{"$f":"IF(AI$1=\"\",\"\",AI743/(1+GR!AI$27)^(AI$1-1))","v":0},{"$f":"IF(AJ$1=\"\",\"\",AJ743/(1+GR!AJ$27)^(AJ$1-1))","v":0},{"$f":"IF(AK$1=\"\",\"\",AK743/(1+GR!AK$27)^(AK$1-1))","v":0},{"$f":"IF(AL$1=\"\",\"\",AL743/(1+GR!AL$27)^(AL$1-1))","v":""},{"$f":"IF(AM$1=\"\",\"\",AM743/(1+GR!AM$27)^(AM$1-1))","v":""},{"$f":"IF(AN$1=\"\",\"\",AN743/(1+GR!AN$27)^(AN$1-1))","v":""},{"$f":"IF(AO$1=\"\",\"\",AO743/(1+GR!AO$27)^(AO$1-1))","v":""},{"$f":"IF(AP$1=\"\",\"\",AP743/(1+GR!AP$27)^(AP$1-1))","v":""},{"$f":"IF(AQ$1=\"\",\"\",AQ743/(1+GR!AQ$27)^(AQ$1-1))","v":""},{"$f":"IF(AR$1=\"\",\"\",AR743/(1+GR!AR$27)^(AR$1-1))","v":""},{"$f":"IF(AS$1=\"\",\"\",AS743/(1+GR!AS$27)^(AS$1-1))","v":""},{"$f":"IF(AT$1=\"\",\"\",AT743/(1+GR!AT$27)^(AT$1-1))","v":""},{"$f":"IF(AU$1=\"\",\"\",AU743/(1+GR!AU$27)^(AU$1-1))","v":""},{"$f":"IF(AV$1=\"\",\"\",AV743/(1+GR!AV$27)^(AV$1-1))","v":""},{"$f":"IF(AW$1=\"\",\"\",AW743/(1+GR!AW$27)^(AW$1-1))","v":""},{"$f":"IF(AX$1=\"\",\"\",AX743/(1+GR!AX$27)^(AX$1-1))","v":""},{"$f":"IF(AY$1=\"\",\"\",AY743/(1+GR!AY$27)^(AY$1-1))","v":""},{"$f":"IF(AZ$1=\"\",\"\",AZ743/(1+GR!AZ$27)^(AZ$1-1))","v":""},{"$f":"IF(BA$1=\"\",\"\",BA743/(1+GR!BA$27)^(BA$1-1))","v":""},{"$f":"IF(BB$1=\"\",\"\",BB743/(1+GR!BB$27)^(BB$1-1))","v":""},{"$f":"IF(BC$1=\"\",\"\",BC743/(1+GR!BC$27)^(BC$1-1))","v":""},{"$f":"IF(BD$1=\"\",\"\",BD743/(1+GR!BD$27)^(BD$1-1))","v":""},{"$f":"IF(BE$1=\"\",\"\",BE743/(1+GR!BE$27)^(BE$1-1))","v":""},{"$f":"IF(BF$1=\"\",\"\",BF743/(1+GR!BF$27)^(BF$1-1))","v":""},{"$f":"IF(BG$1=\"\",\"\",BG743/(1+GR!BG$27)^(BG$1-1))","v":""},{"$f":"IF(BH$1=\"\",\"\",BH743/(1+GR!BH$27)^(BH$1-1))","v":""},{"$f":"IF(BI$1=\"\",\"\",BI743/(1+GR!BI$27)^(BI$1-1))","v":""},{"$f":"IF(BJ$1=\"\",\"\",BJ743/(1+GR!BJ$27)^(BJ$1-1))","v":""},{"$f":"IF(BK$1=\"\",\"\",BK743/(1+GR!BK$27)^(BK$1-1))","v":""},{"$f":"IF(BL$1=\"\",\"\",BL743/(1+GR!BL$27)^(BL$1-1))","v":""},{"$f":"IF(BM$1=\"\",\"\",BM743/(1+GR!BM$27)^(BM$1-1))","v":""},{"$f":"IF(BN$1=\"\",\"\",BN743/(1+GR!BN$27)^(BN$1-1))","v":""},{"$f":"IF(BO$1=\"\",\"\",BO743/(1+GR!BO$27)^(BO$1-1))","v":""}]
[null,null,null,"Total tax receipts","£ k",{"$f":"IFERROR(SUM(H779:BO779),0)","v":0},null,{"$f":"SUM(H776:H778)","v":0},{"$f":"IF(I$1=\"\",\"\",SUM(I776:I778))","v":0},{"$f":"IF(J$1=\"\",\"\",SUM(J776:J778))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H745","v":0},{"$f":"I745","v":0},{"$f":"J745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H781:BO781)","v":0},null,{"$f":"IF(H749=\"\",\"\",SUM(H774,H776:H778))","v":0},{"$f":"IF(I749=\"\",\"\",SUM(I774,I776,I777,I778))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Summary (life analysis)","index":9,"n_rows":66,"n_cols":15,"rows_kept":66,"cut":false,"hidden":false,"merged":[[5,6,5,13],[0,1,1,7],[38,12,40,12],[38,2,40,2],[38,3,40,3],[38,5,40,5],[38,6,40,6],[38,7,40,7],[38,8,40,8],[38,9,40,9],[38,10,40,10],[38,11,40,11],[8,12,10,12],[8,3,10,3],[8,2,10,2],[8,5,10,5],[8,6,10,6],[8,7,10,7],[8,8,10,8],[8,9,10,9],[8,10,10,10],[8,11,10,11],[8,13,10,13],[8,14,10,14],[38,13,40,13],[38,14,40,14]]}
[null,"HMEA model - Summary"]
[]
[null,{"$f":"\"  Version: v\" & Version","v":"  Version: v1.04"}]
[]
[]
[null,"Analysis start year:",{"$f":"start_year","v":2020},null,null,"Analysis name",{"$f":"'Name and Filepaths'!B7","v":"No Backlog - 6 sectors, 30 years, with traffic effect"}]
[null,"Analysis period (years):",{"$f":"analysis_period","v":30}]
[]
[null,"Undiscounted costs","Unit",{"$f":"'Economic Data'!B30","v":"Total for Case Study - Example"},null,{"$f":"D1_Name","v":"R1"},{"$f":"IF(D2_Name=\"\",\"\",D2_Name)","v":"R2"},{"$f":"IF(D3_Name=\"\",\"\",D3_Name)","v":""},{"$f":"IF(D4_Name=\"\",\"\",D4_Name)","v":""},{"$f":"IF(D5_Name=\"\",\"\",D5_Name)","v":""},{"$f":"IF(D6_Name=\"\",\"\",D6_Name)","v":""},{"$f":"IF(D7_Name=\"\",\"\",D7_Name)","v":""},{"$f":"IF(D8_Name=\"\",\"\",D8_Name)","v":""},{"$f":"IF(D9_Name=\"\",\"\",D9_Name)","v":""},{"$f":"IF(D10_Name=\"\",\"\",D10_Name)","v":""}]
[]
[]
[null,"Expenditure by Treatment","£ k",{"$f":"'Future Projections'!F7","v":540624.77933541161},null,{"$f":"'Future Projections'!F78","v":319563.28161693172},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F149)","v":221061.49771847992},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F220)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F291)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F362)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F433)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F504)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F575)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F646)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F717)","v":""}]
[]
[null,"Vehicle Operating Costs","£ k",{"$f":"'Future Projections'!F10","v":131066542.51383424},null,{"$f":"'Future Projections'!F81","v":57261013.650384858},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F152)","v":73805528.86344938},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F223)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F294)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F365)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F436)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F507)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F578)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F649)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F720)","v":""}]
[null,"Travel Time","£ k",{"$f":"'Future Projections'!F11","v":29051905.596495517},null,{"$f":"'Future Projections'!F82","v":12984299.060437541},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F153)","v":16067606.53605797},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F224)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F295)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F366)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F437)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F508)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F579)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F650)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F721)","v":""}]
[null,"Carbon (vehicle fuel)","£ k",{"$f":"'Future Projections'!F12","v":4863223.1026012646},null,{"$f":"'Future Projections'!F83","v":2039483.7636950843},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F154)","v":2823739.3389061806},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F225)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F296)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F367)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F438)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F509)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F580)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F651)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F722)","v":""}]
[null,"Roadworks Accidents","£ k",{"$f":"'Future Projections'!F13","v":6372.4526865391772},null,{"$f":"'Future Projections'!F84","v":6384.4287288606592},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F155)","v":-11.976042321481614},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F226)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F297)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F368)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F439)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F510)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F581)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F652)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F723)","v":""}]
[null,"Carbon (vehicles in roadworks)","£ k",{"$f":"'Future Projections'!F14","v":260.49657007532301},null,{"$f":"'Future Projections'!F85","v":53.203142965719934},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F156)","v":207.29342710960313},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F227)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F298)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F369)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F440)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F511)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F582)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F653)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F724)","v":""}]
[null,"Roadworks time delays","£ k",{"$f":"'Future Projections'!F15","v":132287.7287771246},null,{"$f":"'Future Projections'!F86","v":8772.7335274478064},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F157)","v":123514.99524967681},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F228)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F299)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F370)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F441)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F512)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F583)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F654)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F725)","v":""}]
[null,"Accidents","£ k",{"$f":"'Future Projections'!F16","v":4115478.077999997},null,{"$f":"'Future Projections'!F87","v":2273714.247},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F158)","v":1841763.8310000005},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F229)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F300)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F371)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F442)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F513)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F584)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F655)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F726)","v":""}]
[null,"Carbon (Embodied in materials)","£ k",{"$f":"'Future Projections'!F17","v":14056.550767033052},null,{"$f":"'Future Projections'!F88","v":8376.8506641273707},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F159)","v":5679.700102905681},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F230)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F301)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F372)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F443)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F514)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F585)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F656)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F727)","v":""}]
[null,"Total Scenario HMAT costs","£ k",{"$f":"'Future Projections'!F18","v":169250126.51973179},null,{"$f":"'Future Projections'!F89","v":74582097.937580884},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F160)","v":94668028.582150906},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F231)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F302)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F373)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F444)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F515)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F586)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F657)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F728)","v":""}]
[]
[null,"Change in accident costs","£ k",{"$f":"'Future Projections'!F20","v":-1177096.7374990939},null,{"$f":"'Future Projections'!F91","v":-1140116.9138893874},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F162)","v":-36979.823609706662},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F233)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F304)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F375)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F446)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F517)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F588)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F659)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F730)","v":""}]
[null,"Change in travel time costs","£ k",{"$f":"'Future Projections'!F21","v":12609560.442299943},null,{"$f":"'Future Projections'!F92","v":5251955.5940500582},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F163)","v":7357604.8482498825},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F234)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F305)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F376)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F447)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F518)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F589)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F660)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F731)","v":""}]
[null,"Change in cost of CO2 emissions","£ k",{"$f":"'Future Projections'!F22","v":3747937.8657909217},null,{"$f":"'Future Projections'!F93","v":1430934.5004060434},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F164)","v":2317003.3653848791},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F235)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F306)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F377)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F448)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F519)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F590)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F661)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F732)","v":""}]
[null,"Total Network Benefits costs","£ k",{"$f":"SUM(D24:D26)","v":15180401.570591772},null,{"$f":"SUM(F24:F26)","v":5542773.1805667141},{"$f":"IF(G$9=\"\",\"\",SUM(G24:G26))","v":9637628.390025055},{"$f":"IF(H$9=\"\",\"\",SUM(H24:H26))","v":""},"","","","","","",""]
[]
[null,"Congestion charge","£ k",{"$f":"'Future Projections'!F25","v":41960697.544275664},null,{"$f":"'Future Projections'!F96","v":18900794.21670337},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F167)","v":23059903.327572301},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F238)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F309)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F380)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F451)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F522)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F593)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F664)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F735)","v":""}]
[null,"Tolls","£ k",{"$f":"'Future Projections'!F26","v":9004748.0342564341},null,{"$f":"'Future Projections'!F97","v":4681758.7354444843},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F168)","v":4322989.2988119507},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F239)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F310)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F381)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F452)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F523)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F594)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F665)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F736)","v":""}]
[null,"Total Public Income","£ k",{"$f":"D29+D30","v":50965445.5785321},null,{"$f":"F29+F30","v":23582552.952147856},{"$f":"IF(G$9=\"\",\"\",G29+G30)","v":27382892.626384251},{"$f":"IF(H$9=\"\",\"\",H29+H30)","v":""},"","","","","","",""]
[]
[null,"aGVA","£ k",{"$f":"'Future Projections'!F29","v":215595154.28187075},null,{"$f":"'Future Projections'!F100","v":98907730.092147753},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F171)","v":116687424.189723},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F242)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F313)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F384)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F455)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F526)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F597)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F668)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F739)","v":""}]
[null,"Per Capita aGVA","£",{"$f":"OFFSET('Future Projections'!G30,0,$C$7)","v":69628.594057368784},null,{"$f":"OFFSET('Future Projections'!G101,0,$C$7)","v":68629.630705028991},{"$f":"OFFSET('Future Projections'!G172,0,$C$7)","v":70498.394241097471},{"$f":"OFFSET('Future Projections'!G243,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G314,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G385,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G456,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G527,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G598,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G669,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G740,0,$C$7)","v":""}]
[null,"Tax receipts","£ k",{"$f":"'Future Projections'!F34","v":46147822.844963685},null,{"$f":"'Future Projections'!F105","v":21316487.571048219},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F176)","v":24831335.273915473},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F247)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F318)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F389)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F460)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F531)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F602)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F673)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F744)","v":""}]
[null,"Employment","No.",{"$f":"OFFSET('Future Projections'!G35,0,$C$7)","v":127695.11901335604},null,{"$f":"OFFSET('Future Projections'!G106,0,$C$7)","v":59434.613227065587},{"$f":"IF(G$9=\"\",\"\",OFFSET('Future Projections'!G177,0,$C$7))","v":68260.505786290465},{"$f":"IF(H$9=\"\",\"\",OFFSET('Future Projections'!G248,0,$C$7))","v":""},{"$f":"IF(I$9=\"\",\"\",OFFSET('Future Projections'!G319,0,$C$7))","v":""},{"$f":"IF(J$9=\"\",\"\",OFFSET('Future Projections'!G390,0,$C$7))","v":""},{"$f":"IF(K$9=\"\",\"\",OFFSET('Future Projections'!G461,0,$C$7))","v":""},{"$f":"IF(L$9=\"\",\"\",OFFSET('Future Projections'!G532,0,$C$7))","v":""},{"$f":"IF(M$9=\"\",\"\",OFFSET('Future Projections'!G603,0,$C$7))","v":""},{"$f":"IF(N$9=\"\",\"\",OFFSET('Future Projections'!G674,0,$C$7))","v":""},{"$f":"IF(O$9=\"\",\"\",OFFSET('Future Projections'!G745,0,$C$7))","v":""}]
[null,"Total Economic Impacts","£ k",{"$f":"D33+D35","v":261742977.12683445},null,{"$f":"F33+F35","v":120224217.66319597},{"$f":"IF(G$9=\"\",\"\",G33+G35)","v":141518759.46363848},{"$f":"IF(H$9=\"\",\"\",H33+H35)","v":""},"","","","","","",""]
[]
[null,"Discounted costs","Unit",{"$f":"D9","v":"Total for Case Study - Example"},null,{"$f":"F9","v":"R1"},"R2","","","","","","",{"$f":"N9","v":""},""]
[]
[]
[null,"Expenditure by Treatment","£ k",{"$f":"'Future Projections'!F42","v":354654.57838948839},null,{"$f":"'Future Projections'!F113","v":207469.42218679708},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F184)","v":147185.15620269132},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F255)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F326)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F397)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F468)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F539)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F610)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F681)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F752)","v":""}]
[]
[null,"Vehicle Operating Costs","£ k",{"$f":"'Future Projections'!F45","v":73754839.067373663},null,{"$f":"'Future Projections'!F116","v":32210571.771923561},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F187)","v":41544267.295450114},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F258)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F329)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F400)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F471)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F542)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F613)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F684)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F755)","v":""}]
[null,"Travel Time","£ k",{"$f":"'Future Projections'!F46","v":17132570.328606509},null,{"$f":"'Future Projections'!F117","v":7654433.1388142006},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F188)","v":9478137.1897923052},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F259)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F330)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F401)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F472)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F543)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F614)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F685)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F756)","v":""}]
[null,"Carbon (vehicle fuel)","£ k",{"$f":"'Future Projections'!F47","v":2635317.3448423836},null,{"$f":"'Future Projections'!F118","v":1103793.0824432757},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F189)","v":1531524.2623991072},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F260)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F331)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F402)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F473)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F544)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F615)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F686)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F757)","v":""}]
[null,"Roadworks Accidents","£ k",{"$f":"'Future Projections'!F48","v":4279.8488504347797},null,{"$f":"'Future Projections'!F119","v":4053.6628774422275},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F190)","v":226.18597299255291},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F261)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F332)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F403)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F474)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F545)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F616)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F687)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F758)","v":""}]
[null,"Carbon (vehicles in roadworks)","£ k",{"$f":"'Future Projections'!F49","v":164.06646211292016},null,{"$f":"'Future Projections'!F120","v":33.947378918508313},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F191)","v":130.11908319441184},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F262)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F333)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F404)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F475)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F546)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F617)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F688)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F759)","v":""}]
[null,"Roadworks time delays","£ k",{"$f":"'Future Projections'!F50","v":84608.692636665321},null,{"$f":"'Future Projections'!F121","v":5555.9919229339666},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F192)","v":79052.700713731378},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F263)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F334)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F405)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F476)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F547)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F618)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F689)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F760)","v":""}]
[null,"Accidents","£ k",{"$f":"'Future Projections'!F51","v":2611376.0596515262},null,{"$f":"'Future Projections'!F122","v":1442729.8210733891},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F193)","v":1168646.2385781368},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F264)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F335)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F406)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F477)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F548)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F619)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F690)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F761)","v":""}]
[null,"Carbon (Embodied in materials)","£ k",{"$f":"'Future Projections'!F52","v":8134.3370689629091},null,{"$f":"'Future Projections'!F123","v":4806.9574240260354},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F194)","v":3327.3796449368747},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F265)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F336)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F407)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F478)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F549)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F620)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F691)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F762)","v":""}]
[null,"Total Scenario HMAT costs","£ k",{"$f":"'Future Projections'!F53","v":96231289.74549225},null,{"$f":"'Future Projections'!F124","v":42425978.373857744},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F195)","v":53805311.371634535},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F266)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F337)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F408)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F479)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F550)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F621)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F692)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F763)","v":""}]
[]
[null,"Change in accident costs","£ k",{"$f":"'Future Projections'!F55","v":-758620.92345926433},null,{"$f":"'Future Projections'!F126","v":-710883.21972272953},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F197)","v":-47737.703736535172},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F268)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F339)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F410)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F481)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F552)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F623)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F694)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F765)","v":""}]
[null,"Change in travel time costs","£ k",{"$f":"'Future Projections'!F56","v":7467676.9382578451},null,{"$f":"'Future Projections'!F127","v":3110091.3455959666},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F198)","v":4357585.5926618781},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F269)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F340)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F411)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F482)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F553)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F624)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F695)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F766)","v":""}]
[null,"Change in cost of CO2 emissions","£ k",{"$f":"'Future Projections'!F57","v":2031239.8624090082},null,{"$f":"'Future Projections'!F128","v":774477.90827689599},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F199)","v":1256761.9541321124},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F270)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F341)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F412)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F483)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F554)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F625)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F696)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F767)","v":""}]
[null,"Total Network Benefits costs","£ k",{"$f":"SUM(D54:D56)","v":8740295.8772075884},null,{"$f":"SUM(F54:F56)","v":3173686.0341501329},{"$f":"IF(G$9=\"\",\"\",SUM(G54:G56))","v":5566609.8430574555},{"$f":"IF(H$9=\"\",\"\",SUM(H54:H56))","v":""},"","","","","","",""]
[]
[null,"Congestion charge","£ k",{"$f":"'Future Projections'!F60","v":20105545.80693049},null,{"$f":"'Future Projections'!F131","v":9056741.0724720471},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F202)","v":11048804.734458445},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F273)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F344)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F415)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F486)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F557)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F628)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F699)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F770)","v":""}]
[null,"Tolls","£ k",{"$f":"'Future Projections'!F61","v":4307727.6548617799},null,{"$f":"'Future Projections'!F132","v":2239164.5538518024},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F203)","v":2068563.1010099771},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F274)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F345)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F416)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F487)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F558)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F629)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F700)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F771)","v":""}]
[null,"Total Public Income","£ k",{"$f":"D59+D60","v":24413273.461792268},null,{"$f":"F59+F60","v":11295905.626323849},{"$f":"IF(G$9=\"\",\"\",G59+G60)","v":13117367.835468423},{"$f":"IF(H$9=\"\",\"\",H59+H60)","v":""},"","","","","","",""]
[]
[null,"aGVA","£ k",{"$f":"'Future Projections'!F64","v":131565592.55906725},null,{"$f":"'Future Projections'!F135","v":60358005.649771519},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F206)","v":71207586.909295708},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F277)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F348)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F419)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F490)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F561)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F632)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F703)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F774)","v":""}]
[null,"Per Capita aGVA","£",{"$f":"OFFSET('Future Projections'!G65,0,$C$7)","v":25675.415592045396},null,{"$f":"OFFSET('Future Projections'!G136,0,$C$7)","v":25307.049698984076},{"$f":"OFFSET('Future Projections'!G207,0,$C$7)","v":25996.152804990859},{"$f":"OFFSET('Future Projections'!G278,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G349,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G420,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G491,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G562,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G633,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G704,0,$C$7)","v":""},{"$f":"OFFSET('Future Projections'!G775,0,$C$7)","v":""}]
[null,"Tax receipts","£ k",{"$f":"'Future Projections'!F69","v":28161420.349322952},null,{"$f":"'Future Projections'!F140","v":13008292.43627296},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F211)","v":15153127.913049996},{"$f":"IF(H$9=\"\",\"\",'Future Projections'!F282)","v":""},{"$f":"IF(I$9=\"\",\"\",'Future Projections'!F353)","v":""},{"$f":"IF(J$9=\"\",\"\",'Future Projections'!F424)","v":""},{"$f":"IF(K$9=\"\",\"\",'Future Projections'!F495)","v":""},{"$f":"IF(L$9=\"\",\"\",'Future Projections'!F566)","v":""},{"$f":"IF(M$9=\"\",\"\",'Future Projections'!F637)","v":""},{"$f":"IF(N$9=\"\",\"\",'Future Projections'!F708)","v":""},{"$f":"IF(O$9=\"\",\"\",'Future Projections'!F779)","v":""}]
[null,"Total Economic Impacts","£ k",{"$f":"D63+D65","v":159727012.90839019},null,{"$f":"F63+F65","v":73366298.086044475},{"$f":"IF(G$9=\"\",\"\",G63+G65)","v":86360714.822345704},{"$f":"IF(H$9=\"\",\"\",H63+H65)","v":""},"","","","","","",""]

{"sheet":"Calculations","index":10,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,1,0,3]]}
["Dropdown box setting","Use condition to modify traffic and therefore costs",null,null,null,"Version","1.04"]
[]
["Network benefits calculation","Disable calculation"]
["Public Income calculation","Disable calculation"]
[]
["ID","D_x","Name","Check for data","Has HMAT file?","Future Projections first output row",null,"Tax data","aGVA data","Employment data","Congestion charge","Tolls"]
[1,{"$f":"IF(C7<>\"\",C7,IF(D7>0,\"Sub-network \"&A7,\"\"))","v":"R1"},{"$f":"IF('Economic Data'!C20=\"\",\"\",'Economic Data'!C20)","v":"R1"},{"$f":"SUM(H7:L7)","v":51},{"$f":"IF(D1_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D1_Name))","v":1},{"$f":"ROW('Future Projections'!D78)","v":78},null,{"$f":"COUNT('Economic Data'!E20:Q20)","v":7},{"$f":"COUNT(D1_aGVAData)","v":7},{"$f":"COUNT(D1_EmployData)","v":7},{"$f":"COUNT(D1_CongestionData)","v":10},{"$f":"COUNT(D1_TollData)","v":20}]
[2,{"$f":"IF(C8<>\"\",C8,IF(D8>0,\"Sub-network \"&A8,\"\"))","v":"R2"},{"$f":"IF('Economic Data'!C21=\"\",\"\",'Economic Data'!C21)","v":"R2"},{"$f":"SUM(H8:L8)","v":51},{"$f":"IF(D2_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D2_Name))","v":1},{"$f":"ROW('Future Projections'!D149)","v":149},null,{"$f":"COUNT('Economic Data'!E21:Q21)","v":7},{"$f":"COUNT(D2_aGVAData)","v":7},{"$f":"COUNT(D2_EmployData)","v":7},{"$f":"COUNT(D2_CongestionData)","v":10},{"$f":"COUNT(D2_TollData)","v":20}]
[3,"",{"$f":"IF('Economic Data'!C22=\"\",\"\",'Economic Data'!C22)","v":""},0,{"$f":"IF(D3_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D3_Name))","v":""},{"$f":"ROW('Future Projections'!D220)","v":220},null,{"$f":"COUNT('Economic Data'!E22:Q22)","v":0},{"$f":"COUNT(D3_aGVAData)","v":0},{"$f":"COUNT(D3_EmployData)","v":0},{"$f":"COUNT(D3_CongestionData)","v":0},{"$f":"COUNT(D3_TollData)","v":0}]
[4,"",{"$f":"IF('Economic Data'!C23=\"\",\"\",'Economic Data'!C23)","v":""},0,{"$f":"IF(D4_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D4_Name))","v":""},{"$f":"ROW('Future Projections'!D291)","v":291},null,{"$f":"COUNT('Economic Data'!E23:Q23)","v":0},{"$f":"COUNT(D4_aGVAData)","v":0},{"$f":"COUNT(D4_EmployData)","v":0},{"$f":"COUNT(D4_CongestionData)","v":0},{"$f":"COUNT(D4_TollData)","v":0}]
[5,"",{"$f":"IF('Economic Data'!C24=\"\",\"\",'Economic Data'!C24)","v":""},0,{"$f":"IF(D5_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D5_Name))","v":""},{"$f":"ROW('Future Projections'!D362)","v":362},null,{"$f":"COUNT('Economic Data'!E24:Q24)","v":0},{"$f":"COUNT(D5_aGVAData)","v":0},{"$f":"COUNT(D5_EmployData)","v":0},{"$f":"COUNT(D5_CongestionData)","v":0},{"$f":"COUNT(D5_TollData)","v":0}]
[6,"",{"$f":"IF('Economic Data'!C25=\"\",\"\",'Economic Data'!C25)","v":""},0,{"$f":"IF(D6_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D6_Name))","v":""},{"$f":"ROW('Future Projections'!D433)","v":433},null,{"$f":"COUNT('Economic Data'!E25:Q25)","v":0},{"$f":"COUNT(D6_aGVAData)","v":0},{"$f":"COUNT(D6_EmployData)","v":0},{"$f":"COUNT(D6_CongestionData)","v":0},{"$f":"COUNT(D6_TollData)","v":0}]
[7,"",{"$f":"IF('Economic Data'!C26=\"\",\"\",'Economic Data'!C26)","v":""},0,{"$f":"IF(D7_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D7_Name))","v":""},{"$f":"ROW('Future Projections'!D504)","v":504},null,{"$f":"COUNT('Economic Data'!E26:Q26)","v":0},{"$f":"COUNT(D7_aGVAData)","v":0},{"$f":"COUNT(D7_EmployData)","v":0},{"$f":"COUNT(D7_CongestionData)","v":0},{"$f":"COUNT(D7_TollData)","v":0}]
[8,"",{"$f":"IF('Economic Data'!C27=\"\",\"\",'Economic Data'!C27)","v":""},0,{"$f":"IF(D8_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D8_Name))","v":""},{"$f":"ROW('Future Projections'!D575)","v":575},null,{"$f":"COUNT('Economic Data'!E27:Q27)","v":0},{"$f":"COUNT(D8_aGVAData)","v":0},{"$f":"COUNT(D8_EmployData)","v":0},{"$f":"COUNT(D8_CongestionData)","v":0},{"$f":"COUNT(D8_TollData)","v":0}]
[9,"",{"$f":"IF('Economic Data'!C28=\"\",\"\",'Economic Data'!C28)","v":""},0,{"$f":"IF(D9_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D9_Name))","v":""},{"$f":"ROW('Future Projections'!D646)","v":646},null,{"$f":"COUNT('Economic Data'!E28:Q28)","v":0},{"$f":"COUNT(D9_aGVAData)","v":0},{"$f":"COUNT(D9_EmployData)","v":0},{"$f":"COUNT(D9_CongestionData)","v":0},{"$f":"COUNT(D9_TollData)","v":0}]
[10,"",{"$f":"IF('Economic Data'!C29=\"\",\"\",'Economic Data'!C29)","v":""},0,{"$f":"IF(D10_Name=\"\",\"\",COUNTIF('Name and Filepaths'!$E$15:$E$24,D10_Name))","v":""},{"$f":"ROW('Future Projections'!D717)","v":717},null,{"$f":"COUNT('Economic Data'!E29:Q29)","v":0},{"$f":"COUNT(D10_aGVAData)","v":0},{"$f":"COUNT(D10_EmployData)","v":0},{"$f":"COUNT(D10_CongestionData)","v":0},{"$f":"COUNT(D10_TollData)","v":0}]
[]
["DistrictCount",{"$f":"COUNTA(List_DistrictNames)-COUNTIF(List_DistrictNames,\"\")","v":2}]
["Network",{"$f":"IF('Economic Data'!C14=\"\",\"Network\",'Economic Data'!C14)","v":"Case Study - Example"}]
[]
[null,null,1,2,3,4,5,6,7,8,9,10]
["Analysis base year values"]
[null,"Years of growth to apply",{"$f":"D1_Name","v":"R1"},{"$f":"D2_Name","v":"R2"},{"$f":"D3_Name","v":""},{"$f":"D4_Name","v":""},{"$f":"D5_Name","v":""},{"$f":"D6_Name","v":""},{"$f":"D7_Name","v":""},{"$f":"D8_Name","v":""},{"$f":"D9_Name","v":""},{"$f":"D10_Name","v":""}]
["aGVA",{"$f":"start_year-aGVA_BaseYear","v":2},{"$f":"IFERROR(D1_aGVA_NS*(1+D1_aGVA_GRate)^$B24,0)","v":2619.4928866363634},{"$f":"IFERROR(D2_aGVA_NS*(1+D2_aGVA_GRate)^$B24,0)","v":3089.378458636364},{"$f":"IFERROR(D3_aGVA_NS*(1+D3_aGVA_GRate)^$B24,0)","v":0},{"$f":"IFERROR(D4_aGVA_NS*(1+D4_aGVA_GRate)^$B24,0)","v":0},{"$f":"IFERROR(D5_aGVA_NS*(1+D5_aGVA_GRate)^$B24,0)","v":0},{"$f":"IFERROR(D6_aGVA_NS*(1+D6_aGVA_GRate)^$B24,0)","v":0},{"$f":"IFERROR(D7_aGVA_NS*(1+D7_aGVA_GRate)^$B24,0)","v":0},{"$f":"IFERROR(D8_aGVA_NS*(1+D8_aGVA_GRate)^$B24,0)","v":0},{"$f":"IFERROR(D9_aGVA_NS*(1+D9_aGVA_GRate)^$B24,0)","v":0},{"$f":"IFERROR(D10_aGVA_NS*(1+D10_aGVA_GRate)^$B24,0)","v":0}]
["Tax Receipts from income",{"$f":"start_year-TaxReceip_BaseYear","v":1},{"$f":"IFERROR(D1_TaxReceip_NS*(1+D1_TaxRec_GRate)^$B25,0)","v":422454.15266075387},{"$f":"IFERROR(D2_TaxReceip_NS*(1+D2_TaxRec_GRate)^$B25,0)","v":494264.23777564714},{"$f":"IFERROR(D3_TaxReceip_NS*(1+D3_TaxRec_GRate)^$B25,0)","v":0},{"$f":"IFERROR(D4_TaxReceip_NS*(1+D4_TaxRec_GRate)^$B25,0)","v":0},{"$f":"IFERROR(D5_TaxReceip_NS*(1+D5_TaxRec_GRate)^$B25,0)","v":0},{"$f":"IFERROR(D6_TaxReceip_NS*(1+D6_TaxRec_GRate)^$B25,0)","v":0},{"$f":"IFERROR(D7_TaxReceip_NS*(1+D7_TaxRec_GRate)^$B25,0)","v":0},{"$f":"IFERROR(D8_TaxReceip_NS*(1+D8_TaxRec_GRate)^$B25,0)","v":0},{"$f":"IFERROR(D9_TaxReceip_NS*(1+D9_TaxRec_GRate)^$B25,0)","v":0},{"$f":"IFERROR(D10_TaxReceip_NS*(1+D10_TaxRec_GRate)^$B25,0)","v":0}]
["VAT",{"$f":"start_year-VAT_BaseYear","v":2},{"$f":"IFERROR(D1_VAT_NS*(1+D1_Vat_GRate)^$B26,0)","v":76052.133959658648},{"$f":"IFERROR(D2_VAT_NS*(1+D2_Vat_GRate)^$B26,0)","v":87327.005386869758},{"$f":"IFERROR(D3_VAT_NS*(1+D3_Vat_GRate)^$B26,0)","v":0},{"$f":"IFERROR(D4_VAT_NS*(1+D4_Vat_GRate)^$B26,0)","v":0},{"$f":"IFERROR(D5_VAT_NS*(1+D5_Vat_GRate)^$B26,0)","v":0},{"$f":"IFERROR(D6_VAT_NS*(1+D6_Vat_GRate)^$B26,0)","v":0},{"$f":"IFERROR(D7_VAT_NS*(1+D7_Vat_GRate)^$B26,0)","v":0},{"$f":"IFERROR(D8_VAT_NS*(1+D8_Vat_GRate)^$B26,0)","v":0},{"$f":"IFERROR(D9_VAT_NS*(1+D9_Vat_GRate)^$B26,0)","v":0},{"$f":"IFERROR(D10_VAT_NS*(1+D10_Vat_GRate)^$B26,0)","v":0}]
["NIC",{"$f":"start_year-NIC_BaseYear","v":2},{"$f":"IFERROR(D1_NIC_NS*(1+D1_NIC_GRate)^$B27,0)","v":66044.001900123141},{"$f":"IFERROR(D2_NIC_NS*(1+D2_NIC_GRate)^$B27,0)","v":75835.148988216213},{"$f":"IFERROR(D3_NIC_NS*(1+D3_NIC_GRate)^$B27,0)","v":0},{"$f":"IFERROR(D4_NIC_NS*(1+D4_NIC_GRate)^$B27,0)","v":0},{"$f":"IFERROR(D5_NIC_NS*(1+D5_NIC_GRate)^$B27,0)","v":0},{"$f":"IFERROR(D6_NIC_NS*(1+D6_NIC_GRate)^$B27,0)","v":0},{"$f":"IFERROR(D7_NIC_NS*(1+D7_NIC_GRate)^$B27,0)","v":0},{"$f":"IFERROR(D8_NIC_NS*(1+D8_NIC_GRate)^$B27,0)","v":0},{"$f":"IFERROR(D9_NIC_NS*(1+D9_NIC_GRate)^$B27,0)","v":0},{"$f":"IFERROR(D10_NIC_NS*(1+D10_NIC_GRate)^$B27,0)","v":0}]
["Employment",{"$f":"start_year-Employ_BaseYear","v":1},{"$f":"IFERROR(D1_Employ_NS*(1+D1_Employ_GRate)^$B28,0)","v":44674.483999999997},{"$f":"IFERROR(D2_Employ_NS*(1+D2_Employ_GRate)^$B28,0)","v":51297.56},{"$f":"IFERROR(D3_Employ_NS*(1+D3_Employ_GRate)^$B28,0)","v":0},{"$f":"IFERROR(D4_Employ_NS*(1+D4_Employ_GRate)^$B28,0)","v":0},{"$f":"IFERROR(D5_Employ_NS*(1+D5_Employ_GRate)^$B28,0)","v":0},{"$f":"IFERROR(D6_Employ_NS*(1+D6_Employ_GRate)^$B28,0)","v":0},{"$f":"IFERROR(D7_Employ_NS*(1+D7_Employ_GRate)^$B28,0)","v":0},{"$f":"IFERROR(D8_Employ_NS*(1+D8_Employ_GRate)^$B28,0)","v":0},{"$f":"IFERROR(D9_Employ_NS*(1+D9_Employ_GRate)^$B28,0)","v":0},{"$f":"IFERROR(D10_Employ_NS*(1+D10_Employ_GRate)^$B28,0)","v":0}]

{"sheet":"GR","index":11,"n_rows":652,"n_cols":67,"rows_kept":652,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"There are rows hidden in this sheet so that the position of the data matches the data in Future projections ",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,null,null,null,null,null,"Percentage in poor"]
[null,null,null,null,null,null,{"$f":"D1_Name","v":"R1"},{"$f":"'Future Projections'!H79","v":0.15190000000000001},{"$f":"'Future Projections'!I79","v":7.5899999999999995E-2},{"$f":"'Future Projections'!J79","v":0},{"$f":"'Future Projections'!K79","v":0},{"$f":"'Future Projections'!L79","v":0},{"$f":"'Future Projections'!M79","v":0},{"$f":"'Future Projections'!N79","v":0},{"$f":"'Future Projections'!O79","v":0},{"$f":"'Future Projections'!P79","v":0},{"$f":"'Future Projections'!Q79","v":0},{"$f":"'Future Projections'!R79","v":0},{"$f":"'Future Projections'!S79","v":0},{"$f":"'Future Projections'!T79","v":0},{"$f":"'Future Projections'!U79","v":0},{"$f":"'Future Projections'!V79","v":0},{"$f":"'Future Projections'!W79","v":0},{"$f":"'Future Projections'!X79","v":0},{"$f":"'Future Projections'!Y79","v":0},{"$f":"'Future Projections'!Z79","v":0},{"$f":"'Future Projections'!AA79","v":0},{"$f":"'Future Projections'!AB79","v":0},{"$f":"'Future Projections'!AC79","v":0},{"$f":"'Future Projections'!AD79","v":0},{"$f":"'Future Projections'!AE79","v":0},{"$f":"'Future Projections'!AF79","v":0},{"$f":"'Future Projections'!AG79","v":0},{"$f":"'Future Projections'!AH79","v":0},{"$f":"'Future Projections'!AI79","v":0},{"$f":"'Future Projections'!AJ79","v":0},{"$f":"'Future Projections'!AK79","v":0},{"$f":"'Future Projections'!AL79","v":0},{"$f":"'Future Projections'!AM79","v":0},{"$f":"'Future Projections'!AN79","v":0},{"$f":"'Future Projections'!AO79","v":0},{"$f":"'Future Projections'!AP79","v":0},{"$f":"'Future Projections'!AQ79","v":0},{"$f":"'Future Projections'!AR79","v":0},{"$f":"'Future Projections'!AS79","v":0},{"$f":"'Future Projections'!AT79","v":0},{"$f":"'Future Projections'!AU79","v":0},{"$f":"'Future Projections'!AV79","v":0},{"$f":"'Future Projections'!AW79","v":0},{"$f":"'Future Projections'!AX79","v":0},{"$f":"'Future Projections'!AY79","v":0},{"$f":"'Future Projections'!AZ79","v":0},{"$f":"'Future Projections'!BA79","v":0},{"$f":"'Future Projections'!BB79","v":0},{"$f":"'Future Projections'!BC79","v":0},{"$f":"'Future Projections'!BD79","v":0},{"$f":"'Future Projections'!BE79","v":0},{"$f":"'Future Projections'!BF79","v":0},{"$f":"'Future Projections'!BG79","v":0},{"$f":"'Future Projections'!BH79","v":0},{"$f":"'Future Projections'!BI79","v":0},{"$f":"'Future Projections'!BJ79","v":0},{"$f":"'Future Projections'!BK79","v":0},{"$f":"'Future Projections'!BL79","v":0},{"$f":"'Future Projections'!BM79","v":0},{"$f":"'Future Projections'!BN79","v":0},{"$f":"'Future Projections'!BO79","v":0}]
[null,null,null,null,null,null,{"$f":"D2_Name","v":"R2"},{"$f":"'Future Projections'!H150","v":0.26550000000000001},{"$f":"'Future Projections'!I150","v":0.1328},{"$f":"'Future Projections'!J150","v":0},{"$f":"'Future Projections'!K150","v":0},{"$f":"'Future Projections'!L150","v":0},{"$f":"'Future Projections'!M150","v":0},{"$f":"'Future Projections'!N150","v":0},{"$f":"'Future Projections'!O150","v":0},{"$f":"'Future Projections'!P150","v":0},{"$f":"'Future Projections'!Q150","v":0},{"$f":"'Future Projections'!R150","v":0},{"$f":"'Future Projections'!S150","v":0},{"$f":"'Future Projections'!T150","v":0},{"$f":"'Future Projections'!U150","v":0},{"$f":"'Future Projections'!V150","v":0},{"$f":"'Future Projections'!W150","v":0},{"$f":"'Future Projections'!X150","v":0},{"$f":"'Future Projections'!Y150","v":0},{"$f":"'Future Projections'!Z150","v":0},{"$f":"'Future Projections'!AA150","v":0},{"$f":"'Future Projections'!AB150","v":0},{"$f":"'Future Projections'!AC150","v":0},{"$f":"'Future Projections'!AD150","v":0},{"$f":"'Future Projections'!AE150","v":0},{"$f":"'Future Projections'!AF150","v":0},{"$f":"'Future Projections'!AG150","v":0},{"$f":"'Future Projections'!AH150","v":0},{"$f":"'Future Projections'!AI150","v":0},{"$f":"'Future Projections'!AJ150","v":0},{"$f":"'Future Projections'!AK150","v":0},{"$f":"'Future Projections'!AL150","v":0},{"$f":"'Future Projections'!AM150","v":0},{"$f":"'Future Projections'!AN150","v":0},{"$f":"'Future Projections'!AO150","v":0},{"$f":"'Future Projections'!AP150","v":0},{"$f":"'Future Projections'!AQ150","v":0},{"$f":"'Future Projections'!AR150","v":0},{"$f":"'Future Projections'!AS150","v":0},{"$f":"'Future Projections'!AT150","v":0},{"$f":"'Future Projections'!AU150","v":0},{"$f":"'Future Projections'!AV150","v":0},{"$f":"'Future Projections'!AW150","v":0},{"$f":"'Future Projections'!AX150","v":0},{"$f":"'Future Projections'!AY150","v":0},{"$f":"'Future Projections'!AZ150","v":0},{"$f":"'Future Projections'!BA150","v":0},{"$f":"'Future Projections'!BB150","v":0},{"$f":"'Future Projections'!BC150","v":0},{"$f":"'Future Projections'!BD150","v":0},{"$f":"'Future Projections'!BE150","v":0},{"$f":"'Future Projections'!BF150","v":0},{"$f":"'Future Projections'!BG150","v":0},{"$f":"'Future Projections'!BH150","v":0},{"$f":"'Future Projections'!BI150","v":0},{"$f":"'Future Projections'!BJ150","v":0},{"$f":"'Future Projections'!BK150","v":0},{"$f":"'Future Projections'!BL150","v":0},{"$f":"'Future Projections'!BM150","v":0},{"$f":"'Future Projections'!BN150","v":0},{"$f":"'Future Projections'!BO150","v":0}]
[null,null,null,null,null,null,{"$f":"D3_Name","v":""},{"$f":"'Future Projections'!H221","v":0},{"$f":"'Future Projections'!I221","v":0},{"$f":"'Future Projections'!J221","v":0},{"$f":"'Future Projections'!K221","v":0},{"$f":"'Future Projections'!L221","v":0},{"$f":"'Future Projections'!M221","v":0},{"$f":"'Future Projections'!N221","v":0},{"$f":"'Future Projections'!O221","v":0},{"$f":"'Future Projections'!P221","v":0},{"$f":"'Future Projections'!Q221","v":0},{"$f":"'Future Projections'!R221","v":0},{"$f":"'Future Projections'!S221","v":0},{"$f":"'Future Projections'!T221","v":0},{"$f":"'Future Projections'!U221","v":0},{"$f":"'Future Projections'!V221","v":0},{"$f":"'Future Projections'!W221","v":0},{"$f":"'Future Projections'!X221","v":0},{"$f":"'Future Projections'!Y221","v":0},{"$f":"'Future Projections'!Z221","v":0},{"$f":"'Future Projections'!AA221","v":0},{"$f":"'Future Projections'!AB221","v":0},{"$f":"'Future Projections'!AC221","v":0},{"$f":"'Future Projections'!AD221","v":0},{"$f":"'Future Projections'!AE221","v":0},{"$f":"'Future Projections'!AF221","v":0},{"$f":"'Future Projections'!AG221","v":0},{"$f":"'Future Projections'!AH221","v":0},{"$f":"'Future Projections'!AI221","v":0},{"$f":"'Future Projections'!AJ221","v":0},{"$f":"'Future Projections'!AK221","v":0},{"$f":"'Future Projections'!AL221","v":0},{"$f":"'Future Projections'!AM221","v":0},{"$f":"'Future Projections'!AN221","v":0},{"$f":"'Future Projections'!AO221","v":0},{"$f":"'Future Projections'!AP221","v":0},{"$f":"'Future Projections'!AQ221","v":0},{"$f":"'Future Projections'!AR221","v":0},{"$f":"'Future Projections'!AS221","v":0},{"$f":"'Future Projections'!AT221","v":0},{"$f":"'Future Projections'!AU221","v":0},{"$f":"'Future Projections'!AV221","v":0},{"$f":"'Future Projections'!AW221","v":0},{"$f":"'Future Projections'!AX221","v":0},{"$f":"'Future Projections'!AY221","v":0},{"$f":"'Future Projections'!AZ221","v":0},{"$f":"'Future Projections'!BA221","v":0},{"$f":"'Future Projections'!BB221","v":0},{"$f":"'Future Projections'!BC221","v":0},{"$f":"'Future Projections'!BD221","v":0},{"$f":"'Future Projections'!BE221","v":0},{"$f":"'Future Projections'!BF221","v":0},{"$f":"'Future Projections'!BG221","v":0},{"$f":"'Future Projections'!BH221","v":0},{"$f":"'Future Projections'!BI221","v":0},{"$f":"'Future Projections'!BJ221","v":0},{"$f":"'Future Projections'!BK221","v":0},{"$f":"'Future Projections'!BL221","v":0},{"$f":"'Future Projections'!BM221","v":0},{"$f":"'Future Projections'!BN221","v":0},{"$f":"'Future Projections'!BO221","v":0}]
[null,null,null,null,null,null,{"$f":"D4_Name","v":""},{"$f":"'Future Projections'!H292","v":0},{"$f":"'Future Projections'!I292","v":0},{"$f":"'Future Projections'!J292","v":0},{"$f":"'Future Projections'!K292","v":0},{"$f":"'Future Projections'!L292","v":0},{"$f":"'Future Projections'!M292","v":0},{"$f":"'Future Projections'!N292","v":0},{"$f":"'Future Projections'!O292","v":0},{"$f":"'Future Projections'!P292","v":0},{"$f":"'Future Projections'!Q292","v":0},{"$f":"'Future Projections'!R292","v":0},{"$f":"'Future Projections'!S292","v":0},{"$f":"'Future Projections'!T292","v":0},{"$f":"'Future Projections'!U292","v":0},{"$f":"'Future Projections'!V292","v":0},{"$f":"'Future Projections'!W292","v":0},{"$f":"'Future Projections'!X292","v":0},{"$f":"'Future Projections'!Y292","v":0},{"$f":"'Future Projections'!Z292","v":0},{"$f":"'Future Projections'!AA292","v":0},{"$f":"'Future Projections'!AB292","v":0},{"$f":"'Future Projections'!AC292","v":0},{"$f":"'Future Projections'!AD292","v":0},{"$f":"'Future Projections'!AE292","v":0},{"$f":"'Future Projections'!AF292","v":0},{"$f":"'Future Projections'!AG292","v":0},{"$f":"'Future Projections'!AH292","v":0},{"$f":"'Future Projections'!AI292","v":0},{"$f":"'Future Projections'!AJ292","v":0},{"$f":"'Future Projections'!AK292","v":0},{"$f":"'Future Projections'!AL292","v":0},{"$f":"'Future Projections'!AM292","v":0},{"$f":"'Future Projections'!AN292","v":0},{"$f":"'Future Projections'!AO292","v":0},{"$f":"'Future Projections'!AP292","v":0},{"$f":"'Future Projections'!AQ292","v":0},{"$f":"'Future Projections'!AR292","v":0},{"$f":"'Future Projections'!AS292","v":0},{"$f":"'Future Projections'!AT292","v":0},{"$f":"'Future Projections'!AU292","v":0},{"$f":"'Future Projections'!AV292","v":0},{"$f":"'Future Projections'!AW292","v":0},{"$f":"'Future Projections'!AX292","v":0},{"$f":"'Future Projections'!AY292","v":0},{"$f":"'Future Projections'!AZ292","v":0},{"$f":"'Future Projections'!BA292","v":0},{"$f":"'Future Projections'!BB292","v":0},{"$f":"'Future Projections'!BC292","v":0},{"$f":"'Future Projections'!BD292","v":0},{"$f":"'Future Projections'!BE292","v":0},{"$f":"'Future Projections'!BF292","v":0},{"$f":"'Future Projections'!BG292","v":0},{"$f":"'Future Projections'!BH292","v":0},{"$f":"'Future Projections'!BI292","v":0},{"$f":"'Future Projections'!BJ292","v":0},{"$f":"'Future Projections'!BK292","v":0},{"$f":"'Future Projections'!BL292","v":0},{"$f":"'Future Projections'!BM292","v":0},{"$f":"'Future Projections'!BN292","v":0},{"$f":"'Future Projections'!BO292","v":0}]
[null,null,null,null,null,null,{"$f":"D5_Name","v":""},{"$f":"'Future Projections'!H363","v":0},{"$f":"'Future Projections'!I363","v":0},{"$f":"'Future Projections'!J363","v":0},{"$f":"'Future Projections'!K363","v":0},{"$f":"'Future Projections'!L363","v":0},{"$f":"'Future Projections'!M363","v":0},{"$f":"'Future Projections'!N363","v":0},{"$f":"'Future Projections'!O363","v":0},{"$f":"'Future Projections'!P363","v":0},{"$f":"'Future Projections'!Q363","v":0},{"$f":"'Future Projections'!R363","v":0},{"$f":"'Future Projections'!S363","v":0},{"$f":"'Future Projections'!T363","v":0},{"$f":"'Future Projections'!U363","v":0},{"$f":"'Future Projections'!V363","v":0},{"$f":"'Future Projections'!W363","v":0},{"$f":"'Future Projections'!X363","v":0},{"$f":"'Future Projections'!Y363","v":0},{"$f":"'Future Projections'!Z363","v":0},{"$f":"'Future Projections'!AA363","v":0},{"$f":"'Future Projections'!AB363","v":0},{"$f":"'Future Projections'!AC363","v":0},{"$f":"'Future Projections'!AD363","v":0},{"$f":"'Future Projections'!AE363","v":0},{"$f":"'Future Projections'!AF363","v":0},{"$f":"'Future Projections'!AG363","v":0},{"$f":"'Future Projections'!AH363","v":0},{"$f":"'Future Projections'!AI363","v":0},{"$f":"'Future Projections'!AJ363","v":0},{"$f":"'Future Projections'!AK363","v":0},{"$f":"'Future Projections'!AL363","v":0},{"$f":"'Future Projections'!AM363","v":0},{"$f":"'Future Projections'!AN363","v":0},{"$f":"'Future Projections'!AO363","v":0},{"$f":"'Future Projections'!AP363","v":0},{"$f":"'Future Projections'!AQ363","v":0},{"$f":"'Future Projections'!AR363","v":0},{"$f":"'Future Projections'!AS363","v":0},{"$f":"'Future Projections'!AT363","v":0},{"$f":"'Future Projections'!AU363","v":0},{"$f":"'Future Projections'!AV363","v":0},{"$f":"'Future Projections'!AW363","v":0},{"$f":"'Future Projections'!AX363","v":0},{"$f":"'Future Projections'!AY363","v":0},{"$f":"'Future Projections'!AZ363","v":0},{"$f":"'Future Projections'!BA363","v":0},{"$f":"'Future Projections'!BB363","v":0},{"$f":"'Future Projections'!BC363","v":0},{"$f":"'Future Projections'!BD363","v":0},{"$f":"'Future Projections'!BE363","v":0},{"$f":"'Future Projections'!BF363","v":0},{"$f":"'Future Projections'!BG363","v":0},{"$f":"'Future Projections'!BH363","v":0},{"$f":"'Future Projections'!BI363","v":0},{"$f":"'Future Projections'!BJ363","v":0},{"$f":"'Future Projections'!BK363","v":0},{"$f":"'Future Projections'!BL363","v":0},{"$f":"'Future Projections'!BM363","v":0},{"$f":"'Future Projections'!BN363","v":0},{"$f":"'Future Projections'!BO363","v":0}]
[null,null,null,null,null,null,{"$f":"D6_Name","v":""},{"$f":"'Future Projections'!H434","v":0},{"$f":"'Future Projections'!I434","v":0},{"$f":"'Future Projections'!J434","v":0},{"$f":"'Future Projections'!K434","v":0},{"$f":"'Future Projections'!L434","v":0},{"$f":"'Future Projections'!M434","v":0},{"$f":"'Future Projections'!N434","v":0},{"$f":"'Future Projections'!O434","v":0},{"$f":"'Future Projections'!P434","v":0},{"$f":"'Future Projections'!Q434","v":0},{"$f":"'Future Projections'!R434","v":0},{"$f":"'Future Projections'!S434","v":0},{"$f":"'Future Projections'!T434","v":0},{"$f":"'Future Projections'!U434","v":0},{"$f":"'Future Projections'!V434","v":0},{"$f":"'Future Projections'!W434","v":0},{"$f":"'Future Projections'!X434","v":0},{"$f":"'Future Projections'!Y434","v":0},{"$f":"'Future Projections'!Z434","v":0},{"$f":"'Future Projections'!AA434","v":0},{"$f":"'Future Projections'!AB434","v":0},{"$f":"'Future Projections'!AC434","v":0},{"$f":"'Future Projections'!AD434","v":0},{"$f":"'Future Projections'!AE434","v":0},{"$f":"'Future Projections'!AF434","v":0},{"$f":"'Future Projections'!AG434","v":0},{"$f":"'Future Projections'!AH434","v":0},{"$f":"'Future Projections'!AI434","v":0},{"$f":"'Future Projections'!AJ434","v":0},{"$f":"'Future Projections'!AK434","v":0},{"$f":"'Future Projections'!AL434","v":0},{"$f":"'Future Projections'!AM434","v":0},{"$f":"'Future Projections'!AN434","v":0},{"$f":"'Future Projections'!AO434","v":0},{"$f":"'Future Projections'!AP434","v":0},{"$f":"'Future Projections'!AQ434","v":0},{"$f":"'Future Projections'!AR434","v":0},{"$f":"'Future Projections'!AS434","v":0},{"$f":"'Future Projections'!AT434","v":0},{"$f":"'Future Projections'!AU434","v":0},{"$f":"'Future Projections'!AV434","v":0},{"$f":"'Future Projections'!AW434","v":0},{"$f":"'Future Projections'!AX434","v":0},{"$f":"'Future Projections'!AY434","v":0},{"$f":"'Future Projections'!AZ434","v":0},{"$f":"'Future Projections'!BA434","v":0},{"$f":"'Future Projections'!BB434","v":0},{"$f":"'Future Projections'!BC434","v":0},{"$f":"'Future Projections'!BD434","v":0},{"$f":"'Future Projections'!BE434","v":0},{"$f":"'Future Projections'!BF434","v":0},{"$f":"'Future Projections'!BG434","v":0},{"$f":"'Future Projections'!BH434","v":0},{"$f":"'Future Projections'!BI434","v":0},{"$f":"'Future Projections'!BJ434","v":0},{"$f":"'Future Projections'!BK434","v":0},{"$f":"'Future Projections'!BL434","v":0},{"$f":"'Future Projections'!BM434","v":0},{"$f":"'Future Projections'!BN434","v":0},{"$f":"'Future Projections'!BO434","v":0}]
[null,null,null,null,null,null,{"$f":"D7_Name","v":""},{"$f":"'Future Projections'!H505","v":0},{"$f":"'Future Projections'!I505","v":0},{"$f":"'Future Projections'!J505","v":0},{"$f":"'Future Projections'!K505","v":0},{"$f":"'Future Projections'!L505","v":0},{"$f":"'Future Projections'!M505","v":0},{"$f":"'Future Projections'!N505","v":0},{"$f":"'Future Projections'!O505","v":0},{"$f":"'Future Projections'!P505","v":0},{"$f":"'Future Projections'!Q505","v":0},{"$f":"'Future Projections'!R505","v":0},{"$f":"'Future Projections'!S505","v":0},{"$f":"'Future Projections'!T505","v":0},{"$f":"'Future Projections'!U505","v":0},{"$f":"'Future Projections'!V505","v":0},{"$f":"'Future Projections'!W505","v":0},{"$f":"'Future Projections'!X505","v":0},{"$f":"'Future Projections'!Y505","v":0},{"$f":"'Future Projections'!Z505","v":0},{"$f":"'Future Projections'!AA505","v":0},{"$f":"'Future Projections'!AB505","v":0},{"$f":"'Future Projections'!AC505","v":0},{"$f":"'Future Projections'!AD505","v":0},{"$f":"'Future Projections'!AE505","v":0},{"$f":"'Future Projections'!AF505","v":0},{"$f":"'Future Projections'!AG505","v":0},{"$f":"'Future Projections'!AH505","v":0},{"$f":"'Future Projections'!AI505","v":0},{"$f":"'Future Projections'!AJ505","v":0},{"$f":"'Future Projections'!AK505","v":0},{"$f":"'Future Projections'!AL505","v":0},{"$f":"'Future Projections'!AM505","v":0},{"$f":"'Future Projections'!AN505","v":0},{"$f":"'Future Projections'!AO505","v":0},{"$f":"'Future Projections'!AP505","v":0},{"$f":"'Future Projections'!AQ505","v":0},{"$f":"'Future Projections'!AR505","v":0},{"$f":"'Future Projections'!AS505","v":0},{"$f":"'Future Projections'!AT505","v":0},{"$f":"'Future Projections'!AU505","v":0},{"$f":"'Future Projections'!AV505","v":0},{"$f":"'Future Projections'!AW505","v":0},{"$f":"'Future Projections'!AX505","v":0},{"$f":"'Future Projections'!AY505","v":0},{"$f":"'Future Projections'!AZ505","v":0},{"$f":"'Future Projections'!BA505","v":0},{"$f":"'Future Projections'!BB505","v":0},{"$f":"'Future Projections'!BC505","v":0},{"$f":"'Future Projections'!BD505","v":0},{"$f":"'Future Projections'!BE505","v":0},{"$f":"'Future Projections'!BF505","v":0},{"$f":"'Future Projections'!BG505","v":0},{"$f":"'Future Projections'!BH505","v":0},{"$f":"'Future Projections'!BI505","v":0},{"$f":"'Future Projections'!BJ505","v":0},{"$f":"'Future Projections'!BK505","v":0},{"$f":"'Future Projections'!BL505","v":0},{"$f":"'Future Projections'!BM505","v":0},{"$f":"'Future Projections'!BN505","v":0},{"$f":"'Future Projections'!BO505","v":0}]
[null,null,null,null,null,null,{"$f":"D8_Name","v":""},{"$f":"'Future Projections'!H576","v":0},{"$f":"'Future Projections'!I576","v":0},{"$f":"'Future Projections'!J576","v":0},{"$f":"'Future Projections'!K576","v":0},{"$f":"'Future Projections'!L576","v":0},{"$f":"'Future Projections'!M576","v":0},{"$f":"'Future Projections'!N576","v":0},{"$f":"'Future Projections'!O576","v":0},{"$f":"'Future Projections'!P576","v":0},{"$f":"'Future Projections'!Q576","v":0},{"$f":"'Future Projections'!R576","v":0},{"$f":"'Future Projections'!S576","v":0},{"$f":"'Future Projections'!T576","v":0},{"$f":"'Future Projections'!U576","v":0},{"$f":"'Future Projections'!V576","v":0},{"$f":"'Future Projections'!W576","v":0},{"$f":"'Future Projections'!X576","v":0},{"$f":"'Future Projections'!Y576","v":0},{"$f":"'Future Projections'!Z576","v":0},{"$f":"'Future Projections'!AA576","v":0},{"$f":"'Future Projections'!AB576","v":0},{"$f":"'Future Projections'!AC576","v":0},{"$f":"'Future Projections'!AD576","v":0},{"$f":"'Future Projections'!AE576","v":0},{"$f":"'Future Projections'!AF576","v":0},{"$f":"'Future Projections'!AG576","v":0},{"$f":"'Future Projections'!AH576","v":0},{"$f":"'Future Projections'!AI576","v":0},{"$f":"'Future Projections'!AJ576","v":0},{"$f":"'Future Projections'!AK576","v":0},{"$f":"'Future Projections'!AL576","v":0},{"$f":"'Future Projections'!AM576","v":0},{"$f":"'Future Projections'!AN576","v":0},{"$f":"'Future Projections'!AO576","v":0},{"$f":"'Future Projections'!AP576","v":0},{"$f":"'Future Projections'!AQ576","v":0},{"$f":"'Future Projections'!AR576","v":0},{"$f":"'Future Projections'!AS576","v":0},{"$f":"'Future Projections'!AT576","v":0},{"$f":"'Future Projections'!AU576","v":0},{"$f":"'Future Projections'!AV576","v":0},{"$f":"'Future Projections'!AW576","v":0},{"$f":"'Future Projections'!AX576","v":0},{"$f":"'Future Projections'!AY576","v":0},{"$f":"'Future Projections'!AZ576","v":0},{"$f":"'Future Projections'!BA576","v":0},{"$f":"'Future Projections'!BB576","v":0},{"$f":"'Future Projections'!BC576","v":0},{"$f":"'Future Projections'!BD576","v":0},{"$f":"'Future Projections'!BE576","v":0},{"$f":"'Future Projections'!BF576","v":0},{"$f":"'Future Projections'!BG576","v":0},{"$f":"'Future Projections'!BH576","v":0},{"$f":"'Future Projections'!BI576","v":0},{"$f":"'Future Projections'!BJ576","v":0},{"$f":"'Future Projections'!BK576","v":0},{"$f":"'Future Projections'!BL576","v":0},{"$f":"'Future Projections'!BM576","v":0},{"$f":"'Future Projections'!BN576","v":0},{"$f":"'Future Projections'!BO576","v":0}]
[null,null,null,null,null,null,{"$f":"D9_Name","v":""},{"$f":"'Future Projections'!H647","v":0},{"$f":"'Future Projections'!I647","v":0},{"$f":"'Future Projections'!J647","v":0},{"$f":"'Future Projections'!K647","v":0},{"$f":"'Future Projections'!L647","v":0},{"$f":"'Future Projections'!M647","v":0},{"$f":"'Future Projections'!N647","v":0},{"$f":"'Future Projections'!O647","v":0},{"$f":"'Future Projections'!P647","v":0},{"$f":"'Future Projections'!Q647","v":0},{"$f":"'Future Projections'!R647","v":0},{"$f":"'Future Projections'!S647","v":0},{"$f":"'Future Projections'!T647","v":0},{"$f":"'Future Projections'!U647","v":0},{"$f":"'Future Projections'!V647","v":0},{"$f":"'Future Projections'!W647","v":0},{"$f":"'Future Projections'!X647","v":0},{"$f":"'Future Projections'!Y647","v":0},{"$f":"'Future Projections'!Z647","v":0},{"$f":"'Future Projections'!AA647","v":0},{"$f":"'Future Projections'!AB647","v":0},{"$f":"'Future Projections'!AC647","v":0},{"$f":"'Future Projections'!AD647","v":0},{"$f":"'Future Projections'!AE647","v":0},{"$f":"'Future Projections'!AF647","v":0},{"$f":"'Future Projections'!AG647","v":0},{"$f":"'Future Projections'!AH647","v":0},{"$f":"'Future Projections'!AI647","v":0},{"$f":"'Future Projections'!AJ647","v":0},{"$f":"'Future Projections'!AK647","v":0},{"$f":"'Future Projections'!AL647","v":0},{"$f":"'Future Projections'!AM647","v":0},{"$f":"'Future Projections'!AN647","v":0},{"$f":"'Future Projections'!AO647","v":0},{"$f":"'Future Projections'!AP647","v":0},{"$f":"'Future Projections'!AQ647","v":0},{"$f":"'Future Projections'!AR647","v":0},{"$f":"'Future Projections'!AS647","v":0},{"$f":"'Future Projections'!AT647","v":0},{"$f":"'Future Projections'!AU647","v":0},{"$f":"'Future Projections'!AV647","v":0},{"$f":"'Future Projections'!AW647","v":0},{"$f":"'Future Projections'!AX647","v":0},{"$f":"'Future Projections'!AY647","v":0},{"$f":"'Future Projections'!AZ647","v":0},{"$f":"'Future Projections'!BA647","v":0},{"$f":"'Future Projections'!BB647","v":0},{"$f":"'Future Projections'!BC647","v":0},{"$f":"'Future Projections'!BD647","v":0},{"$f":"'Future Projections'!BE647","v":0},{"$f":"'Future Projections'!BF647","v":0},{"$f":"'Future Projections'!BG647","v":0},{"$f":"'Future Projections'!BH647","v":0},{"$f":"'Future Projections'!BI647","v":0},{"$f":"'Future Projections'!BJ647","v":0},{"$f":"'Future Projections'!BK647","v":0},{"$f":"'Future Projections'!BL647","v":0},{"$f":"'Future Projections'!BM647","v":0},{"$f":"'Future Projections'!BN647","v":0},{"$f":"'Future Projections'!BO647","v":0}]
[null,null,null,null,null,null,{"$f":"D10_Name","v":""},{"$f":"'Future Projections'!H718","v":0},{"$f":"'Future Projections'!I718","v":0},{"$f":"'Future Projections'!J718","v":0},{"$f":"'Future Projections'!K718","v":0},{"$f":"'Future Projections'!L718","v":0},{"$f":"'Future Projections'!M718","v":0},{"$f":"'Future Projections'!N718","v":0},{"$f":"'Future Projections'!O718","v":0},{"$f":"'Future Projections'!P718","v":0},{"$f":"'Future Projections'!Q718","v":0},{"$f":"'Future Projections'!R718","v":0},{"$f":"'Future Projections'!S718","v":0},{"$f":"'Future Projections'!T718","v":0},{"$f":"'Future Projections'!U718","v":0},{"$f":"'Future Projections'!V718","v":0},{"$f":"'Future Projections'!W718","v":0},{"$f":"'Future Projections'!X718","v":0},{"$f":"'Future Projections'!Y718","v":0},{"$f":"'Future Projections'!Z718","v":0},{"$f":"'Future Projections'!AA718","v":0},{"$f":"'Future Projections'!AB718","v":0},{"$f":"'Future Projections'!AC718","v":0},{"$f":"'Future Projections'!AD718","v":0},{"$f":"'Future Projections'!AE718","v":0},{"$f":"'Future Projections'!AF718","v":0},{"$f":"'Future Projections'!AG718","v":0},{"$f":"'Future Projections'!AH718","v":0},{"$f":"'Future Projections'!AI718","v":0},{"$f":"'Future Projections'!AJ718","v":0},{"$f":"'Future Projections'!AK718","v":0},{"$f":"'Future Projections'!AL718","v":0},{"$f":"'Future Projections'!AM718","v":0},{"$f":"'Future Projections'!AN718","v":0},{"$f":"'Future Projections'!AO718","v":0},{"$f":"'Future Projections'!AP718","v":0},{"$f":"'Future Projections'!AQ718","v":0},{"$f":"'Future Projections'!AR718","v":0},{"$f":"'Future Projections'!AS718","v":0},{"$f":"'Future Projections'!AT718","v":0},{"$f":"'Future Projections'!AU718","v":0},{"$f":"'Future Projections'!AV718","v":0},{"$f":"'Future Projections'!AW718","v":0},{"$f":"'Future Projections'!AX718","v":0},{"$f":"'Future Projections'!AY718","v":0},{"$f":"'Future Projections'!AZ718","v":0},{"$f":"'Future Projections'!BA718","v":0},{"$f":"'Future Projections'!BB718","v":0},{"$f":"'Future Projections'!BC718","v":0},{"$f":"'Future Projections'!BD718","v":0},{"$f":"'Future Projections'!BE718","v":0},{"$f":"'Future Projections'!BF718","v":0},{"$f":"'Future Projections'!BG718","v":0},{"$f":"'Future Projections'!BH718","v":0},{"$f":"'Future Projections'!BI718","v":0},{"$f":"'Future Projections'!BJ718","v":0},{"$f":"'Future Projections'!BK718","v":0},{"$f":"'Future Projections'!BL718","v":0},{"$f":"'Future Projections'!BM718","v":0},{"$f":"'Future Projections'!BN718","v":0},{"$f":"'Future Projections'!BO718","v":0}]
[]
[null,null,null,null,null,null,"Modifier"]
[null,null,null,null,null,null,{"$f":"D1_Name","v":"R1"},null,7.6000000000000012E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D2_Name","v":"R2"},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D3_Name","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D4_Name","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D5_Name","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D6_Name","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D7_Name","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D8_Name","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D9_Name","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D10_Name","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Discount Rate",null,{"$f":"IF(I1<=Discount_1_Years,Discount_1_Rate,Discount_2_Rate)","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.03,0.03,0.03,{"$f":"IF(AO1<=Discount_1_Years,Discount_1_Rate,Discount_2_Rate)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D1_Name","v":"R1"}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H75","v":2020},{"$f":"'Future Projections'!I75","v":2021},{"$f":"'Future Projections'!J75","v":2022},{"$f":"'Future Projections'!K75","v":2023},{"$f":"'Future Projections'!L75","v":2024},{"$f":"'Future Projections'!M75","v":2025},{"$f":"'Future Projections'!N75","v":2026},{"$f":"'Future Projections'!O75","v":2027},{"$f":"'Future Projections'!P75","v":2028},{"$f":"'Future Projections'!Q75","v":2029},{"$f":"'Future Projections'!R75","v":2030},{"$f":"'Future Projections'!S75","v":2031},{"$f":"'Future Projections'!T75","v":2032},{"$f":"'Future Projections'!U75","v":2033},{"$f":"'Future Projections'!V75","v":2034},{"$f":"'Future Projections'!W75","v":2035},{"$f":"'Future Projections'!X75","v":2036},{"$f":"'Future Projections'!Y75","v":2037},{"$f":"'Future Projections'!Z75","v":2038},{"$f":"'Future Projections'!AA75","v":2039},{"$f":"'Future Projections'!AB75","v":2040},{"$f":"'Future Projections'!AC75","v":2041},{"$f":"'Future Projections'!AD75","v":2042},{"$f":"'Future Projections'!AE75","v":2043},{"$f":"'Future Projections'!AF75","v":2044},{"$f":"'Future Projections'!AG75","v":2045},{"$f":"'Future Projections'!AH75","v":2046},{"$f":"'Future Projections'!AI75","v":2047},{"$f":"'Future Projections'!AJ75","v":2048},{"$f":"'Future Projections'!AK75","v":2049},{"$f":"'Future Projections'!AL75","v":""},{"$f":"'Future Projections'!AM75","v":""},{"$f":"'Future Projections'!AN75","v":""},{"$f":"'Future Projections'!AO75","v":""},{"$f":"'Future Projections'!AP75","v":""},{"$f":"'Future Projections'!AQ75","v":""},{"$f":"'Future Projections'!AR75","v":""},{"$f":"'Future Projections'!AS75","v":""},{"$f":"'Future Projections'!AT75","v":""},{"$f":"'Future Projections'!AU75","v":""},{"$f":"'Future Projections'!AV75","v":""},{"$f":"'Future Projections'!AW75","v":""},{"$f":"'Future Projections'!AX75","v":""},{"$f":"'Future Projections'!AY75","v":""},{"$f":"'Future Projections'!AZ75","v":""},{"$f":"'Future Projections'!BA75","v":""},{"$f":"'Future Projections'!BB75","v":""},{"$f":"'Future Projections'!BC75","v":""},{"$f":"'Future Projections'!BD75","v":""},{"$f":"'Future Projections'!BE75","v":""},{"$f":"'Future Projections'!BF75","v":""},{"$f":"'Future Projections'!BG75","v":""},{"$f":"'Future Projections'!BH75","v":""},{"$f":"'Future Projections'!BI75","v":""},{"$f":"'Future Projections'!BJ75","v":""},{"$f":"'Future Projections'!BK75","v":""},{"$f":"'Future Projections'!BL75","v":""},{"$f":"'Future Projections'!BM75","v":""},{"$f":"'Future Projections'!BN75","v":""},{"$f":"'Future Projections'!BO75","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D1_aGVA_GRate","v":1.4E-2},{"$f":"$H88*(100+I$16*100)/100","v":1.5063999999999999E-2},{"$f":"$H88*(100+J$16*100)/100","v":1.54E-2},1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D1_TaxRec_GRate","v":1.4E-2},{"$f":"$H90*(100+I$16*100)/100","v":1.5063999999999999E-2},{"$f":"$H90*(100+J$16*100)/100","v":1.54E-2},1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[null,null,null,null,null,null,"VAT ",{"$f":"D1_Vat_GRate","v":1.4E-2},{"$f":"$H91*(100+I$16*100)/100","v":1.5063999999999999E-2},1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[null,null,null,null,null,null,"NIC",{"$f":"D1_NIC_GRate","v":1.4E-2},{"$f":"$H92*(100+I$16*100)/100","v":1.5063999999999999E-2},1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D1_Employ_GRate","v":8.9999999999999993E-3},{"$f":"$H94*(100+I$16*100)/100","v":9.6839999999999999E-3},{"$f":"$H94*(100+J$16*100)/100","v":9.8999999999999991E-3},9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D2_Name","v":"R2"}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H146","v":2020},{"$f":"'Future Projections'!I146","v":2021},{"$f":"'Future Projections'!J146","v":2022},{"$f":"'Future Projections'!K146","v":2023},{"$f":"'Future Projections'!L146","v":2024},{"$f":"'Future Projections'!M146","v":2025},{"$f":"'Future Projections'!N146","v":2026},{"$f":"'Future Projections'!O146","v":2027},{"$f":"'Future Projections'!P146","v":2028},{"$f":"'Future Projections'!Q146","v":2029},{"$f":"'Future Projections'!R146","v":2030},{"$f":"'Future Projections'!S146","v":2031},{"$f":"'Future Projections'!T146","v":2032},{"$f":"'Future Projections'!U146","v":2033},{"$f":"'Future Projections'!V146","v":2034},{"$f":"'Future Projections'!W146","v":2035},{"$f":"'Future Projections'!X146","v":2036},{"$f":"'Future Projections'!Y146","v":2037},{"$f":"'Future Projections'!Z146","v":2038},{"$f":"'Future Projections'!AA146","v":2039},{"$f":"'Future Projections'!AB146","v":2040},{"$f":"'Future Projections'!AC146","v":2041},{"$f":"'Future Projections'!AD146","v":2042},{"$f":"'Future Projections'!AE146","v":2043},{"$f":"'Future Projections'!AF146","v":2044},{"$f":"'Future Projections'!AG146","v":2045},{"$f":"'Future Projections'!AH146","v":2046},{"$f":"'Future Projections'!AI146","v":2047},{"$f":"'Future Projections'!AJ146","v":2048},{"$f":"'Future Projections'!AK146","v":2049},{"$f":"'Future Projections'!AL146","v":""},{"$f":"'Future Projections'!AM146","v":""},{"$f":"'Future Projections'!AN146","v":""},{"$f":"'Future Projections'!AO146","v":""},{"$f":"'Future Projections'!AP146","v":""},{"$f":"'Future Projections'!AQ146","v":""},{"$f":"'Future Projections'!AR146","v":""},{"$f":"'Future Projections'!AS146","v":""},{"$f":"'Future Projections'!AT146","v":""},{"$f":"'Future Projections'!AU146","v":""},{"$f":"'Future Projections'!AV146","v":""},{"$f":"'Future Projections'!AW146","v":""},{"$f":"'Future Projections'!AX146","v":""},{"$f":"'Future Projections'!AY146","v":""},{"$f":"'Future Projections'!AZ146","v":""},{"$f":"'Future Projections'!BA146","v":""},{"$f":"'Future Projections'!BB146","v":""},{"$f":"'Future Projections'!BC146","v":""},{"$f":"'Future Projections'!BD146","v":""},{"$f":"'Future Projections'!BE146","v":""},{"$f":"'Future Projections'!BF146","v":""},{"$f":"'Future Projections'!BG146","v":""},{"$f":"'Future Projections'!BH146","v":""},{"$f":"'Future Projections'!BI146","v":""},{"$f":"'Future Projections'!BJ146","v":""},{"$f":"'Future Projections'!BK146","v":""},{"$f":"'Future Projections'!BL146","v":""},{"$f":"'Future Projections'!BM146","v":""},{"$f":"'Future Projections'!BN146","v":""},{"$f":"'Future Projections'!BO146","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D2_aGVA_GRate","v":1.4E-2},{"$f":"$H150*(100+I$17*100)/100","v":1.54E-2},{"$f":"$H150*(100+J$17*100)/100","v":1.54E-2},1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D2_TaxRec_GRate","v":1.4E-2},{"$f":"$H152*(100+I$17*100)/100","v":1.54E-2},{"$f":"$H152*(100+J$17*100)/100","v":1.54E-2},1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[null,null,null,null,null,null,"VAT ",{"$f":"D2_Vat_GRate","v":1.4E-2},{"$f":"$H153*(100+I$17*100)/100","v":1.54E-2},1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[null,null,null,null,null,null,"NIC",{"$f":"D2_NIC_GRate","v":1.4E-2},{"$f":"$H154*(100+I$17*100)/100","v":1.54E-2},1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.54E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D2_Employ_GRate","v":8.9999999999999993E-3},{"$f":"$H156*(100+I$17*100)/100","v":9.8999999999999991E-3},{"$f":"$H156*(100+J$17*100)/100","v":9.8999999999999991E-3},9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,9.8999999999999991E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D3_Name","v":""}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H217","v":2020},{"$f":"'Future Projections'!I217","v":2021},{"$f":"'Future Projections'!J217","v":2022},{"$f":"'Future Projections'!K217","v":2023},{"$f":"'Future Projections'!L217","v":2024},{"$f":"'Future Projections'!M217","v":2025},{"$f":"'Future Projections'!N217","v":2026},{"$f":"'Future Projections'!O217","v":2027},{"$f":"'Future Projections'!P217","v":2028},{"$f":"'Future Projections'!Q217","v":2029},{"$f":"'Future Projections'!R217","v":2030},{"$f":"'Future Projections'!S217","v":2031},{"$f":"'Future Projections'!T217","v":2032},{"$f":"'Future Projections'!U217","v":2033},{"$f":"'Future Projections'!V217","v":2034},{"$f":"'Future Projections'!W217","v":2035},{"$f":"'Future Projections'!X217","v":2036},{"$f":"'Future Projections'!Y217","v":2037},{"$f":"'Future Projections'!Z217","v":2038},{"$f":"'Future Projections'!AA217","v":2039},{"$f":"'Future Projections'!AB217","v":2040},{"$f":"'Future Projections'!AC217","v":2041},{"$f":"'Future Projections'!AD217","v":2042},{"$f":"'Future Projections'!AE217","v":2043},{"$f":"'Future Projections'!AF217","v":2044},{"$f":"'Future Projections'!AG217","v":2045},{"$f":"'Future Projections'!AH217","v":2046},{"$f":"'Future Projections'!AI217","v":2047},{"$f":"'Future Projections'!AJ217","v":2048},{"$f":"'Future Projections'!AK217","v":2049},{"$f":"'Future Projections'!AL217","v":""},{"$f":"'Future Projections'!AM217","v":""},{"$f":"'Future Projections'!AN217","v":""},{"$f":"'Future Projections'!AO217","v":""},{"$f":"'Future Projections'!AP217","v":""},{"$f":"'Future Projections'!AQ217","v":""},{"$f":"'Future Projections'!AR217","v":""},{"$f":"'Future Projections'!AS217","v":""},{"$f":"'Future Projections'!AT217","v":""},{"$f":"'Future Projections'!AU217","v":""},{"$f":"'Future Projections'!AV217","v":""},{"$f":"'Future Projections'!AW217","v":""},{"$f":"'Future Projections'!AX217","v":""},{"$f":"'Future Projections'!AY217","v":""},{"$f":"'Future Projections'!AZ217","v":""},{"$f":"'Future Projections'!BA217","v":""},{"$f":"'Future Projections'!BB217","v":""},{"$f":"'Future Projections'!BC217","v":""},{"$f":"'Future Projections'!BD217","v":""},{"$f":"'Future Projections'!BE217","v":""},{"$f":"'Future Projections'!BF217","v":""},{"$f":"'Future Projections'!BG217","v":""},{"$f":"'Future Projections'!BH217","v":""},{"$f":"'Future Projections'!BI217","v":""},{"$f":"'Future Projections'!BJ217","v":""},{"$f":"'Future Projections'!BK217","v":""},{"$f":"'Future Projections'!BL217","v":""},{"$f":"'Future Projections'!BM217","v":""},{"$f":"'Future Projections'!BN217","v":""},{"$f":"'Future Projections'!BO217","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D3_aGVA_GRate","v":0},{"$f":"$H212*(100+I$18*100)/100","v":0},{"$f":"$H212*(100+J$18*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D3_TaxRec_GRate","v":0},{"$f":"$H214*(100+I$18*100)/100","v":0},{"$f":"$H214*(100+J$18*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"VAT ",{"$f":"D3_Vat_GRate","v":0},{"$f":"$H215*(100+I$18*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"NIC",{"$f":"D3_NIC_GRate","v":0},{"$f":"$H216*(100+I$18*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D3_Employ_GRate","v":0},{"$f":"$H218*(100+I$18*100)/100","v":0},{"$f":"$H218*(100+J$18*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D4_Name","v":""}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H288","v":2020},{"$f":"'Future Projections'!I288","v":2021},{"$f":"'Future Projections'!J288","v":2022},{"$f":"'Future Projections'!K288","v":2023},{"$f":"'Future Projections'!L288","v":2024},{"$f":"'Future Projections'!M288","v":2025},{"$f":"'Future Projections'!N288","v":2026},{"$f":"'Future Projections'!O288","v":2027},{"$f":"'Future Projections'!P288","v":2028},{"$f":"'Future Projections'!Q288","v":2029},{"$f":"'Future Projections'!R288","v":2030},{"$f":"'Future Projections'!S288","v":2031},{"$f":"'Future Projections'!T288","v":2032},{"$f":"'Future Projections'!U288","v":2033},{"$f":"'Future Projections'!V288","v":2034},{"$f":"'Future Projections'!W288","v":2035},{"$f":"'Future Projections'!X288","v":2036},{"$f":"'Future Projections'!Y288","v":2037},{"$f":"'Future Projections'!Z288","v":2038},{"$f":"'Future Projections'!AA288","v":2039},{"$f":"'Future Projections'!AB288","v":2040},{"$f":"'Future Projections'!AC288","v":2041},{"$f":"'Future Projections'!AD288","v":2042},{"$f":"'Future Projections'!AE288","v":2043},{"$f":"'Future Projections'!AF288","v":2044},{"$f":"'Future Projections'!AG288","v":2045},{"$f":"'Future Projections'!AH288","v":2046},{"$f":"'Future Projections'!AI288","v":2047},{"$f":"'Future Projections'!AJ288","v":2048},{"$f":"'Future Projections'!AK288","v":2049},{"$f":"'Future Projections'!AL288","v":""},{"$f":"'Future Projections'!AM288","v":""},{"$f":"'Future Projections'!AN288","v":""},{"$f":"'Future Projections'!AO288","v":""},{"$f":"'Future Projections'!AP288","v":""},{"$f":"'Future Projections'!AQ288","v":""},{"$f":"'Future Projections'!AR288","v":""},{"$f":"'Future Projections'!AS288","v":""},{"$f":"'Future Projections'!AT288","v":""},{"$f":"'Future Projections'!AU288","v":""},{"$f":"'Future Projections'!AV288","v":""},{"$f":"'Future Projections'!AW288","v":""},{"$f":"'Future Projections'!AX288","v":""},{"$f":"'Future Projections'!AY288","v":""},{"$f":"'Future Projections'!AZ288","v":""},{"$f":"'Future Projections'!BA288","v":""},{"$f":"'Future Projections'!BB288","v":""},{"$f":"'Future Projections'!BC288","v":""},{"$f":"'Future Projections'!BD288","v":""},{"$f":"'Future Projections'!BE288","v":""},{"$f":"'Future Projections'!BF288","v":""},{"$f":"'Future Projections'!BG288","v":""},{"$f":"'Future Projections'!BH288","v":""},{"$f":"'Future Projections'!BI288","v":""},{"$f":"'Future Projections'!BJ288","v":""},{"$f":"'Future Projections'!BK288","v":""},{"$f":"'Future Projections'!BL288","v":""},{"$f":"'Future Projections'!BM288","v":""},{"$f":"'Future Projections'!BN288","v":""},{"$f":"'Future Projections'!BO288","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D4_aGVA_GRate","v":0},{"$f":"$H274*(100+I$19*100)/100","v":0},{"$f":"$H274*(100+J$19*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D4_TaxRec_GRate","v":0},{"$f":"$H276*(100+I$19*100)/100","v":0},{"$f":"$H276*(100+J$19*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"VAT ",{"$f":"D4_Vat_GRate","v":0},{"$f":"$H277*(100+I$19*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"NIC",{"$f":"D4_NIC_GRate","v":0},{"$f":"$H278*(100+I$19*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D4_Employ_GRate","v":0},{"$f":"$H280*(100+I$19*100)/100","v":0},{"$f":"$H280*(100+J$19*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D5_Name","v":""}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H359","v":2020},{"$f":"'Future Projections'!I359","v":2021},{"$f":"'Future Projections'!J359","v":2022},{"$f":"'Future Projections'!K359","v":2023},{"$f":"'Future Projections'!L359","v":2024},{"$f":"'Future Projections'!M359","v":2025},{"$f":"'Future Projections'!N359","v":2026},{"$f":"'Future Projections'!O359","v":2027},{"$f":"'Future Projections'!P359","v":2028},{"$f":"'Future Projections'!Q359","v":2029},{"$f":"'Future Projections'!R359","v":2030},{"$f":"'Future Projections'!S359","v":2031},{"$f":"'Future Projections'!T359","v":2032},{"$f":"'Future Projections'!U359","v":2033},{"$f":"'Future Projections'!V359","v":2034},{"$f":"'Future Projections'!W359","v":2035},{"$f":"'Future Projections'!X359","v":2036},{"$f":"'Future Projections'!Y359","v":2037},{"$f":"'Future Projections'!Z359","v":2038},{"$f":"'Future Projections'!AA359","v":2039},{"$f":"'Future Projections'!AB359","v":2040},{"$f":"'Future Projections'!AC359","v":2041},{"$f":"'Future Projections'!AD359","v":2042},{"$f":"'Future Projections'!AE359","v":2043},{"$f":"'Future Projections'!AF359","v":2044},{"$f":"'Future Projections'!AG359","v":2045},{"$f":"'Future Projections'!AH359","v":2046},{"$f":"'Future Projections'!AI359","v":2047},{"$f":"'Future Projections'!AJ359","v":2048},{"$f":"'Future Projections'!AK359","v":2049},{"$f":"'Future Projections'!AL359","v":""},{"$f":"'Future Projections'!AM359","v":""},{"$f":"'Future Projections'!AN359","v":""},{"$f":"'Future Projections'!AO359","v":""},{"$f":"'Future Projections'!AP359","v":""},{"$f":"'Future Projections'!AQ359","v":""},{"$f":"'Future Projections'!AR359","v":""},{"$f":"'Future Projections'!AS359","v":""},{"$f":"'Future Projections'!AT359","v":""},{"$f":"'Future Projections'!AU359","v":""},{"$f":"'Future Projections'!AV359","v":""},{"$f":"'Future Projections'!AW359","v":""},{"$f":"'Future Projections'!AX359","v":""},{"$f":"'Future Projections'!AY359","v":""},{"$f":"'Future Projections'!AZ359","v":""},{"$f":"'Future Projections'!BA359","v":""},{"$f":"'Future Projections'!BB359","v":""},{"$f":"'Future Projections'!BC359","v":""},{"$f":"'Future Projections'!BD359","v":""},{"$f":"'Future Projections'!BE359","v":""},{"$f":"'Future Projections'!BF359","v":""},{"$f":"'Future Projections'!BG359","v":""},{"$f":"'Future Projections'!BH359","v":""},{"$f":"'Future Projections'!BI359","v":""},{"$f":"'Future Projections'!BJ359","v":""},{"$f":"'Future Projections'!BK359","v":""},{"$f":"'Future Projections'!BL359","v":""},{"$f":"'Future Projections'!BM359","v":""},{"$f":"'Future Projections'!BN359","v":""},{"$f":"'Future Projections'!BO359","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D5_aGVA_GRate","v":0},{"$f":"$H336*(100+I$20*100)/100","v":0},{"$f":"$H336*(100+J$20*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D5_TaxRec_GRate","v":0},{"$f":"$H338*(100+I$20*100)/100","v":0},{"$f":"$H338*(100+J$20*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"VAT ",{"$f":"D5_Vat_GRate","v":0},{"$f":"$H339*(100+I$20*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"NIC",{"$f":"D5_NIC_GRate","v":0},{"$f":"$H340*(100+I$20*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D5_Employ_GRate","v":0},{"$f":"$H342*(100+I$20*100)/100","v":0},{"$f":"$H342*(100+J$20*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D6_Name","v":""}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H430","v":2020},{"$f":"'Future Projections'!I430","v":2021},{"$f":"'Future Projections'!J430","v":2022},{"$f":"'Future Projections'!K430","v":2023},{"$f":"'Future Projections'!L430","v":2024},{"$f":"'Future Projections'!M430","v":2025},{"$f":"'Future Projections'!N430","v":2026},{"$f":"'Future Projections'!O430","v":2027},{"$f":"'Future Projections'!P430","v":2028},{"$f":"'Future Projections'!Q430","v":2029},{"$f":"'Future Projections'!R430","v":2030},{"$f":"'Future Projections'!S430","v":2031},{"$f":"'Future Projections'!T430","v":2032},{"$f":"'Future Projections'!U430","v":2033},{"$f":"'Future Projections'!V430","v":2034},{"$f":"'Future Projections'!W430","v":2035},{"$f":"'Future Projections'!X430","v":2036},{"$f":"'Future Projections'!Y430","v":2037},{"$f":"'Future Projections'!Z430","v":2038},{"$f":"'Future Projections'!AA430","v":2039},{"$f":"'Future Projections'!AB430","v":2040},{"$f":"'Future Projections'!AC430","v":2041},{"$f":"'Future Projections'!AD430","v":2042},{"$f":"'Future Projections'!AE430","v":2043},{"$f":"'Future Projections'!AF430","v":2044},{"$f":"'Future Projections'!AG430","v":2045},{"$f":"'Future Projections'!AH430","v":2046},{"$f":"'Future Projections'!AI430","v":2047},{"$f":"'Future Projections'!AJ430","v":2048},{"$f":"'Future Projections'!AK430","v":2049},{"$f":"'Future Projections'!AL430","v":""},{"$f":"'Future Projections'!AM430","v":""},{"$f":"'Future Projections'!AN430","v":""},{"$f":"'Future Projections'!AO430","v":""},{"$f":"'Future Projections'!AP430","v":""},{"$f":"'Future Projections'!AQ430","v":""},{"$f":"'Future Projections'!AR430","v":""},{"$f":"'Future Projections'!AS430","v":""},{"$f":"'Future Projections'!AT430","v":""},{"$f":"'Future Projections'!AU430","v":""},{"$f":"'Future Projections'!AV430","v":""},{"$f":"'Future Projections'!AW430","v":""},{"$f":"'Future Projections'!AX430","v":""},{"$f":"'Future Projections'!AY430","v":""},{"$f":"'Future Projections'!AZ430","v":""},{"$f":"'Future Projections'!BA430","v":""},{"$f":"'Future Projections'!BB430","v":""},{"$f":"'Future Projections'!BC430","v":""},{"$f":"'Future Projections'!BD430","v":""},{"$f":"'Future Projections'!BE430","v":""},{"$f":"'Future Projections'!BF430","v":""},{"$f":"'Future Projections'!BG430","v":""},{"$f":"'Future Projections'!BH430","v":""},{"$f":"'Future Projections'!BI430","v":""},{"$f":"'Future Projections'!BJ430","v":""},{"$f":"'Future Projections'!BK430","v":""},{"$f":"'Future Projections'!BL430","v":""},{"$f":"'Future Projections'!BM430","v":""},{"$f":"'Future Projections'!BN430","v":""},{"$f":"'Future Projections'!BO430","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D6_aGVA_GRate","v":0},{"$f":"$H398*(100+I$21*100)/100","v":0},{"$f":"$H398*(100+J$21*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D6_TaxRec_GRate","v":0},{"$f":"$H400*(100+I$21*100)/100","v":0},{"$f":"$H400*(100+J$21*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"VAT ",{"$f":"D6_Vat_GRate","v":0},{"$f":"$H401*(100+I$21*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"NIC",{"$f":"D6_NIC_GRate","v":0},{"$f":"$H402*(100+I$21*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D6_Employ_GRate","v":0},{"$f":"$H404*(100+I$21*100)/100","v":0},{"$f":"$H404*(100+J$21*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D7_Name","v":""}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H501","v":2020},{"$f":"'Future Projections'!I501","v":2021},{"$f":"'Future Projections'!J501","v":2022},{"$f":"'Future Projections'!K501","v":2023},{"$f":"'Future Projections'!L501","v":2024},{"$f":"'Future Projections'!M501","v":2025},{"$f":"'Future Projections'!N501","v":2026},{"$f":"'Future Projections'!O501","v":2027},{"$f":"'Future Projections'!P501","v":2028},{"$f":"'Future Projections'!Q501","v":2029},{"$f":"'Future Projections'!R501","v":2030},{"$f":"'Future Projections'!S501","v":2031},{"$f":"'Future Projections'!T501","v":2032},{"$f":"'Future Projections'!U501","v":2033},{"$f":"'Future Projections'!V501","v":2034},{"$f":"'Future Projections'!W501","v":2035},{"$f":"'Future Projections'!X501","v":2036},{"$f":"'Future Projections'!Y501","v":2037},{"$f":"'Future Projections'!Z501","v":2038},{"$f":"'Future Projections'!AA501","v":2039},{"$f":"'Future Projections'!AB501","v":2040},{"$f":"'Future Projections'!AC501","v":2041},{"$f":"'Future Projections'!AD501","v":2042},{"$f":"'Future Projections'!AE501","v":2043},{"$f":"'Future Projections'!AF501","v":2044},{"$f":"'Future Projections'!AG501","v":2045},{"$f":"'Future Projections'!AH501","v":2046},{"$f":"'Future Projections'!AI501","v":2047},{"$f":"'Future Projections'!AJ501","v":2048},{"$f":"'Future Projections'!AK501","v":2049},{"$f":"'Future Projections'!AL501","v":""},{"$f":"'Future Projections'!AM501","v":""},{"$f":"'Future Projections'!AN501","v":""},{"$f":"'Future Projections'!AO501","v":""},{"$f":"'Future Projections'!AP501","v":""},{"$f":"'Future Projections'!AQ501","v":""},{"$f":"'Future Projections'!AR501","v":""},{"$f":"'Future Projections'!AS501","v":""},{"$f":"'Future Projections'!AT501","v":""},{"$f":"'Future Projections'!AU501","v":""},{"$f":"'Future Projections'!AV501","v":""},{"$f":"'Future Projections'!AW501","v":""},{"$f":"'Future Projections'!AX501","v":""},{"$f":"'Future Projections'!AY501","v":""},{"$f":"'Future Projections'!AZ501","v":""},{"$f":"'Future Projections'!BA501","v":""},{"$f":"'Future Projections'!BB501","v":""},{"$f":"'Future Projections'!BC501","v":""},{"$f":"'Future Projections'!BD501","v":""},{"$f":"'Future Projections'!BE501","v":""},{"$f":"'Future Projections'!BF501","v":""},{"$f":"'Future Projections'!BG501","v":""},{"$f":"'Future Projections'!BH501","v":""},{"$f":"'Future Projections'!BI501","v":""},{"$f":"'Future Projections'!BJ501","v":""},{"$f":"'Future Projections'!BK501","v":""},{"$f":"'Future Projections'!BL501","v":""},{"$f":"'Future Projections'!BM501","v":""},{"$f":"'Future Projections'!BN501","v":""},{"$f":"'Future Projections'!BO501","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D7_aGVA_GRate","v":0},{"$f":"$H460*(100+I$22*100)/100","v":0},{"$f":"$H460*(100+J$22*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D7_TaxRec_GRate","v":0},{"$f":"$H462*(100+I$22*100)/100","v":0},{"$f":"$H462*(100+J$22*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"VAT ",{"$f":"D7_Vat_GRate","v":0},{"$f":"$H463*(100+I$22*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"NIC",{"$f":"D7_NIC_GRate","v":0},{"$f":"$H464*(100+I$22*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D7_Employ_GRate","v":0},{"$f":"$H466*(100+I$22*100)/100","v":0},{"$f":"$H466*(100+J$22*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D8_Name","v":""}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H572","v":2020},{"$f":"'Future Projections'!I572","v":2021},{"$f":"'Future Projections'!J572","v":2022},{"$f":"'Future Projections'!K572","v":2023},{"$f":"'Future Projections'!L572","v":2024},{"$f":"'Future Projections'!M572","v":2025},{"$f":"'Future Projections'!N572","v":2026},{"$f":"'Future Projections'!O572","v":2027},{"$f":"'Future Projections'!P572","v":2028},{"$f":"'Future Projections'!Q572","v":2029},{"$f":"'Future Projections'!R572","v":2030},{"$f":"'Future Projections'!S572","v":2031},{"$f":"'Future Projections'!T572","v":2032},{"$f":"'Future Projections'!U572","v":2033},{"$f":"'Future Projections'!V572","v":2034},{"$f":"'Future Projections'!W572","v":2035},{"$f":"'Future Projections'!X572","v":2036},{"$f":"'Future Projections'!Y572","v":2037},{"$f":"'Future Projections'!Z572","v":2038},{"$f":"'Future Projections'!AA572","v":2039},{"$f":"'Future Projections'!AB572","v":2040},{"$f":"'Future Projections'!AC572","v":2041},{"$f":"'Future Projections'!AD572","v":2042},{"$f":"'Future Projections'!AE572","v":2043},{"$f":"'Future Projections'!AF572","v":2044},{"$f":"'Future Projections'!AG572","v":2045},{"$f":"'Future Projections'!AH572","v":2046},{"$f":"'Future Projections'!AI572","v":2047},{"$f":"'Future Projections'!AJ572","v":2048},{"$f":"'Future Projections'!AK572","v":2049},{"$f":"'Future Projections'!AL572","v":""},{"$f":"'Future Projections'!AM572","v":""},{"$f":"'Future Projections'!AN572","v":""},{"$f":"'Future Projections'!AO572","v":""},{"$f":"'Future Projections'!AP572","v":""},{"$f":"'Future Projections'!AQ572","v":""},{"$f":"'Future Projections'!AR572","v":""},{"$f":"'Future Projections'!AS572","v":""},{"$f":"'Future Projections'!AT572","v":""},{"$f":"'Future Projections'!AU572","v":""},{"$f":"'Future Projections'!AV572","v":""},{"$f":"'Future Projections'!AW572","v":""},{"$f":"'Future Projections'!AX572","v":""},{"$f":"'Future Projections'!AY572","v":""},{"$f":"'Future Projections'!AZ572","v":""},{"$f":"'Future Projections'!BA572","v":""},{"$f":"'Future Projections'!BB572","v":""},{"$f":"'Future Projections'!BC572","v":""},{"$f":"'Future Projections'!BD572","v":""},{"$f":"'Future Projections'!BE572","v":""},{"$f":"'Future Projections'!BF572","v":""},{"$f":"'Future Projections'!BG572","v":""},{"$f":"'Future Projections'!BH572","v":""},{"$f":"'Future Projections'!BI572","v":""},{"$f":"'Future Projections'!BJ572","v":""},{"$f":"'Future Projections'!BK572","v":""},{"$f":"'Future Projections'!BL572","v":""},{"$f":"'Future Projections'!BM572","v":""},{"$f":"'Future Projections'!BN572","v":""},{"$f":"'Future Projections'!BO572","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D8_aGVA_GRate","v":0},{"$f":"$H522*(100+I$23*100)/100","v":0},{"$f":"$H522*(100+J$23*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D8_TaxRec_GRate","v":0},{"$f":"$H524*(100+I$23*100)/100","v":0},{"$f":"$H524*(100+J$23*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"VAT ",{"$f":"D8_Vat_GRate","v":0},{"$f":"$H525*(100+I$23*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"NIC",{"$f":"D8_NIC_GRate","v":0},{"$f":"$H526*(100+I$23*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D8_Employ_GRate","v":0},{"$f":"$H528*(100+I$23*100)/100","v":0},{"$f":"$H528*(100+J$23*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D9_Name","v":""}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H643","v":2020},{"$f":"'Future Projections'!I643","v":2021},{"$f":"'Future Projections'!J643","v":2022},{"$f":"'Future Projections'!K643","v":2023},{"$f":"'Future Projections'!L643","v":2024},{"$f":"'Future Projections'!M643","v":2025},{"$f":"'Future Projections'!N643","v":2026},{"$f":"'Future Projections'!O643","v":2027},{"$f":"'Future Projections'!P643","v":2028},{"$f":"'Future Projections'!Q643","v":2029},{"$f":"'Future Projections'!R643","v":2030},{"$f":"'Future Projections'!S643","v":2031},{"$f":"'Future Projections'!T643","v":2032},{"$f":"'Future Projections'!U643","v":2033},{"$f":"'Future Projections'!V643","v":2034},{"$f":"'Future Projections'!W643","v":2035},{"$f":"'Future Projections'!X643","v":2036},{"$f":"'Future Projections'!Y643","v":2037},{"$f":"'Future Projections'!Z643","v":2038},{"$f":"'Future Projections'!AA643","v":2039},{"$f":"'Future Projections'!AB643","v":2040},{"$f":"'Future Projections'!AC643","v":2041},{"$f":"'Future Projections'!AD643","v":2042},{"$f":"'Future Projections'!AE643","v":2043},{"$f":"'Future Projections'!AF643","v":2044},{"$f":"'Future Projections'!AG643","v":2045},{"$f":"'Future Projections'!AH643","v":2046},{"$f":"'Future Projections'!AI643","v":2047},{"$f":"'Future Projections'!AJ643","v":2048},{"$f":"'Future Projections'!AK643","v":2049},{"$f":"'Future Projections'!AL643","v":""},{"$f":"'Future Projections'!AM643","v":""},{"$f":"'Future Projections'!AN643","v":""},{"$f":"'Future Projections'!AO643","v":""},{"$f":"'Future Projections'!AP643","v":""},{"$f":"'Future Projections'!AQ643","v":""},{"$f":"'Future Projections'!AR643","v":""},{"$f":"'Future Projections'!AS643","v":""},{"$f":"'Future Projections'!AT643","v":""},{"$f":"'Future Projections'!AU643","v":""},{"$f":"'Future Projections'!AV643","v":""},{"$f":"'Future Projections'!AW643","v":""},{"$f":"'Future Projections'!AX643","v":""},{"$f":"'Future Projections'!AY643","v":""},{"$f":"'Future Projections'!AZ643","v":""},{"$f":"'Future Projections'!BA643","v":""},{"$f":"'Future Projections'!BB643","v":""},{"$f":"'Future Projections'!BC643","v":""},{"$f":"'Future Projections'!BD643","v":""},{"$f":"'Future Projections'!BE643","v":""},{"$f":"'Future Projections'!BF643","v":""},{"$f":"'Future Projections'!BG643","v":""},{"$f":"'Future Projections'!BH643","v":""},{"$f":"'Future Projections'!BI643","v":""},{"$f":"'Future Projections'!BJ643","v":""},{"$f":"'Future Projections'!BK643","v":""},{"$f":"'Future Projections'!BL643","v":""},{"$f":"'Future Projections'!BM643","v":""},{"$f":"'Future Projections'!BN643","v":""},{"$f":"'Future Projections'!BO643","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D9_aGVA_GRate","v":0},{"$f":"$H584*(100+I$24*100)/100","v":0},{"$f":"$H584*(100+J$24*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D9_TaxRec_GRate","v":0},{"$f":"$H586*(100+I$24*100)/100","v":0},{"$f":"$H586*(100+J$24*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"VAT ",{"$f":"D9_Vat_GRate","v":0},{"$f":"$H587*(100+I$24*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"NIC",{"$f":"D9_NIC_GRate","v":0},{"$f":"$H588*(100+I$24*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D9_Employ_GRate","v":0},{"$f":"$H590*(100+I$24*100)/100","v":0},{"$f":"$H590*(100+J$24*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"D10_Name","v":""}]
[null,null,null,null,null,null,null,{"$f":"'Future Projections'!H714","v":2020},{"$f":"'Future Projections'!I714","v":2021},{"$f":"'Future Projections'!J714","v":2022},{"$f":"'Future Projections'!K714","v":2023},{"$f":"'Future Projections'!L714","v":2024},{"$f":"'Future Projections'!M714","v":2025},{"$f":"'Future Projections'!N714","v":2026},{"$f":"'Future Projections'!O714","v":2027},{"$f":"'Future Projections'!P714","v":2028},{"$f":"'Future Projections'!Q714","v":2029},{"$f":"'Future Projections'!R714","v":2030},{"$f":"'Future Projections'!S714","v":2031},{"$f":"'Future Projections'!T714","v":2032},{"$f":"'Future Projections'!U714","v":2033},{"$f":"'Future Projections'!V714","v":2034},{"$f":"'Future Projections'!W714","v":2035},{"$f":"'Future Projections'!X714","v":2036},{"$f":"'Future Projections'!Y714","v":2037},{"$f":"'Future Projections'!Z714","v":2038},{"$f":"'Future Projections'!AA714","v":2039},{"$f":"'Future Projections'!AB714","v":2040},{"$f":"'Future Projections'!AC714","v":2041},{"$f":"'Future Projections'!AD714","v":2042},{"$f":"'Future Projections'!AE714","v":2043},{"$f":"'Future Projections'!AF714","v":2044},{"$f":"'Future Projections'!AG714","v":2045},{"$f":"'Future Projections'!AH714","v":2046},{"$f":"'Future Projections'!AI714","v":2047},{"$f":"'Future Projections'!AJ714","v":2048},{"$f":"'Future Projections'!AK714","v":2049},{"$f":"'Future Projections'!AL714","v":""},{"$f":"'Future Projections'!AM714","v":""},{"$f":"'Future Projections'!AN714","v":""},{"$f":"'Future Projections'!AO714","v":""},{"$f":"'Future Projections'!AP714","v":""},{"$f":"'Future Projections'!AQ714","v":""},{"$f":"'Future Projections'!AR714","v":""},{"$f":"'Future Projections'!AS714","v":""},{"$f":"'Future Projections'!AT714","v":""},{"$f":"'Future Projections'!AU714","v":""},{"$f":"'Future Projections'!AV714","v":""},{"$f":"'Future Projections'!AW714","v":""},{"$f":"'Future Projections'!AX714","v":""},{"$f":"'Future Projections'!AY714","v":""},{"$f":"'Future Projections'!AZ714","v":""},{"$f":"'Future Projections'!BA714","v":""},{"$f":"'Future Projections'!BB714","v":""},{"$f":"'Future Projections'!BC714","v":""},{"$f":"'Future Projections'!BD714","v":""},{"$f":"'Future Projections'!BE714","v":""},{"$f":"'Future Projections'!BF714","v":""},{"$f":"'Future Projections'!BG714","v":""},{"$f":"'Future Projections'!BH714","v":""},{"$f":"'Future Projections'!BI714","v":""},{"$f":"'Future Projections'!BJ714","v":""},{"$f":"'Future Projections'!BK714","v":""},{"$f":"'Future Projections'!BL714","v":""},{"$f":"'Future Projections'!BM714","v":""},{"$f":"'Future Projections'!BN714","v":""},{"$f":"'Future Projections'!BO714","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"aGVA ",{"$f":"D10_aGVA_GRate","v":0},{"$f":"$H646*(100+I$25*100)/100","v":0},{"$f":"$H646*(100+J$25*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D10_TaxRec_GRate","v":0},{"$f":"$H648*(100+I$25*100)/100","v":0},{"$f":"$H648*(100+J$25*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"VAT ",{"$f":"D10_Vat_GRate","v":0},{"$f":"$H649*(100+I$25*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"NIC",{"$f":"D10_NIC_GRate","v":0},{"$f":"$H650*(100+I$25*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D10_Employ_GRate","v":0},{"$f":"$H652*(100+I$25*100)/100","v":0},{"$f":"$H652*(100+J$25*100)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SupTraffA","index":12,"n_rows":79,"n_cols":65,"rows_kept":79,"cut":false,"hidden":true,"merged":[[74,1,78,2],[69,1,69,2],[68,1,68,2],[0,2,0,3],[8,1,12,2],[14,1,18,2],[20,1,24,2],[26,1,30,2],[32,1,36,2],[38,1,42,2],[44,1,48,2],[50,1,54,2]]}
[null,null,"Analysis year",null,"Base",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]
[]
[null,null,null,null,"Non trunk traffic","Accident cost","Value of time"]
[null,null,null,"Years of growth to start year",{"$f":"start_year-NonTRN_BaseYear","v":2},{"$f":"start_year-RTACosts_BaseYear","v":1},{"$f":"start_year-VoT_BaseYear","v":{"$error":"#NAME?"}}]
[]
[]
[null,"Alt network: Projection of Traffic & Accidents"]
[null,"(Million veh km)"]
[null,"A roads - Urban ",null,{"$f":"'Network benefits'!E24","v":"Cars and taxis"},{"$f":"'Network benefits'!E25","v":1136},{"$f":"IFERROR(E9*(1+NonTRN_GR_Car)^SupTraffA!$E$4,0)","v":1163.427584},{"$f":"IFERROR(F9*(1+NonTRN_GR_Car),0)","v":1177.388715008},1191.517379588096,1205.8155881431533,1220.2853752008712,1234.9287997032816,1249.7479452997209,1264.7449206433175,1279.9218596910373,1295.2809220073298,1310.8242930714177,1326.5541845882747,1342.4728348033341,1358.582508820974,1374.8854989268257,1391.3841249139475,1408.0807344129148,1424.9777032258698,1442.0774356645802,1459.3823648925552,1476.8949532712659,1494.6176927105212,1512.5531050230475,1530.7037422833241,1549.072187190724,1567.6610534370127,1586.4729860782568,1605.5106619111959,1624.7767898541304,1644.27411133238,1664.0054006683686,1683.973465476389,1704.1811470621058,{"$f":"IFERROR(AL9*(1+NonTRN_GR_Car),0)","v":1724.6313208268512},1745.3268966767735,1766.2708194368947,1787.4660692701375,1808.9156621013792,1830.6226500465957,1852.5901218471549,1874.8212033093207,1897.3190577490325,1920.0868864420208,1943.1279290793252,1966.4454642282772,1990.0428097990166,2013.9233235166048,2038.090403398804,2062.5474882395897,2087.2980580984649,2112.3456347956467,2137.6937824131946,2163.3461078021528,2189.3062610957786,2215.5779362289281,2242.1648714636754,2269.0708499212396,2296.2997001202943,2323.8552965217377,2351.7415600799986]
[null,null,null,{"$f":"'Network benefits'!F24","v":"Motorbikes"},{"$f":"'Network benefits'!F25","v":52},{"$f":"IFERROR(E10*(1+NonTRN_GR_LGV)^SupTraffA!$E$4,0)","v":53.255488},{"$f":"IFERROR(F10*(1+NonTRN_GR_LGV),0)","v":53.894553856000002},54.541288502272003,55.195783964299267,55.858133371870856,56.528430972333304,57.206772144001306,57.893253409729326,58.587972450646078,59.291028120053831,60.002520457494477,60.722550702984414,61.451221311420227,62.188635967157268,62.934899598763153,63.69011839394831,64.454399814675696,65.227852612451812,66.010586843801235,66.802713885926849,67.604346452557976,68.415598609988677,69.236585793308549,70.067424822828258,70.908233920702202,71.759132727750625,72.620242320483626,73.49168522832943,74.373585451069388,75.266068476482218,76.169261298199999,77.083292433778396,78.008291942983732,{"$f":"IFERROR(AL10*(1+NonTRN_GR_LGV),0)","v":78.944391446299534},79.891724143655125,80.85042483337898,81.820629931379528,82.802477490556086,83.796107220442764,84.801660507088073,85.819280433173134,86.849111798371212,87.891301139951665,88.945996753631093,90.013348714674663,91.093508899250764,92.186631006041779,93.292870578114275,94.412385025051648,95.545333645352272,96.691877649096497,97.852180180885654,99.02640634305628,100.21472321917295,101.41729989780303,102.63430749657667,103.86591918653559,105.11231021677402,106.37365793937531,107.65014183464781]
[null,null,null,{"$f":"'Network benefits'!G24","v":"Light vans"},{"$f":"'Network benefits'!G25","v":178},{"$f":"IFERROR(E11*(1+NonTRN_GR_OGV1)^SupTraffA!$E$4,0)","v":184.82825799999998},{"$f":"IFERROR(F11*(1+NonTRN_GR_OGV1),0)","v":188.33999490199997},191.91845480513794,195.56490544643555,199.28063864991779,203.0669707842662,206.92524322916725,210.85682285052141,214.86310248468129,218.94550143189022,223.10546595909611,227.34446981231892,231.66401473875297,236.06563101878925,240.55087800814621,245.12134469030096,249.77865023941666,254.52444459396557,259.36040904125088,264.28825681303459,269.30973369248221,274.42661863263936,279.64072438665949,284.95389815000601,290.36802221485613,295.88501463693837,301.50682991504016,307.23545968342592,313.07293341741098,319.02131915234173,325.08272421623622,331.25929597634467,337.55322259989521,{"$f":"IFERROR(AL11*(1+NonTRN_GR_OGV1),0)","v":343.96673382929316},350.50210177204968,357.16164170571858,363.94771289812718,370.86271944319157,377.90911111261215,385.08938422375172,392.40608252400295,399.86179809195897,407.45917225570616,415.20089652856456,423.08971356260724,431.12841812029671,439.31985806458232,447.66693536780934,456.17260713979766,464.83988667545378,473.67184452228736,482.67160956821078,491.84237015000673,501.18737518285678,510.70993531133104,520.41342408224625,530.30127913980891,540.37700344346524,550.64416650889098,561.10640567255984]
[null,null,null,{"$f":"'Network benefits'!H24","v":"Goods vehicles"},{"$f":"'Network benefits'!H25","v":263},{"$f":"IFERROR(E12*(1+NonTRN_GR_OGV2)^SupTraffA!$E$4,0)","v":263.52626299999991},{"$f":"IFERROR(F12*(1+NonTRN_GR_OGV2),0)","v":263.78978926299988},264.05357905226282,264.31763263131506,264.58195026394634,264.84653221421024,265.11137874642441,265.37649012517079,265.64186661529595,265.90750848191124,266.1734159903931,266.43958940638345,266.70602899578978,266.97273502478555,267.2397077598103,267.50694746757006,267.77445441503761,268.04222886945263,268.31027109832206,268.57858136942036,268.84715995078977,269.11600711074055,269.38512311785126,269.65450824096911,269.92416274921004,270.19408691195923,270.46428099887117,270.73474527987003,271.00548002514989,271.276485505175,271.54776199068016,271.81930975267079,272.09112906242342,{"$f":"IFERROR(AL12*(1+NonTRN_GR_OGV2),0)","v":272.36322019148582},272.63558341167726,272.90821899508893,273.18112721408397,273.45430834129803,273.72776264963932,274.00149041228894,274.27549190270122,274.54976739460392,274.82431716199847,275.09914147916044,275.37424062063957,275.6496148612602,275.92526447612141,276.2011897405975,276.47739093033806,276.75386832126838,277.03062218958962,277.30765281177918,277.58496046459095,277.86254542505549,278.14040797048051,278.41854837845096,278.69696692682936,278.97566389375618,279.25463955764991,279.53389419720753]
[null,null,null,{"$f":"'Network benefits'!I24","v":"Buses and coaches"},{"$f":"'Network benefits'!I25","v":10},{"$f":"IFERROR(E13*(1+NonTRN_GR_PSV)^SupTraffA!$E$4,0)","v":10.060089999999997},{"$f":"IFERROR(F13*(1+NonTRN_GR_PSV),0)","v":10.090270269999996},10.120541080809994,10.150902704052424,10.18135541216458,10.211899478401072,10.242535176836274,10.273262782366782,10.304082570713881,10.334994818426022,10.3659998028813,10.397097802289942,10.42828909569681,10.4595739629839,10.49095268487285,10.522425542927467,10.553992819556248,10.585654798014916,10.61741176240896,10.649263997696185,10.681211789689272,10.713255425058339,10.745395191333513,10.777631376907513,10.809964271038234,10.842394163851347,10.8749213463429,10.907546110381928,10.940268748713072,10.973089554959209,11.006008823624086,11.039026850094958,11.072143930645241,{"$f":"IFERROR(AL13*(1+NonTRN_GR_PSV),0)","v":11.105360362437176},11.138676443524487,11.172092472855059,11.205608750273623,11.239225576524442,11.272943253254013,11.306762083013775,11.340682369262815,11.374704416370601,11.408828529619711,11.44305501520857,11.477384180254194,11.511816332794956,11.546351781793339,11.580990837138717,11.615733809650132,11.650581011079082,11.685532754112318,11.720589352374654,11.755751120431777,11.79101837379307,11.826391428914448,11.86187060320119,11.897456215010791,11.933148583655823,11.968948029406789,12.004854873495008]
[]
[null,"A roads - Rural ",null,{"$f":"D9","v":"Cars and taxis"},{"$f":"'Network benefits'!E26","v":2489},{"$f":"IFERROR(E15*(1+NonTRN_GR_Car)^SupTraffA!$E$4,0)","v":2549.0944159999999},{"$f":"IFERROR(F15*(1+NonTRN_GR_Car),0)","v":2579.6835489919999},2610.639751579904,2641.9674285988631,2673.6710377420495,2705.7550901949539,2738.2241512772935,2771.082841092621,2804.3358351857323,2837.987865207961,2872.0437195904565,2906.5082442255421,2941.3863431562486,2976.6829792741237,3012.403175025413,3048.5520131257181,3085.1346372832268,3122.1562529306257,3159.6221279657934,3197.5375935013831,3235.9080446233997,3274.7389411588806,3314.035808452787,3353.8042381542205,3394.0498890120712,3434.7784876802161,3475.9958295323786,3517.7077794867673,3559.9202728406085,3602.6393161146957,3645.870987908072,3689.6214397629687,3733.8968970401243,{"$f":"IFERROR(AL15*(1+NonTRN_GR_Car),0)","v":3778.7036598046056},3824.0481037222607,3869.9366809669277,3916.3759211385309,3963.3724321921932,4010.9329013784995,4059.0640961950417,4107.7728653493823,4157.0661397335753,4206.9509334103786,4257.4343446113035,4308.5235567466389,4360.2258394275987,4412.5485495007297,4465.4991320947383,4519.0851216798756,4573.3141431400345,4628.1939128577151,4683.7322398120077,4739.9370266897522,4796.8162710100296,4854.3780662621502,4912.630603057296,4971.5821702939838,5031.2411563375117,5091.6160502135617,5152.7154428161248]
[null,null,null,{"$f":"D10","v":"Motorbikes"},{"$f":"'Network benefits'!F26","v":210},{"$f":"IFERROR(E16*(1+NonTRN_GR_LGV)^SupTraffA!$E$4,0)","v":215.07023999999998},{"$f":"IFERROR(F16*(1+NonTRN_GR_LGV),0)","v":217.65108287999999},220.26289587456,222.90605062505472,225.58092323255536,228.28789431134604,231.02734904308218,233.79967723159916,236.60527335837835,239.4445366386789,242.31787107834305,245.22568553128318,248.16839375765858,251.14641448275049,254.16017145654351,257.21009351402205,260.29661463619033,263.4201740118246,266.58121609996653,269.78019069316611,273.01755298148407,276.2937636172619,279.60928878066903,282.96460024603704,286.36017544898948,289.79649755437737,293.27405552502989,296.79334419133028,300.35486432162622,303.95912269348577,307.60663216580758,311.2979117517973,315.03348669281888,{"$f":"IFERROR(AL16*(1+NonTRN_GR_LGV),0)","v":318.81388853313274},322.63965519553034,326.5113310578767,330.42946703057123,334.39462063493806,338.40735608255733,342.46824435554799,346.57786328781458,350.73679764726836,354.94563921903557,359.20498688966399,363.51544673233997,367.87763209312806,372.29216367824557,376.75966964238449,381.28078567809314,385.85615510623023,390.48642896750499,395.17226611511506,399.91433330849645,404.71330530819841,409.56986497189678,414.48470335155952,419.45851979177826,424.49202202927961,429.58592629363096,434.74095740915453]
[null,null,null,{"$f":"D11","v":"Light vans"},{"$f":"'Network benefits'!G26","v":447},{"$f":"IFERROR(E17*(1+NonTRN_GR_OGV1)^SupTraffA!$E$4,0)","v":464.14736699999992},{"$f":"IFERROR(F17*(1+NonTRN_GR_OGV1),0)","v":472.96616697299987},481.95252414548685,491.10962210425106,500.4407049242318,509.94907831779216,519.63811080583014,529.51123491114083,539.5719483744524,549.82381539356697,560.27046788604468,570.9156067758795,581.76300330462118,592.81650036740893,604.08001387438969,615.55753413800301,627.25312728662504,639.17093670507086,651.3151845024671,663.69017300801397,676.30028629516619,689.14999173477429,702.24384157773488,715.58647456771178,729.18261758449819,743.03708731860354,757.15479197765694,771.54073302523238,786.20000695271176,801.13780708481318,816.3594254194245,831.87025450239344,847.6757893379388,{"$f":"IFERROR(AL17*(1+NonTRN_GR_OGV1),0)","v":863.78162933535953},880.19348029273124,896.91715641829308,913.95858239024051,931.32379545565504,949.01894756931245,967.05030757312932,985.42426341701866,1004.1473244219419,1023.2261235859587,1042.6674199340919,1062.4781009128394,1082.6651848301833,1103.2358233419566,1124.1973039854536,1145.5570527611771,1167.3226367636394,1189.5017668621483,1212.1023004325291,1235.1322441407469,1258.5997567794211,1282.51315215823,1306.8809020492363,1331.7116391881716,1357.0141603327468,1382.7974293790687,1409.0705805372709]
[null,null,null,{"$f":"D12","v":"Goods vehicles"},{"$f":"'Network benefits'!H26","v":94},{"$f":"IFERROR(E18*(1+NonTRN_GR_OGV2)^SupTraffA!$E$4,0)","v":94.188093999999978},{"$f":"IFERROR(F18*(1+NonTRN_GR_OGV2),0)","v":94.282282093999967},94.376564376093953,94.47094094047003,94.565411881410483,94.659977293291888,94.754637270585164,94.849391907855733,94.944241299763576,95.039185541063333,95.134224726604387,95.22935895133098,95.324588310282294,95.419912898592571,95.515332811491149,95.610848144302636,95.706458992446926,95.802165451439365,95.897967616890796,95.993865584507674,96.089859450092177,96.185949309542252,96.282135258851781,96.378417394110627,96.474795811504734,96.571270607316222,96.667841877923522,96.764509719801438,96.861274229521229,96.958135503750739,97.05509363925448,97.152148732893721,97.24930088162661,{"$f":"IFERROR(AL18*(1+NonTRN_GR_OGV2),0)","v":97.346550182508224},97.443896732690717,97.541340629423402,97.638881970052822,97.736520852022863,97.834257372874873,97.93209163024774,98.030023721877981,98.128053745599843,98.226181799345426,98.324407981144759,98.422732389125898,98.521155121515008,98.619676276636511,98.718295952913138,98.817014248866045,98.915831263114896,99.014747094377995,99.113761841472368,99.212875603313833,99.312088478917133,99.411400567396043,99.510811967963434,99.61032277993138,99.709933102711304,99.809643035814005,99.909452678849803]
[null,null,null,{"$f":"D13","v":"Buses and coaches"},{"$f":"'Network benefits'!I26","v":21},{"$f":"IFERROR(E19*(1+NonTRN_GR_PSV)^SupTraffA!$E$4,0)","v":21.126188999999993},{"$f":"IFERROR(F19*(1+NonTRN_GR_PSV),0)","v":21.18956756699999},21.253136269700988,21.31689567851009,21.380846365545619,21.444988904642255,21.50932387135618,21.573851842970246,21.638573398499155,21.703489118694648,21.76859958605073,21.83390538480888,21.899407100963305,21.965105322266194,22.031000638232989,22.097093640147687,22.163384921068129,22.22987507583133,22.296564701058823,22.363454395161998,22.43054475834748,22.497836392622521,22.565329901800386,22.633025891505785,22.700924969180299,22.769027744087836,22.837334827320099,22.905846831802055,22.974564372297458,23.043488065414348,23.112618529610589,23.18195638519942,23.251502254355017,{"$f":"IFERROR(AL19*(1+NonTRN_GR_PSV),0)","v":23.321256761118079},23.39122053140143,23.46139419299563,23.531778375574614,23.602373710701336,23.673180831833438,23.744200374328937,23.81543297545192,23.886879274378273,23.958539912201406,24.030415531938008,24.102506778533819,24.174814298869418,24.247338741766022,24.320080757991317,24.393041000265288,24.466220123266083,24.539618783635881,24.613237639986785,24.687077352906744,24.761138584965462,24.835422000720357,24.909928266722513,24.984658051522679,25.059612025677243,25.134790861754272,25.210195234339533]
[]
[null,"B roads - Urban",null,{"$f":"D15","v":"Cars and taxis"},{"$f":"'Network benefits'!E27","v":384},{"$f":"IFERROR(E21*(1+NonTRN_GR_Car)^SupTraffA!$E$4,0)","v":393.27129600000001},{"$f":"IFERROR(F21*(1+NonTRN_GR_Car),0)","v":397.990551552},402.76643817062399,407.59963542867149,412.49083105381555,417.44072102646135,422.45000967877888,427.51940979492423,432.64964271246333,437.84143842501288,443.09553568611307,448.41268211434641,453.79363429971858,459.2391579113152,464.75002780625101,470.32702813992603,475.97095247760512,481.68260390733639,487.46279515422441,493.31234869607511,499.232096880428,505.22288204299315,511.2855566275091,517.42098330703925,523.63003510672377,529.91359552800441,536.27255867434042,542.70782937843251,549.22032333097366,555.81096721094536,562.48069881747676,569.23046720328648,576.06123280972588,{"$f":"IFERROR(AL21*(1+NonTRN_GR_Car),0)","v":582.97396760344259},589.96965521468394,597.04929107726014,604.21388257018725,611.46444916102951,618.80202255096185,626.22764682157344,633.74237858343236,641.34728712643357,649.04345457195075,656.83197602681412,664.71395973913593,672.69052725600557,680.76281358307767,688.93196734607466,697.19915095422755,705.56554076567829,714.03232725486646,722.6007151819249,731.27192376410801,740.0471868492773,748.92775309146862,757.9148861285662,767.00986476210903,776.21398313925431,785.5285509369254,794.95489354816846]
[null,null,null,{"$f":"D16","v":"Motorbikes"},{"$f":"'Network benefits'!F27","v":105},{"$f":"IFERROR(E22*(1+NonTRN_GR_LGV)^SupTraffA!$E$4,0)","v":107.53511999999999},{"$f":"IFERROR(F22*(1+NonTRN_GR_LGV),0)","v":108.82554143999999},110.13144793728,111.45302531252736,112.79046161627768,114.14394715567302,115.51367452154109,116.89983861579958,118.30263667918918,119.72226831933945,121.15893553917152,122.61284276564159,124.08419687882929,125.57320724137524,127.08008572827175,128.60504675701102,130.14830731809516,131.7100870059123,133.29060804998326,134.89009534658305,136.50877649074204,138.14688180863095,139.80464439033452,141.48230012301852,143.18008772449474,144.89824877718868,146.63702776251495,148.39667209566514,150.17743216081311,151.97956134674288,153.80331608290379,155.64895587589865,157.51674334640944,{"$f":"IFERROR(AL22*(1+NonTRN_GR_LGV),0)","v":159.40694426656637},161.31982759776517,163.25566552893835,165.21473351528562,167.19731031746903,169.20367804127866,171.234122177774,173.28893164390729,175.36839882363418,177.47281960951779,179.60249344483199,181.75772336616998,183.93881604656403,186.14608183912279,188.37983482119225,190.64039283904657,192.92807755311512,195.2432144837525,197.58613305755753,199.95716665424823,202.35665265409921,204.78493248594839,207.24235167577976,209.72925989588913,212.24601101463981,214.79296314681548,217.37047870457727]
[null,null,null,{"$f":"D17","v":"Light vans"},{"$f":"'Network benefits'!G27","v":94},{"$f":"IFERROR(E23*(1+NonTRN_GR_OGV1)^SupTraffA!$E$4,0)","v":97.605933999999991},{"$f":"IFERROR(F23*(1+NonTRN_GR_OGV1),0)","v":99.460446745999988},101.35019523417398,103.27584894362327,105.2380900735521,107.23761378494959,109.27512844686362,111.35135588735402,113.46703164921374,115.62290525054878,117.8197404503092,120.05831551886506,122.33942351372349,124.66387256048422,127.03248613913341,129.44610337577694,131.9055793399167,134.41178534737512,136.96560926897524,139.56795584508575,142.21974700614237,144.92192219925906,147.67543872104497,150.48127205674481,153.34041622582296,156.25388413411358,159.22270793266171,162.24793938338226,165.33065023166651,168.47193258606816,171.67289930520343,174.93468439200228,178.25844339545031,{"$f":"IFERROR(AL23*(1+NonTRN_GR_OGV1),0)","v":181.64535381996384},185.09661554254313,188.61345123785145,192.19710681137062,195.84885184078664,199.56998002576157,203.361809646251,207.22568402952976,211.16297202609081,215.17506849458653,219.26339479598366,223.42939929710732,227.67455788375233,232.0003744835436,236.4083815987309,240.90014084910678,245.47724352523977,250.14131115221932,254.89399606411146,259.73698198932954,264.67198464712675,269.70075235542214,274.82506665017513,280.04674291652844,285.36763103194244,290.78961602154931,296.31461872595872]
[null,null,null,{"$f":"D18","v":"Goods vehicles"},{"$f":"'Network benefits'!H27","v":5},{"$f":"IFERROR(E24*(1+NonTRN_GR_OGV2)^SupTraffA!$E$4,0)","v":5.0100049999999987},{"$f":"IFERROR(F24*(1+NonTRN_GR_OGV2),0)","v":5.0150150049999977},5.020030020004997,5.0250500500250013,5.0300751000750257,5.0351051751750999,5.0401402803502746,5.0451804206306248,5.0502256010512552,5.0552758266523057,5.0603311024789575,5.0653914335814356,5.0704568250150164,5.0755272818400305,5.0806028091218698,5.085683411930991,5.0907690953429219,5.095859864438264,5.1009557243027013,5.1060566800270033,5.1111627367070298,5.116273899443736,5.1213901733431788,5.1265115635165213,5.131638075080037,5.1367697131551164,5.1419064828682712,5.1470483893511387,5.152195437740489,5.1573476331782286,5.1625049808114065,5.1676674857922178,5.172835153278009,{"$f":"IFERROR(AL24*(1+NonTRN_GR_OGV2),0)","v":5.1780079884312862},5.1831859964197173,5.1883691824161362,5.1935575515985519,5.1987511091501499,5.2039498602592991,5.2091538101195578,5.2143629639296769,5.2195773268936057,5.2247969042204989,5.230021701124719,5.2352517228258435,5.2404869745486691,5.2457274615232174,5.25097318898474,5.2562241621737238,5.2614803863358972,5.2667418667222323,5.2720086085889539,5.2772806171975422,5.2825578978147387,5.2878404557125531,5.2931282961682653,5.2984214244644328,5.3037198458888968,5.3090235657347851,5.3143325893005189]
[null,null,null,{"$f":"D19","v":"Buses and coaches"},{"$f":"'Network benefits'!I27","v":5},{"$f":"IFERROR(E25*(1+NonTRN_GR_PSV)^SupTraffA!$E$4,0)","v":5.0300449999999985},{"$f":"IFERROR(F25*(1+NonTRN_GR_PSV),0)","v":5.045135134999998},5.0602705404049972,5.0754513520262119,5.0906777060822899,5.1059497392005362,5.1212675884181369,5.136631391183391,5.1520412853569404,5.167497409213011,5.1829999014406498,5.1985489011449708,5.214144547848405,5.2297869814919498,5.245476342436425,5.2612127714637333,5.2769964097781239,5.2928273990074581,5.3087058812044798,5.3246319988480924,5.3406058948446358,5.3566277125291695,5.3726975956667564,5.3888156884537564,5.4049821355191172,5.4211970819256736,5.4374606731714499,5.4537730551909638,5.4701343743565358,5.4865447774796046,5.5030044118120429,5.5195134250474789,5.5360719653226207,{"$f":"IFERROR(AL25*(1+NonTRN_GR_PSV),0)","v":5.5526801812185882},5.5693382217622434,5.5860462364275296,5.6028043751368113,5.6196127882622209,5.6364716266270065,5.6533810415068873,5.6703411846314076,5.6873522081853007,5.7044142648098557,5.7215275076042849,5.7386920901270972,5.7559081663974778,5.7731758908966695,5.7904954185693587,5.8078669048250662,5.8252905055395408,5.8427663770561589,5.8602946761873271,5.8778755602158883,5.8955091868965352,5.913195714457224,5.930935301600595,5.9487281075053957,5.9665742918279117,5.9844740147033946,6.0024274367475039]
[]
[null,"B roads - Rural",null,{"$f":"D21","v":"Cars and taxis"},{"$f":"'Network benefits'!E28","v":942},{"$f":"IFERROR(E27*(1+NonTRN_GR_Car)^SupTraffA!$E$4,0)","v":964.74364799999989},{"$f":"IFERROR(F27*(1+NonTRN_GR_Car),0)","v":976.32057177599995},988.03641863731195,999.89285566095975,1011.8915699288913,1024.0342687680379,1036.3226799932545,1048.7585521531735,1061.3436547790116,1074.0797786363596,1086.9687359799959,1100.0123608117558,1113.2125091414969,1126.5710592511948,1140.0899119622093,1153.7709909057558,1167.6162427966249,1181.6276377101844,1195.8071693627066,1210.1568553950592,1224.6787376597999,1239.3748825117175,1254.2473811018581,1269.2983496750803,1284.5299298711814,1299.9442890296355,1315.543620497991,1331.330143943967,1347.3061056712945,1363.47377893935,1379.8354642866223,1396.3934898580617,1413.1502117363584,{"$f":"IFERROR(AL27*(1+NonTRN_GR_Car),0)","v":1430.1080142771948},1447.2693104485211,1464.6365421739033,1482.2121806799901,1499.99872684815,1517.9987115703277,1536.2146961091717,1554.6492724624818,1573.3050637320316,1592.184724496816,1611.2909411907779,1630.6264324850672,1650.193949674888,1669.9962770709867,1690.0362323958386,1710.3166671845886,1730.8404671908036,1751.6105527970933,1772.6298794306585,1793.9014379838266,1815.4282552396326,1837.2133943025083,1859.2599550341383,1881.5710744945479,1904.1499273884824,1926.9997265171442,1950.1237232353499]
[null,null,null,{"$f":"D22","v":"Motorbikes"},{"$f":"'Network benefits'!F28","v":210},{"$f":"IFERROR(E28*(1+NonTRN_GR_LGV)^SupTraffA!$E$4,0)","v":215.07023999999998},{"$f":"IFERROR(F28*(1+NonTRN_GR_LGV),0)","v":217.65108287999999},220.26289587456,222.90605062505472,225.58092323255536,228.28789431134604,231.02734904308218,233.79967723159916,236.60527335837835,239.4445366386789,242.31787107834305,245.22568553128318,248.16839375765858,251.14641448275049,254.16017145654351,257.21009351402205,260.29661463619033,263.4201740118246,266.58121609996653,269.78019069316611,273.01755298148407,276.2937636172619,279.60928878066903,282.96460024603704,286.36017544898948,289.79649755437737,293.27405552502989,296.79334419133028,300.35486432162622,303.95912269348577,307.60663216580758,311.2979117517973,315.03348669281888,{"$f":"IFERROR(AL28*(1+NonTRN_GR_LGV),0)","v":318.81388853313274},322.63965519553034,326.5113310578767,330.42946703057123,334.39462063493806,338.40735608255733,342.46824435554799,346.57786328781458,350.73679764726836,354.94563921903557,359.20498688966399,363.51544673233997,367.87763209312806,372.29216367824557,376.75966964238449,381.28078567809314,385.85615510623023,390.48642896750499,395.17226611511506,399.91433330849645,404.71330530819841,409.56986497189678,414.48470335155952,419.45851979177826,424.49202202927961,429.58592629363096,434.74095740915453]
[null,null,null,{"$f":"D23","v":"Light vans"},{"$f":"'Network benefits'!G28","v":226},{"$f":"IFERROR(E29*(1+NonTRN_GR_OGV1)^SupTraffA!$E$4,0)","v":234.66958599999998},{"$f":"IFERROR(F29*(1+NonTRN_GR_OGV1),0)","v":239.12830813399995},243.67174598854592,248.30150916232827,253.01923783641249,257.82660335530431,262.72530881905504,267.71708968661704,272.80371439066272,277.98698496408531,283.26873767840289,288.65084369429252,294.13520972448407,299.72377870924925,305.41853050472497,311.22148258431474,317.13469075341669,323.16024987773159,329.30029462540847,335.5570002232912,341.93258322753371,348.42930230885685,355.04945905272507,361.79539877472683,368.6695113514466,375.67423206712408,382.81204247639943,390.085471283451,397.4970952378365,405.04954004735538,412.74548130825508,420.58764545311186,428.57881071672097,{"$f":"IFERROR(AL29*(1+NonTRN_GR_OGV1),0)","v":436.72180812033861},445.01952247462498,453.47489340164282,462.09091637627398,470.87064378742315,479.81718601938417,488.9337125537524,498.22345309227364,507.68969870102677,517.33580297634626,527.16518323289677,537.18132171432171,547.38776682689377,557.78813439660473,568.38610895014017,579.18544502019279,590.18996847557639,601.4035778766123,612.83024585626788,624.47402052753694,636.33902691756009,648.42946842899369,660.74962832914446,673.30387126739811,686.09664482147866,699.13248107308664,712.41599821347518]
[null,null,null,{"$f":"D24","v":"Goods vehicles"},{"$f":"'Network benefits'!H28","v":15},{"$f":"IFERROR(E30*(1+NonTRN_GR_OGV2)^SupTraffA!$E$4,0)","v":15.030014999999995},{"$f":"IFERROR(F30*(1+NonTRN_GR_OGV2),0)","v":15.045045014999994},15.060090060014993,15.075150150075006,15.090225300225079,15.105315525525302,15.120420841050827,15.135541261891875,15.150676803153765,15.165827479956917,15.180993307436871,15.196174300744307,15.211370475045049,15.226581845520093,15.24180842736561,15.257050235792974,15.272307286028765,15.287579593314792,15.302867172908105,15.318170040081011,15.333488210121089,15.348821698331209,15.364170520029539,15.379534690549567,15.394914225240115,15.410309139465353,15.425719448604816,15.441145168053419,15.45658631322147,15.47204289953469,15.487514942434224,15.503002457376656,15.518505459834032,{"$f":"IFERROR(AL30*(1+NonTRN_GR_OGV2),0)","v":15.534023965293864},15.549557989259156,15.565107547248413,15.580672654795659,15.596253327450453,15.611849580777902,15.627461430358677,15.643088891789034,15.658731980680821,15.6743907126615,15.69006510337416,15.705755168477532,15.721460923646008,15.737182384569653,15.752919566954221,15.768672486521174,15.784441159007693,15.8002256001667,15.816025825766864,15.83184185159263,15.847673693444221,15.863521367137665,15.8793848885048,15.895264273393304,15.911159537666695,15.927070697204361,15.942997767901563]
[null,null,null,{"$f":"D25","v":"Buses and coaches"},{"$f":"'Network benefits'!I28","v":10},{"$f":"IFERROR(E31*(1+NonTRN_GR_PSV)^SupTraffA!$E$4,0)","v":10.060089999999997},{"$f":"IFERROR(F31*(1+NonTRN_GR_PSV),0)","v":10.090270269999996},10.120541080809994,10.150902704052424,10.18135541216458,10.211899478401072,10.242535176836274,10.273262782366782,10.304082570713881,10.334994818426022,10.3659998028813,10.397097802289942,10.42828909569681,10.4595739629839,10.49095268487285,10.522425542927467,10.553992819556248,10.585654798014916,10.61741176240896,10.649263997696185,10.681211789689272,10.713255425058339,10.745395191333513,10.777631376907513,10.809964271038234,10.842394163851347,10.8749213463429,10.907546110381928,10.940268748713072,10.973089554959209,11.006008823624086,11.039026850094958,11.072143930645241,{"$f":"IFERROR(AL31*(1+NonTRN_GR_PSV),0)","v":11.105360362437176},11.138676443524487,11.172092472855059,11.205608750273623,11.239225576524442,11.272943253254013,11.306762083013775,11.340682369262815,11.374704416370601,11.408828529619711,11.44305501520857,11.477384180254194,11.511816332794956,11.546351781793339,11.580990837138717,11.615733809650132,11.650581011079082,11.685532754112318,11.720589352374654,11.755751120431777,11.79101837379307,11.826391428914448,11.86187060320119,11.897456215010791,11.933148583655823,11.968948029406789,12.004854873495008]
[]
[null,"C roads - Urban",null,{"$f":"D27","v":"Cars and taxis"},{"$f":"'Network benefits'!E29","v":0},{"$f":"IFERROR(E33*(1+NonTRN_GR_Car)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(G33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(H33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(I33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(J33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(K33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(L33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(M33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(N33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(O33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(P33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(Q33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(R33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(S33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(T33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(U33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(V33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(W33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(X33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(Y33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(Z33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AA33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AB33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AC33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AD33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AE33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AF33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AG33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AH33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AI33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AJ33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AK33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AL33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AM33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AN33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AO33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AP33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AQ33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AR33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AS33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AT33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AU33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AV33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AW33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AX33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AY33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AZ33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BA33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BB33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BC33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BD33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BE33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BF33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BG33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BH33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BI33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BJ33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BK33*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BL33*(1+NonTRN_GR_Car),0)","v":0}]
[null,null,null,{"$f":"D28","v":"Motorbikes"},{"$f":"'Network benefits'!F29","v":0},{"$f":"IFERROR(E34*(1+NonTRN_GR_LGV)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(G34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(H34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(I34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(J34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(K34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(L34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(M34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(N34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(O34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(P34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(Q34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(R34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(S34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(T34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(U34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(V34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(W34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(X34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(Y34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(Z34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AA34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AB34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AC34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AD34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AE34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AF34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AG34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AH34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AI34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AJ34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AK34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AL34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AM34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AN34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AO34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AP34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AQ34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AR34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AS34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AT34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AU34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AV34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AW34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AX34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AY34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AZ34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BA34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BB34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BC34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BD34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BE34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BF34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BG34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BH34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BI34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BJ34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BK34*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BL34*(1+NonTRN_GR_LGV),0)","v":0}]
[null,null,null,{"$f":"D29","v":"Light vans"},{"$f":"'Network benefits'!G29","v":0},{"$f":"IFERROR(E35*(1+NonTRN_GR_OGV1)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(G35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(H35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(I35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(J35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(K35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(L35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(M35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(N35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(O35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(P35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(Q35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(R35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(S35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(T35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(U35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(V35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(W35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(X35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(Y35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(Z35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AA35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AB35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AC35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AD35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AE35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AF35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AG35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AH35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AI35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AJ35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AK35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AL35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AM35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AN35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AO35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AP35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AQ35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AR35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AS35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AT35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AU35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AV35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AW35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AX35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AY35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AZ35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BA35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BB35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BC35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BD35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BE35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BF35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BG35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BH35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BI35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BJ35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BK35*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BL35*(1+NonTRN_GR_OGV1),0)","v":0}]
[null,null,null,{"$f":"D30","v":"Goods vehicles"},{"$f":"'Network benefits'!H29","v":0},{"$f":"IFERROR(E36*(1+NonTRN_GR_OGV2)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(G36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(H36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(I36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(J36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(K36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(L36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(M36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(N36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(O36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(P36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(Q36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(R36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(S36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(T36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(U36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(V36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(W36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(X36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(Y36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(Z36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AA36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AB36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AC36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AD36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AE36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AF36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AG36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AH36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AI36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AJ36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AK36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AL36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AM36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AN36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AO36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AP36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AQ36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AR36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AS36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AT36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AU36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AV36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AW36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AX36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AY36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AZ36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BA36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BB36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BC36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BD36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BE36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BF36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BG36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BH36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BI36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BJ36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BK36*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BL36*(1+NonTRN_GR_OGV2),0)","v":0}]
[null,null,null,{"$f":"D31","v":"Buses and coaches"},{"$f":"'Network benefits'!I29","v":0},{"$f":"IFERROR(E37*(1+NonTRN_GR_PSV)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(G37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(H37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(I37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(J37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(K37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(L37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(M37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(N37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(O37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(P37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Q37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(R37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(S37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(T37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(U37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(V37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(W37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(X37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Y37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Z37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AA37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AB37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AC37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AD37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AE37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AF37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AG37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AH37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AI37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AJ37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AK37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AL37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AM37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AN37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AO37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AP37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AQ37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AR37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AS37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AT37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AU37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AV37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AW37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AX37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AY37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AZ37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BA37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BB37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BC37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BD37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BE37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BF37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BG37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BH37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BI37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BJ37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BK37*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BL37*(1+NonTRN_GR_PSV),0)","v":0}]
[]
[null,"C roads - Rural",null,{"$f":"D33","v":"Cars and taxis"},{"$f":"'Network benefits'!E30","v":0},{"$f":"IFERROR(E39*(1+NonTRN_GR_Car)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(G39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(H39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(I39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(J39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(K39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(L39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(M39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(N39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(O39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(P39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(Q39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(R39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(S39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(T39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(U39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(V39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(W39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(X39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(Y39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(Z39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AA39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AB39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AC39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AD39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AE39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AF39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AG39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AH39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AI39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AJ39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AK39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AL39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AM39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AN39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AO39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AP39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AQ39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AR39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AS39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AT39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AU39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AV39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AW39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AX39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AY39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AZ39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BA39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BB39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BC39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BD39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BE39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BF39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BG39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BH39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BI39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BJ39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BK39*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BL39*(1+NonTRN_GR_Car),0)","v":0}]
[null,null,null,{"$f":"D34","v":"Motorbikes"},{"$f":"'Network benefits'!F30","v":0},{"$f":"IFERROR(E40*(1+NonTRN_GR_LGV)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(G40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(H40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(I40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(J40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(K40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(L40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(M40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(N40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(O40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(P40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(Q40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(R40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(S40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(T40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(U40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(V40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(W40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(X40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(Y40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(Z40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AA40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AB40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AC40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AD40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AE40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AF40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AG40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AH40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AI40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AJ40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AK40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AL40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AM40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AN40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AO40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AP40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AQ40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AR40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AS40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AT40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AU40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AV40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AW40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AX40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AY40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AZ40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BA40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BB40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BC40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BD40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BE40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BF40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BG40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BH40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BI40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BJ40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BK40*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BL40*(1+NonTRN_GR_LGV),0)","v":0}]
[null,null,null,{"$f":"D35","v":"Light vans"},{"$f":"'Network benefits'!G30","v":0},{"$f":"IFERROR(E41*(1+NonTRN_GR_OGV1)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(G41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(H41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(I41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(J41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(K41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(L41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(M41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(N41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(O41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(P41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(Q41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(R41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(S41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(T41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(U41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(V41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(W41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(X41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(Y41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(Z41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AA41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AB41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AC41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AD41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AE41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AF41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AG41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AH41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AI41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AJ41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AK41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AL41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AM41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AN41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AO41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AP41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AQ41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AR41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AS41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AT41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AU41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AV41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AW41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AX41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AY41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AZ41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BA41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BB41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BC41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BD41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BE41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BF41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BG41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BH41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BI41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BJ41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BK41*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BL41*(1+NonTRN_GR_OGV1),0)","v":0}]
[null,null,null,{"$f":"D36","v":"Goods vehicles"},{"$f":"'Network benefits'!H30","v":0},{"$f":"IFERROR(E42*(1+NonTRN_GR_OGV2)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(G42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(H42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(I42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(J42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(K42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(L42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(M42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(N42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(O42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(P42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(Q42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(R42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(S42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(T42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(U42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(V42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(W42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(X42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(Y42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(Z42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AA42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AB42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AC42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AD42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AE42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AF42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AG42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AH42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AI42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AJ42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AK42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AL42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AM42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AN42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AO42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AP42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AQ42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AR42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AS42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AT42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AU42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AV42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AW42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AX42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AY42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AZ42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BA42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BB42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BC42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BD42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BE42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BF42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BG42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BH42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BI42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BJ42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BK42*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BL42*(1+NonTRN_GR_OGV2),0)","v":0}]
[null,null,null,{"$f":"D37","v":"Buses and coaches"},{"$f":"'Network benefits'!I30","v":0},{"$f":"IFERROR(E43*(1+NonTRN_GR_PSV)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(G43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(H43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(I43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(J43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(K43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(L43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(M43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(N43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(O43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(P43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Q43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(R43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(S43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(T43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(U43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(V43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(W43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(X43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Y43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Z43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AA43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AB43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AC43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AD43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AE43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AF43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AG43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AH43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AI43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AJ43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AK43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AL43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AM43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AN43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AO43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AP43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AQ43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AR43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AS43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AT43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AU43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AV43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AW43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AX43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AY43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AZ43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BA43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BB43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BC43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BD43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BE43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BF43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BG43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BH43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BI43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BJ43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BK43*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BL43*(1+NonTRN_GR_PSV),0)","v":0}]
[]
[null,"U roads - Urban",null,{"$f":"D39","v":"Cars and taxis"},{"$f":"'Network benefits'!E31","v":0},{"$f":"IFERROR(E45*(1+NonTRN_GR_Car)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(G45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(H45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(I45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(J45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(K45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(L45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(M45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(N45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(O45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(P45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(Q45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(R45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(S45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(T45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(U45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(V45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(W45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(X45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(Y45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(Z45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AA45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AB45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AC45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AD45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AE45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AF45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AG45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AH45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AI45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AJ45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AK45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AL45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AM45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AN45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AO45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AP45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AQ45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AR45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AS45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AT45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AU45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AV45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AW45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AX45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AY45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(AZ45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BA45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BB45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BC45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BD45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BE45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BF45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BG45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BH45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BI45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BJ45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BK45*(1+NonTRN_GR_Car),0)","v":0},{"$f":"IFERROR(BL45*(1+NonTRN_GR_Car),0)","v":0}]
[null,null,null,{"$f":"D40","v":"Motorbikes"},{"$f":"'Network benefits'!F31","v":0},{"$f":"IFERROR(E46*(1+NonTRN_GR_LGV)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(G46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(H46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(I46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(J46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(K46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(L46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(M46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(N46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(O46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(P46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(Q46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(R46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(S46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(T46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(U46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(V46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(W46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(X46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(Y46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(Z46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AA46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AB46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AC46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AD46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AE46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AF46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AG46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AH46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AI46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AJ46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AK46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AL46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AM46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AN46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AO46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AP46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AQ46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AR46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AS46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AT46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AU46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AV46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AW46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AX46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AY46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(AZ46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BA46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BB46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BC46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BD46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BE46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BF46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BG46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BH46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BI46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BJ46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BK46*(1+NonTRN_GR_LGV),0)","v":0},{"$f":"IFERROR(BL46*(1+NonTRN_GR_LGV),0)","v":0}]
[null,null,null,{"$f":"D41","v":"Light vans"},{"$f":"'Network benefits'!G31","v":0},{"$f":"IFERROR(E47*(1+NonTRN_GR_OGV1)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(G47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(H47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(I47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(J47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(K47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(L47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(M47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(N47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(O47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(P47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(Q47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(R47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(S47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(T47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(U47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(V47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(W47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(X47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(Y47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(Z47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AA47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AB47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AC47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AD47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AE47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AF47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AG47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AH47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AI47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AJ47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AK47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AL47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AM47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AN47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AO47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AP47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AQ47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AR47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AS47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AT47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AU47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AV47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AW47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AX47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AY47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(AZ47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BA47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BB47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BC47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BD47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BE47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BF47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BG47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BH47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BI47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BJ47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BK47*(1+NonTRN_GR_OGV1),0)","v":0},{"$f":"IFERROR(BL47*(1+NonTRN_GR_OGV1),0)","v":0}]
[null,null,null,{"$f":"D42","v":"Goods vehicles"},{"$f":"'Network benefits'!H31","v":0},{"$f":"IFERROR(E48*(1+NonTRN_GR_OGV2)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(G48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(H48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(I48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(J48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(K48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(L48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(M48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(N48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(O48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(P48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(Q48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(R48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(S48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(T48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(U48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(V48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(W48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(X48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(Y48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(Z48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AA48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AB48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AC48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AD48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AE48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AF48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AG48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AH48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AI48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AJ48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AK48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AL48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AM48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AN48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AO48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AP48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AQ48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AR48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AS48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AT48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AU48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AV48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AW48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AX48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AY48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(AZ48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BA48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BB48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BC48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BD48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BE48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BF48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BG48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BH48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BI48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BJ48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BK48*(1+NonTRN_GR_OGV2),0)","v":0},{"$f":"IFERROR(BL48*(1+NonTRN_GR_OGV2),0)","v":0}]
[null,null,null,{"$f":"D43","v":"Buses and coaches"},{"$f":"'Network benefits'!I31","v":0},{"$f":"IFERROR(E49*(1+NonTRN_GR_PSV)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(G49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(H49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(I49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(J49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(K49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(L49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(M49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(N49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(O49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(P49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Q49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(R49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(S49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(T49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(U49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(V49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(W49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(X49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Y49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Z49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AA49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AB49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AC49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AD49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AE49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AF49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AG49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AH49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AI49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AJ49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AK49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AL49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AM49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AN49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AO49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AP49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AQ49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AR49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AS49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AT49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AU49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AV49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AW49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AX49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AY49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AZ49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BA49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BB49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BC49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BD49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BE49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BF49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BG49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BH49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BI49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BJ49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BK49*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BL49*(1+NonTRN_GR_PSV),0)","v":0}]
[]
[null,"U roads - Rural",null,{"$f":"D45","v":"Cars and taxis"},{"$f":"'Network benefits'!E32","v":0}]
[null,null,null,{"$f":"D46","v":"Motorbikes"},{"$f":"'Network benefits'!F32","v":0}]
[null,null,null,{"$f":"D47","v":"Light vans"},{"$f":"'Network benefits'!G32","v":0}]
[null,null,null,{"$f":"D48","v":"Goods vehicles"},{"$f":"'Network benefits'!H32","v":0}]
[null,null,null,{"$f":"D49","v":"Buses and coaches"},{"$f":"'Network benefits'!I32","v":0},{"$f":"IFERROR(E55*(1+NonTRN_GR_PSV)^SupTraffA!$E$4,0)","v":0},{"$f":"IFERROR(F55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(G55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(H55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(I55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(J55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(K55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(L55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(M55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(N55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(O55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(P55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Q55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(R55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(S55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(T55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(U55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(V55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(W55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(X55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Y55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(Z55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AA55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AB55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AC55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AD55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AE55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AF55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AG55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AH55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AI55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AJ55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AK55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AL55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AM55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AN55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AO55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AP55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AQ55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AR55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AS55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AT55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AU55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AV55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AW55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AX55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AY55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(AZ55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BA55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BB55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BC55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BD55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BE55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BF55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BG55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BH55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BI55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BJ55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BK55*(1+NonTRN_GR_PSV),0)","v":0},{"$f":"IFERROR(BL55*(1+NonTRN_GR_PSV),0)","v":0}]
[]
[]
[null,null,null,"Total",{"$f":"SUM(E9:E55)","v":6896},{"$f":"SUM(F9:F55)","v":7066.7499679999992},{"$f":"SUM(G9:G55)","v":7153.8479397580013},7242.116188818055,7331.5712302257489,7422.2298243046171,7514.108980494595,7607.225961253529,7701.5982860228323,7797.2437352583947,7894.1803545278499,7992.4264586753561,8092.0006360550406,8192.9217528342833,8295.2089573680369,8398.8816846454192,8503.9596608098091,8610.462907753712,8718.4117477896853,8827.8268083986295,8938.7290270567792,9051.1396561427682,9165.0802679261124,9280.5727596385605,9397.6393586296963,9516.3026276083128,9636.5854699709562,9758.5111352192289,9882.1032244673424,10007.38569604148,10134.382871172598,10263.119439784228,10393.620466377,10525.911396011479,10660.018060391116,10795.966684046927,10933.783890625873,11073.496709284456,11215.132581189644,11358.719366128811,11504.285349230664,11651.859247799061,11801.470218261717,11953.147863235781,12106.922238712315,12262.82386136176,12420.883715962529,12581.13326295484,12743.60444612195,12908.329700401129,13075.34195982651,13244.674665606222,13416.361774336108,13590.437766352441,13766.937654226031,13945.896991400308,14127.351880975768,14311.338984643437,14497.895531769987,14687.059328637091,14878.868767837779]
[]
[null,null,null,"Overall traffic change",null,{"$f":"F58/E58","v":1.0247607262180973},{"$f":"G58/F58","v":1.0123250393961019},1.0123385693690101,1.0123520583038716,1.0123655068241186,1.0123789155502991,1.0123922851000233,1.0124056160879114,1.012418909125544,1.0124321648214121,1.0124453837808705,1.0124585666060901,1.0124717138960142,1.0124848262463104,1.0124979042493314,1.0125109484940704,1.0125239595661206,1.0125369380476357,1.01254988451729,1.0125627995502402,1.0125756837180915,1.0125885375888566,1.0126013617269258,1.0126141566930289,1.0126269230442058,1.0126396613337709,1.0126523721112848,1.0126650559225228,1.0126777133094449,1.012690344810169,1.0127029509589403,1.0127155322861092,1.0127280893181001,1.0127406225773905,1.0127531325824812,1.0127656198478823,1.0127780848840782,1.0127905281975145,1.012802950290574,1.0128153516615548,1.0128277328046513,1.0128400942099363,1.0128524363633402,1.0128647597466351,1.0128770648374152,1.012889352109084,1.0129016220308358,1.0129138750676385,1.0129261116802246,1.0129383323250716,1.0129505374543917,1.0129627275161182,1.0129749029538933,1.012987064207054,1.0129992117106263,1.0130113458953092,1.0130234671874656,1.0130355760091165,1.013047672777927,1.0130597579072003]
[]
[null,null,null,"No. of fatal accidents alt network",{"$f":"'Network benefits'!D34","v":28},{"$f":"E62*F60","v":28.693300334106723},{"$f":"F62*G60","v":29.04694639112877},29.40534415413363,29.7685606795709,30.136664019798324,30.509723238667146,30.887808427363517,31.270990720510341,31.65934231253409,32.052936474301021,32.45184757002756,32.85615107446943,33.265923590394429,33.681242866343545,34.102187814685585,34.52883852997023,34.961276307584683,35.399583662719145,35.843844349646417,36.294143381321035,36.750567049303591,37.213202944015542,37.682139975330585,38.157468393508054,38.639279810474591,39.127667221459802,39.622725026992235,40.124549055261831,40.633236584855197,41.148886367870183,41.67159865341624,42.201475211507542,42.738619357355198,43.283135976066013,43.835131547754344,44.394714173074888,44.961993599182826,45.537081246129638,46.120090233701667,46.71113540870919,47.310333372734,47.9178025103434,48.533663017778693,49.158036932126571,49.791048160981617,50.432822512608873,51.083487726614777,51.743173505135523,52.412011544552144,53.090135567741051,53.777681356869813,54.474786786747543,55.181591858739623,55.89823873525652,56.624871774827255,57.361637567767062,58.10868497245017,58.866165152198356,59.634231612795645,60.413040240640662]
[null,null,null,"No. of serious accidents alt network",{"$f":"'Network benefits'!D35","v":322},{"$f":"E63*F60","v":329.97295384222735},{"$f":"F63*G60","v":334.0398834979809},338.16145777253678,342.33844781506536,346.57163622768076,350.86181724467218,355.20979691468045,359.61639328586892,364.082436594142,368.60876945446165,373.1962470553168,377.84573735639833,382.55812128953585,387.33429296295066,392.17515986888407,397.08164309465752,402.05467753722377,407.09521212127009,412.20421002093371,417.38264888519183,422.63152106699124,427.95183385617867,433.34460971630165,438.81088652534254,444.35171782045774,449.96817304678768,455.6613378104106,461.43231413551098,467.28222072583469,473.21219323050701,479.22338451428669,485.31696493233665,491.49412260958468,497.75606372475909,504.10401279917494,510.53921299036119,517.06292639060246,523.67643433049079,530.38103768756912,537.17805720015565,544.0688337864409,551.05472886894893,558.13712470445478,565.31742471945529,572.59705385128836,579.97745889500175,587.46010885606961,595.04649530905817,602.73813276234932,610.53655902902176,618.44333560400253,626.46004804759639,634.58830637550523,642.8297454554496,651.18602541051303,659.65883202932082,668.24987718317652,676.96089925028059,685.79366354714944,694.74996276736715]
[]
[]
[null,null,null,"Fatal accident cost",{"$f":"'Network benefits'!D15","v":1745879},{"$f":"IFERROR(E66*(1+RTACosts_GR)^SupTraffA!$F$4,0)","v":1777304.8219999999},{"$f":"IFERROR(F66*(1+RTACosts_GR),0)","v":1809296.308796},1841863.642354328,1875017.1879167059,1908767.4972992067,1943125.3122505925,1978101.5678711033,2013707.3960927832,2049954.1292224533,2086853.3035484576,2124416.66301233,2162656.162946552,2201583.9738795902,2241212.4854094228,2281554.3101467923,2322622.2877294347,2364429.4889085647,2406989.2197089191,2450315.0256636795,2494420.6961256256,2539320.2686558869,2585028.033491693,2631558.5380945434,2678926.5917802453,2727147.2704322897,2776235.9213000708,2826208.1678834721,2877079.9149053744,2928867.3533736714,2981586.9657343975,3035255.5311176167,3089890.130677734,3145508.1530299331,{"$f":"IFERROR(AL66*(1+RTACosts_GR),0)","v":3202127.2997844717},3259765.5911805923,3318441.3718218431,3378173.3165146364,3438980.4362118999,3500882.0840637139,3563897.9615768609,3628048.1248852443,3693352.9911331786,3759833.3449735758,3827510.3451831001,3896405.531396396,3966540.830961531,4037938.5659188386,4110621.4601053777,4184612.6463872744,4259935.6740222452,4336614.5161546459,4414673.5774454297,4494137.701839448,4575032.1804725584,4657382.7597210649,4741215.6493960442,4826557.5310851727,4913435.5666447058,5001877.4068443105,5091911.2001675079]
[null,null,null,"Serious accident cost",{"$f":"'Network benefits'!D16","v":199614},{"$f":"IFERROR(E67*(1+RTACosts_GR)^SupTraffA!$F$4,0)","v":203207.052},{"$f":"IFERROR(F67*(1+RTACosts_GR),0)","v":206864.77893599999},210588.34495684798,214378.93516607126,218237.75599906055,222166.03560704365,226165.02424797043,230235.99468443391,234380.24258875372,238599.08695535129,242893.87052054761,247265.96018991747,251716.747473336,256247.64892785606,260860.10660855749,265555.58852751151,270335.58912100672,275201.62972518487,280155.2590602382,285198.05372332246,290331.61869034229,295557.58782676846,300877.62440765032,306293.42164698802,311806.7032366338,317419.22389489319,323132.76992500125,328949.1597836513,334870.24465975701,340897.90906363266,347034.07142677804,353280.68471246003,359639.7370372843,{"$f":"IFERROR(AL67*(1+RTACosts_GR),0)","v":366113.25230395544},372703.29084542661,379411.95008064428,386241.36518209591,393193.70975537365,400271.1965309704,407476.07806852786,414810.64747376135,422277.23912828905,429878.22943259828,437616.03756238509,445493.12623850803,453512.00251080119,461675.21855599561,469985.37249000353,478445.1091948236,487057.12116033043,495824.14934121637,504748.98402935825,513834.4657418867,523083.48612524068,532498.98887549504,542083.97067525401,551841.48214740853,561774.62882606185,571886.57214493095,582180.53044353973]
[]
[null,"Fatal accident rate",null,"£ per thousand vehicle km",null,{"$f":"F62/(F58*1000)*F66","v":7.2164348921113675},{"$f":"G62/(G58*1000)*G66","v":7.3463307201693722},7.4785646731324205,7.6131788372488041,7.7502160563192835,7.8897199453330309,8.0317349043490278,8.1763061326273103,8.3234796430146023,8.4733022765888659,8.625821717567467,8.781086508483682,8.9391460656363897,9.1000506948178437,9.2638516073245647,9.4306009362564076,9.6003517531090239,9.7731580846649866,9.9490749301889583,10.128158278932355,10.310465127953139,10.496053500256297,10.684982463260907,10.877312147599607,11.073103766256397,11.272419634049012,11.475323187461894,11.681879004836206,11.89215282692326,12.106211577807882,12.32412338620842,12.545957607160172,12.771784844089057,13.001676971282658,13.235707156765743,13.473949885587528,13.716480983528106,13.96337764123161,14.214718438773778,14.47058337067171,14.731053871343796,14.996212841027988,15.266144672166492,15.540935276265488,15.820672111238267,16.105444209240552,16.395342205006884,16.690458364697008,16.990886615261552,17.296722574336261,17.608063580674315,17.925008725126457,18.247658882178737,18.576116742057955,18.910486843415001,19.250875606596477,19.597391367515211,19.950144412130484,20.309247011548834,20.674813457756713]
[null,"Serious accident cost",null,"£ per thousand vehicle km",null,{"$f":"F67*F63/F58/1000","v":9.4884963375870068},{"$f":"G67*G63/G58/1000","v":9.6592892716635728},9.8331564785535157,10.010153295167481,10.190336054480495,10.373762103461145,10.560489821323445,10.750578638107269,10.944089053593197,11.141082656557876,11.341622144375918,11.545771342974684,11.75359522714823,11.965159941236898,12.180532820179161,12.399782410942388,12.62297849433935,12.850192107237461,13.081495565167735,13.316962485340753,13.55666781007689,13.800687830658273,14.049100211610121,14.301984015419105,14.559419727696646,14.821489282795188,15.088276089885499,15.359865059503438,15.6363426305745,15.917796797924842,16.20431714028749,16.495994848812661,16.79292275609129,17.095195365700931,17.402908882283551,17.716161242164652,18.035052144523618,18.359683083125041,18.690157378621294,19.026580211436478,19.369058655242334,19.717701711036693,20.072620341835353,20.43392750798839,20.801738203132178,21.176169490788556,21.55734054162275,21.945372671371963,22.340389379456656,22.742516388286877,23.151881683276041,23.568615553575007,23.992850633539362,24.424721944943073,24.864366939952053,25.311925544871194,25.767540204678873,26.23135592836309,26.703520335073627,27.184183701104953]
[]
[]
[null,"Value of time from first HMAT workbook (on sheet A1.3.6)"]
[]
[null,"Value of time",null,"Cars",null,12.052283262440911,12.179087937228573,12.311270954997259,12.447562538214274,12.606180320620988,12.785465290486268,12.982979868245623,13.197954424154286,13.43000902082478,13.672410783252928,13.932106500267519,14.196004667040816,14.463648729741831,14.73403259216378,15.011002073091023,15.297646942220432,15.598998903711481,15.908301206873917,16.224088255432797,16.543640492357355,16.865590097800069,17.194632080282787,17.530177372222351,17.869979203658428,18.212483276667371,18.559694131801606,18.912400837338716,19.268080250545744,19.62841408677286,19.996163596279033,20.374909454461751,20.777912806230805,21.190792338627453,21.612464605365375,22.039356200851607,22.468802570043145,22.909507229931432,23.35957982998908,23.820355571793076,24.290100518748996,24.772219730428596,25.269761119706963,25.780790550335883,26.306245213998849,26.849283249900846,27.421997528128848,28.010242032864962,28.608869950521285,29.216738353002722,29.836128427548037,30.467301605962295,31.110583124030821,31.766353248663485,32.43504461150367,33.117132202459409,33.813121137198692,34.523528502739858,35.248870243293055,35.989648409170613,36.746348654150346]
[null,null,null,"LGV",null,15.666300693500132,15.831129226094932,16.002948860420311,16.180109061369532,16.386290232223999,16.619335887273245,16.876077510345677,17.155514689258666,17.45715355797644,17.77224231055067,18.109810811304673,18.452841915296212,18.800742165713569,19.152203776690875,19.512225780542284,19.884824450374808,20.276540305411785,20.678590504616405,21.089069975610382,21.504443670530236,21.92293361282502,22.350642663974185,22.78680511762273,23.228500483684137,23.673708389909535,24.125034461669863,24.583504378550906,25.045838404100561,25.514222535592772,25.99224601631904,26.484563228875682,27.008411826840334,27.545098093157613,28.093213697560376,28.648113707192316,29.206334569163985,29.779189651350148,30.364221759613148,30.963166471265232,31.573769908640244,32.200458178059179,32.847193144552001,33.511460698602122,34.194479059728721,34.900353371939779,35.644802693185142,36.40943916013692,37.187572627241352,37.977717446109729,38.782838844528563,39.603276647672857,40.439453617064132,41.29186404707162,42.161070298973073,43.047689793929543,43.952379112421895,44.875810396030076,45.818654300841487,46.781563422798762,47.76516904461824]
[null,null,null,"OGV1",null,16.026947910022205,16.195570889860601,16.371345910596315,16.552584440858936,16.763512020378901,17.001922519909332,17.264574482221246,17.550444465070498,17.859027233342243,18.181369509501682,18.526709030521683,18.877636907035043,19.233546020514275,19.593098479113696,19.961408395735067,20.342584500393073,20.743317878810362,21.154623503918142,21.574552447480645,21.999488282807484,22.427612103308988,22.865167261831949,23.31137042502241,23.763233871439049,24.218690718706434,24.680406575184207,25.149430732189785,25.622407951859099,26.10157455437561,26.590602409467529,27.094253046284837,27.630160939065231,28.179202030677878,28.739935570286114,29.307609696018417,29.878681122013678,30.464723656356096,31.063223538891325,31.675956300915605,32.300616179207744,32.941731171591776,33.603354347500222,34.282913721175227,34.981655556247148,35.703779499490693,36.465366470574487,37.247605307023235,38.043651852299988,38.851986257539096,39.675642011769355,40.51496676313598,41.370393005372883,42.242426411788841,43.131642289540366,44.038672273177347,44.964188058039447,45.90887725879081,46.873425970406196,47.858501811960622,48.864750598660237]
[null,null,null,"OGV2",null,16.026947910022205,16.195570889860601,16.371345910596315,16.552584440858936,16.763512020378901,17.001922519909332,17.264574482221246,17.550444465070498,17.859027233342243,18.181369509501682,18.526709030521683,18.877636907035043,19.233546020514275,19.593098479113696,19.961408395735067,20.342584500393073,20.743317878810362,21.154623503918142,21.574552447480645,21.999488282807484,22.427612103308988,22.865167261831949,23.31137042502241,23.763233871439049,24.218690718706434,24.680406575184207,25.149430732189785,25.622407951859099,26.10157455437561,26.590602409467529,27.094253046284837,27.630160939065231,28.179202030677878,28.739935570286114,29.307609696018417,29.878681122013678,30.464723656356096,31.063223538891325,31.675956300915605,32.300616179207744,32.941731171591776,33.603354347500222,34.282913721175227,34.981655556247148,35.703779499490693,36.465366470574487,37.247605307023235,38.043651852299988,38.851986257539096,39.675642011769355,40.51496676313598,41.370393005372883,42.242426411788841,43.131642289540366,44.038672273177347,44.964188058039447,45.90887725879081,46.873425970406196,47.858501811960622,48.864750598660237]
[null,null,null,"PSV",null,89.345090868993395,90.285109863304911,91.264999190224785,92.275345829284532,93.451199389475079,94.780261408285781,96.24446180198666,97.83809520853265,99.558345104309979,101.3552998405498,103.28045683609305,105.23676711997081,107.2208462012424,109.22523576225461,111.27844534109839,113.40337978893935,115.63733976122717,117.93023661573073,120.27120570302966,122.64008660499019,125.02673950113945,127.46596907984072,129.95340850905072,132.47240220062096,135.01142794865893,137.58534566426252,140.20000480976404,142.83670101090996,145.50790103499276,148.23407437728795,151.04176503462952,154.02927954123953,157.09000741633719,160.21591693640636,163.38051799658774,166.56405791539697,169.83105695837611,173.16750171943715,176.58329021571319,180.06556855726348,183.63957887872999,187.32791574139657,191.11624115012282,195.01150262466905,199.03711184795884,203.28271478609355,207.64344524557578,212.08114925029301,216.58735413060339,221.17897061426675,225.85793672811758,230.62666348591677,235.48796985406881,240.44506298533062,245.50146403959948,250.66091750281831,255.92725660605504,261.30430610859668,266.79578777251936,272.40530181032761]

{"sheet":"D1 Traffic","index":13,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[155,1,159,2],[254,1,258,2],[263,1,267,2],[269,1,273,2],[197,1,201,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[224,1,228,2],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[185,1,189,2],[191,1,195,2],[230,1,234,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[137,1,141,2],[149,1,153,2],[132,1,132,3],[133,1,133,3],[143,1,147,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[113,1,117,2],[0,2,0,3],[4,1,8,2],[16,1,20,2],[22,1,26,2],[71,1,75,2],[10,1,14,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[52,1,56,2],[58,1,62,2],[316,1,320,2],[322,1,326,2],[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[236,1,240,2],[242,1,246,2],[248,1,252,2],[300,1,300,2],[294,1,298,2],[288,1,292,2],[282,1,286,2],[280,0,280,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars",null,37782,38458.850046796448,38919.492502716465,39380.631134479096,39842.261183291084,40304.377985697036,40766.976970694632,41180.597371229502,41594.595792226006,42008.969152482998,42423.714423342979,42838.828627336683,43290.377703389066,43742.355365331496,44194.757986472265,44647.582004304146,45100.823918786678,45484.515254748032,45868.501060608593,46252.779317899731,46637.348037140939,47022.20525720904,47354.274052441251,47686.554674623512,48019.045915343057,48351.746580648753,48684.655490788529,48980.375334329874,49276.257577329459,49572.30142151194]
[null,null,null,"LGV",null,7503,7651.339197446352,7707.8138175588183,7764.3260796208842,7820.8757593227137,7877.4626351577717,7934.0864883697022,8018.6075003790265,8103.2095812532989,8187.8920378216626,8272.6541893078265,8357.4953669949373,8483.2039605336249,8609.0821294489269,8735.1278423951262,8861.3391187225025,8987.7140265712496,9115.2486779081337,9242.9457523993624,9370.8034117545758,9498.8198610608542,9626.9933472396133,9734.8816330227655,9842.8787273509952,9950.983652455503,10059.195448933116,10167.513175224916,10253.568363945606,10339.689260611722,10425.875417099744]
[null,null,null,"OGV1",null,1346.73,1346.294408335928,1345.7596823955241,1345.2249757697607,1344.6902884649182,1344.1556204872827,1343.6209718431435,1344.7658014956048,1345.9107197566941,1347.0557265647346,1348.2008218581411,1349.3460055754183,1353.9194907125836,1358.4943807400211,1363.0706717856183,1367.6483599997232,1372.2274415549473,1377.4549636396052,1382.6842898695943,1387.9154146602975,1393.1483324634669,1398.3830377668639,1403.4348182382037,1408.4882523692597,1413.5433353041171,1418.6000622168667,1423.6584283113223,1428.2283838637545,1432.7996691354354,1437.3722806542935]
[null,null,null,"OGV2",null,2734.27,2733.38561692446,2732.2999612272765,2731.2143447446656,2730.1287674893802,2729.0432294741804,2727.957730711837,2730.2820818244099,2732.6066128393481,2734.9313236314306,2737.2562140756199,2739.5812840470617,2748.8668447800942,2758.155257866104,2767.4465154435284,2776.7406096964082,2786.037532853984,2796.6509867834411,2807.2681036746312,2817.8888721890889,2828.5132810621908,2839.1413191024212,2849.3979643018079,2859.6579669315274,2869.9213171326014,2880.188005106972,2890.4580211169273,2899.7364157233801,2909.017510062853,2918.3012970859895]
[null,null,null,"PSV",null,131,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189,127.86501708566189]
[]
[null,"Motorway Rural",null,"Cars",null,340048,345962.18536730029,350105.96165102004,354254.20135677734,358406.86167615443,362563.90065835958,366725.27718427562,370446.05972216808,374170.24279816449,377897.79869487125,381628.70016755903,385362.9204319694,389424.89589305531,393490.72676091903,397560.38041112717,401633.82479662751,405711.02843229618,409162.57971201907,412616.77993859613,416073.61095459934,419533.05486336682,422995.09402332967,425982.26722146297,428971.34593976842,431962.31930779311,434955.1765851755,437949.90715928416,440610.09806992119,443271.7498685309,445934.85537411115]
[null,null,null,"LGV",null,67535,68831.27477747068,69339.319185724307,69847.702220107196,70356.421862733114,70865.476120934269,71374.863026783438,72135.212143709985,72896.290554316365,73658.092022853234,74420.610425072431,75183.839745212186,76314.711416231366,77447.108583512323,78581.012973114819,79716.406767158653,80853.272586676583,82000.571432445679,83149.331433246392,84299.536051860108,85451.169141290709,86604.214930882794,87574.775515425819,88546.31493918522,89518.824406174972,90492.295285625762,91466.719107294804,92240.86964330003,93015.611286499698,93790.940005584722]
[null,null,null,"OGV1",null,12120.9,12117.093892226443,12112.281182327062,12107.468646265816,12102.656284099236,12097.844095883893,12093.032081676394,12103.335926291351,12113.640568413193,12123.946007486818,12134.252242957933,12144.559274273059,12185.72214955398,12226.897669310902,12268.085798693532,12309.286503053741,12350.499747943762,12397.549171555185,12444.614833069878,12491.696682224439,12538.794669082816,12585.908744033035,12631.376435137687,12676.859009725418,12722.356424091397,12767.868634800845,12813.395598686504,12854.526706540219,12895.669782305924,12936.82479473383]
[null,null,null,"OGV2",null,24609.1,24601.37244785369,24591.601188361004,24581.83028181241,24572.059728322689,24562.289528006688,24552.519680979342,24573.439607924862,24594.361154051028,24615.284318230813,24636.209099338837,24657.135496251365,24740.708606670207,24824.307389206988,24907.931773105061,24991.581688018214,25075.257064007044,25170.781651339326,25266.339206535824,25361.9296275466,25457.552812986334,25553.20866212769,25645.521853158349,25737.865262169809,25830.238800428007,25922.642379747191,26015.075912484735,26098.584525399856,26182.117436802953,26265.674583247488]
[null,null,null,"PSV",null,1184,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029,1156.4917620145029]
[]
[null,"A Urban",null,"Cars",null,60184,61261.864788237057,61995.631289730358,62730.188159561374,63465.527817353941,64201.642834597529,64938.525930051881,65597.390067185261,66256.856360607213,66916.919902211346,67577.575867589112,68238.819513870665,68958.100990272462,69678.065169636349,70398.706274933225,71120.018631374682,71841.996663676851,72453.186200427983,73064.844804120192,73676.969259494814,74289.55639746887,74902.603094130391,75431.562062200275,75960.85845361893,76490.490343481724,77020.45582992016,77550.753033683824,78021.811035890991,78493.12772741518,78964.70183666778]
[null,null,null,"LGV",null,11110,11329.589094543157,11413.212918246882,11496.892479620927,11580.627446522352,11664.417490959166,11748.262289011644,11873.415325782016,11998.688403881692,12124.080496909835,12249.590596818642,12375.217713417118,12561.358554084802,12747.750490578721,12934.3905150186,13121.275694591377,13308.403168728832,13497.247913116191,13686.333162799505,13875.656195761907,14065.214354216914,14255.005042323526,14414.758768370037,14574.673610800735,14734.748121801271,14894.980880751869,15055.370493455339,15182.79523603951,15310.317274535246,15437.935945391346]
[null,null,null,"OGV1",null,1915.4399999999998,1914.8206331409838,1914.0600979583216,1913.2995902466723,1912.53911001497,1911.7786572721545,1911.0182320271711,1912.646511418656,1914.2749168372766,1915.9034481953122,1917.5321054051701,1919.1608883793858,1925.6657090573769,1932.1725278962933,1938.6813393888688,1945.1921380597842,1951.7049184653843,1959.1399691392376,1966.5775858303637,1974.0177605958179,1981.4604855443863,1988.9057528360684,1996.0908480282681,2003.2782952036039,2010.4680874555588,2017.6602179202919,2024.8546797762365,2031.3544803623136,2037.8561721943456,2044.3597503340413]
[null,null,null,"OGV2",null,860.56,860.28173373000732,859.94004401026052,859.59836663256317,859.25670160092886,858.91504891937393,858.57340859191777,859.30495440548339,860.03655683993634,860.76821585586526,861.49993141391724,862.23170347479686,865.15415914172047,868.07751253311767,871.0017611747096,873.92690260657014,876.85293438299914,880.19331946835359,883.53485740204781,886.87754461551287,890.22137756342056,893.56635272345159,896.79443896922237,900.02358190306904,903.25377842206331,906.48502544245059,909.71731989946909,912.63752016277908,915.55857011630076,918.48046754138147]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,945262,961680.67704619176,973199.24685122631,984730.22375422879,996273.48875945364,1007828.9252551219,1019396.4189412839,1029739.181305278,1040091.3962393056,1050452.9866965595,1060823.87694411,1071203.992529012,1082495.1783197792,1093797.0810916424,1105109.6101575592,1116432.6764354503,1127766.1924052439,1137360.5651775731,1146962.3013009045,1156571.3503025309,1166187.6624346061,1175811.1886583718,1184114.7168043314,1192423.5417775363,1200737.6333610869,1209056.9616997028,1217381.4972931584,1224776.1037103238,1232174.7709982838,1239577.4791958081]
[null,null,null,"LGV",null,204625,208547.45610760659,210086.74721144748,211627.06429683612,213168.40124990867,214710.75203320908,216254.11068424105,218557.84361089894,220863.78617761037,223171.91949107914,225482.22499583926,227794.68446512084,231221.03986733698,234652.01727264287,238087.56131400139,241527.61800616229,244972.13469370961,248448.26173703227,251928.81584008617,255413.74689781555,258903.00598747443,262396.54532656743,265337.18447002565,268280.78933552199,271227.33327266347,274176.7901316369,277129.13424899802,279474.68320839445,281822.02312549273,284171.14178608853]
[null,null,null,"OGV1",null,42011.14,41997.965263400096,41981.284364087536,41964.604067299631,41947.924373232345,41931.245282081727,41914.566794044018,41950.28001967942,41985.996009481438,42021.714761526091,42057.436273892185,42093.160544661361,42235.831470674304,42378.546222564044,42521.304679539098,42664.106721508724,42806.952229076633,42970.025988846966,43133.156029347942,43296.342176366117,43459.584256822644,43622.882098761962,43780.473558282232,43938.116604099596,44095.811084732675,44253.556849636116,44411.353749191752,44553.914568993088,44696.516869693754,44839.160542981685]
[null,null,null,"OGV2",null,30421.86,30412.319673496622,30400.240401580628,30388.161565975595,30376.083166823417,30364.005204266079,30351.927678445663,30377.788979767851,30403.652282727937,30429.517585932685,30455.384887990891,30481.254187513397,30584.567616695185,30687.912781856714,30791.289595528309,30894.697970747693,30998.13782105549,31116.225716061603,31234.354366079548,31352.523644954777,31470.733427354335,31588.983588758663,31703.101542204378,31817.256851244536,31931.449406185737,32045.679098012362,32159.945818380242,32263.179515477754,32366.443250467895,32469.736944917779]
[null,null,null,"PSV",null,5432,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921,5305.9618108773921]
[]
[null,"B Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":1796816},{"$f":"SUM(G5:G63)","v":1826297.0886846778},1845295.2109395959,1864312.9499099562,1883350.1227647651,1902406.5502704054,1921482.0566830088,1939990.4695194159,1958515.8633182889,1977058.0984721901,1995617.0377765491,2014192.5463670872,2035979.6213419454,2057789.0691956638,2079620.6781992579,2101474.24093806,2123349.5541750076,2142780.516462082,2162228.7011545482,2181693.9627048476,2201176.158309483,2220675.1478261421,2237440.9305755775,2254218.8218720304,2271008.7392045301,2287810.6013052557,2304624.3281197133,2319172.7853086465,2333729.8449694556,2348295.4602337372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN",null,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16]
[null,null,null,"No. of serious accidents TRN",null,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335,176.3545403058335]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":44502.6},45299.754469228632,45842.334138820632,46385.49824200377,46929.241173509945,47473.557440367178,48018.441658501804,48505.635180016223,48993.273962740364,49481.354377401498,49969.872856616814,50458.825893296875,50990.694689454082,51523.068306622947,52055.942473010553,52589.312992425301,53123.175742253727,53575.116538452014,54027.404183662067,54480.036300378255,54933.010545239318,55386.324608285446,55777.460455368957,56168.845808322134,56560.479243784655,56952.359355430177,57344.484753657118,57692.806044798213,58041.318622355175,58390.021546058691,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":8585.0999999999985},8754.8141665753938,8819.4335477652367,8884.0959996208967,8948.8012654826052,9013.5490918981905,9078.3392285622849,9175.0498479999223,9271.8532280418149,9368.7485755481139,9465.7351115610709,9562.8120709215909,9706.6503385989781,9850.6826377878642,9994.9066441821669,10139.320091483165,10283.920769218523,10429.84844847055,10575.961975519403,10722.259246956775,10868.738209007672,11015.396855764786,11138.844773626946,11262.417192385918,11386.112993259234,11509.931078478741,11633.870370694043,11732.336425573776,11830.877664788779,11929.493575587225,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":1517.3429999999998},1516.8522757774444,1516.2498070643633,1515.6473601128341,1515.0449349299338,1514.442531522744,1513.8401498983517,1515.1300144725201,1516.4199788808687,1517.7100430539076,1519.0002069222496,1520.2904704166085,1525.4433562160216,1530.5978248869028,1535.7538720665934,1540.9114934177414,1546.0706846280782,1551.960465289495,1557.8522786578251,1563.7461184409535,1569.6419783877427,1575.5398522876253,1581.2316271752229,1586.9252652195628,1592.6207609495495,1598.3181089278942,1604.0173037507964,1609.1662128133221,1614.3166200531082,1619.4685215582176,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":2172.1569999999997},2171.454451966124,2170.5919860621716,2169.7295513110348,2168.8671477228445,2168.0047753077383,2167.1424340758608,2168.988943598732,2170.8355960395243,2172.6823912987606,2174.5293292771089,2176.3764098753823,2183.7530390885818,2191.1319342662082,2198.5130891628828,2205.8964975694566,2213.2821533126885,2221.7136865889147,2230.1481297928558,2238.5854739170159,2247.0257100125596,2255.4688291887301,2263.6169067020323,2271.7676514229897,2279.92105551944,2288.0771112076154,2296.2358107516898,2303.6067470551998,2310.9798280788873,2318.3550482226069,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":91.699999999999989},89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,89.505511959963314,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":521612.19999999995},530677.73287096771,537033.94721108186,543397.00807601272,549766.8498011441,556143.40803738823,562526.61971137812,568233.99619710096,573946.58883050678,579664.35509537766,585387.25320052425,591115.24206108216,597345.98062107246,603582.63306013611,609825.14933505678,616073.48028827435,622327.57762418047,627621.97535168519,632920.43634728855,638222.9327589788,643529.43713473855,648839.92241384229,653422.00209632353,658007.0046910987,662594.91352378123,667185.71211953368,671779.38419944642,675859.89976204198,679942.65620745672,684027.64252062025,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":108662},110746.12917651146,111563.54759344125,112381.51084312587,113200.01567888577,114019.0588946167,114838.63732402072,116062.00158386667,117286.53924130456,118512.240263321,119739.09479630247,120967.09316118478,122786.60995156303,124608.58119025148,126432.97747538079,128259.77013885973,130088.93121878649,131934.87852382165,133783.17675529834,135633.79930564674,137486.72019514581,139341.91404958817,140903.49820180575,142466.65725808626,144031.37706612152,145597.6437394291,147165.44364980576,148411.01371282834,149657.53483819758,150905.00053973583,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":21087.971999999998},21081.355303578537,21072.9821368552,21064.609272575959,21056.23671083917,21047.86445174324,21039.492495386679,21057.419154307769,21075.347200733668,21093.276633698602,21111.207452238206,21129.13965538955,21200.754945890076,21272.392235286843,21344.051462947202,21415.732568590236,21487.435492283621,21569.292216742717,21651.177191953295,21733.090330466941,21815.031545404763,21897.000750451713,21976.105572081047,22055.236288037671,22134.392822283779,22213.575099251426,22292.783043838077,22364.34306527608,22435.923908522273,22507.525519208182,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":26352.928},26344.65661554657,26334.192952326892,26323.729667061365,26313.266759872909,26302.804230884503,26292.342080219234,26314.744419477756,26337.148492654102,26359.55429854137,26381.961835934453,26404.371103629972,26493.866309677702,26583.389007001904,26672.93911983203,26762.516572837056,26852.121291121577,26954.414870756005,27056.74375439894,27159.107832769048,27261.506997296732,27363.941140116982,27462.795759872155,27561.682738892225,27660.601982155324,27759.553395226743,27858.536884253386,27947.963022423224,28037.415180902433,28126.893291748573,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":2458.3999999999996},2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,2401.3327766733696,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":35408.200000000004},36042.400929333759,36474.100266707086,36906.264604168275,37338.889481928898,37771.970529548125,38205.503463229143,38593.135238242954,38981.121281910688,39369.458706629441,39758.144674038536,40147.176393749272,40570.353707125709,40993.932677453995,41417.909905914974,41842.282053841118,42267.045841106745,42626.629056595608,42986.488239830651,43346.621499167843,43707.026970129831,44067.702814814867,44378.907040612488,44690.309783834629,45001.909911995608,45313.70630616269,45625.69786071009,45902.837014655364,46180.128364164913,46457.571161120693,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":6694.9},6827.237397051169,6877.6293125663979,6928.0548157346357,6978.5137064057553,7029.0057869309976,7079.5308621155673,7154.9483804265146,7230.4382359286665,7305.999810110432,7381.6324955198043,7457.3356954653282,7569.5046097940085,7681.824835066167,7794.2945587259783,7906.9120134533014,8019.6754754629073,8133.4737686189164,8247.4169908396107,8361.5035018311355,8475.7317000050225,8590.1000211012943,8686.3679972548452,8782.7330625255927,8879.1943444571589,8975.7509869806836,9072.4021499496102,9149.1886035994867,9226.0336879976148,9302.9370032864608,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":1170.1949999999999},1169.8165757571719,1169.351943901986,1168.8873288295972,1168.4227305454635,1167.9581490550468,1167.4935843638116,1168.488345016144,1169.4831826619188,1170.4780972475453,1171.4730887195103,1172.4681570243797,1176.4421308367259,1180.4173253805238,1184.393737291233,1188.3713632238307,1192.3501998526378,1196.8924767475767,1201.4363212930239,1205.9817286364164,1210.5286939567945,1215.0772124644866,1219.4667846827683,1223.8577937922196,1228.2502355734587,1232.6441058331768,1237.0394004038912,1241.0103073040518,1244.9823696183689,1248.9555843299045,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":1164.5049999999999},1164.1283785693408,1163.6660059722872,1163.203650076425,1162.7413108871856,1162.2789884100036,1161.8166826503182,1162.8066063095164,1163.796606587779,1164.7866834317754,1165.7768367882529,1166.7670666040372,1170.7217170907165,1174.6775823730782,1178.6346591029424,1182.5929439515505,1186.5524336093949,1191.0726238223738,1195.5943740632085,1200.1176795029319,1204.6425353440254,1209.1689368201069,1213.5371648782311,1217.9068228406859,1222.2779065086056,1226.6504117090719,1231.0243342948659,1234.9759327821257,1238.9286810653762,1242.8825761423495,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":39.299999999999997},38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,38.359505125698568,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":574645.4},584628.99413328595,591631.4119209192,598641.37228414766,605658.8028825731,612683.63282506878,619715.79262592469,626003.40856928937,632296.7709591022,638595.8329567411,644900.54852232267,651210.8723940968,658075.05792780616,664945.75857409695,671822.91920211772,678706.48565671337,685596.4047323108,691429.05650239228,697266.18463203101,703107.75843764527,708953.74767631316,714804.12253618473,719852.03856860462,724903.1746706987,729957.51247288135,735015.03382540401,740075.72079436446,744571.08127613831,749068.9104597012,753569.19621013734,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":122573},124923.1104870445,125845.16936144103,126767.84281445021,127691.12718377427,128615.01885288482,129539.51425015555,130919.48544856247,132300.78025510011,133683.38735239554,135067.29562544136,136452.49415612407,138504.93335853791,140560.14121137513,142618.08454893515,144678.73103322875,146742.04912285777,148824.30229824985,150909.20735001701,152996.73426446581,155086.85373612444,157179.53714254856,158941.02488964057,160704.28914951655,162469.31395818421,164236.08365150617,166004.58285668746,167409.60249718724,168815.69494869627,170222.85289471969,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":24641.84},24634.11079936798,24624.326536741886,24614.542627529561,24604.759071845943,24594.975869806032,24585.193021524927,24606.140787727116,24627.090175264675,24648.041183009092,24668.993809833471,24689.9480546126,24773.632380203344,24857.342412075293,24941.078079377607,25024.839311670483,25108.626038921444,25204.277745890038,25299.962464594933,25395.680092850391,25491.430529136167,25587.213672590893,25679.649709682421,25772.116004967422,25864.612469593758,25957.139015258312,26049.695554201826,26133.315296458612,26216.959369538654,26300.62770991099,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":22593.66},22586.571571104418,22577.600557298614,22568.629867531519,22559.659501908514,22550.689460535046,22541.719743516634,22560.926372261383,22580.134487579278,22599.344088435588,22618.555173797096,22637.76774263211,22714.496390348653,22791.248607690453,22868.024329695672,22944.823491779309,23021.646029729858,23109.347353432597,23197.078945000521,23284.84071074137,23372.632557573066,23460.454393017637,23545.207327049691,23629.988004273211,23714.796343221271,23799.632262930339,23884.495682935543,23961.165115358832,24037.856856274833,24114.570847433133,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":3071.2},2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,2999.9284340430468,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":18055.2},18378.559436471118,18598.689386919108,18819.05644786841,19039.658345206182,19260.492850379258,19481.557779015562,19679.217020155578,19877.056908182163,20075.075970663402,20273.272760276734,20471.645854161197,20687.430297081737,20903.419550890903,21119.611882479967,21336.005589412405,21552.598999103055,21735.955860128393,21919.453441236055,22103.090777848443,22286.86691924066,22470.780928239117,22629.468618660081,22788.257536085679,22947.147103044517,23106.136748976049,23265.225910105146,23406.543310767298,23547.938318224555,23689.410551000332,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":3333},3398.8767283629468,3423.9638754740645,3449.0677438862781,3474.1882339567055,3499.3252472877498,3524.4786867034932,3562.0245977346049,3599.6065211645073,3637.2241490729507,3674.8771790455926,3712.5653140251352,3768.4075662254404,3824.3251471736162,3880.3171545055798,3936.3827083774131,3992.5209506186493,4049.1743739348572,4105.8999488398513,4162.6968587285719,4219.5643062650743,4276.5015126970575,4324.4276305110106,4372.4020832402202,4420.4244365403811,4468.494264225561,4516.6111480366017,4554.8385708118531,4593.0951823605737,4631.3807836174037,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":574.63199999999995},574.44618994229506,574.21802938749647,573.9898770740017,573.76173300449102,573.53359718164631,573.30546960815127,573.79395342559678,574.28247505118293,574.77103445859359,575.25963162155097,575.74826651381568,577.69971271721306,579.65175836888795,581.60440181666058,583.5576414179352,585.51147553961528,587.74199074177125,589.97327574910912,592.20532817874539,594.43814566331582,596.67172585082051,598.82725440848037,600.98348856108112,603.14042623666762,605.29806537608749,607.4564039328709,609.40634410869404,611.35685165830364,613.3079251002124,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":258.16799999999995},258.08452011900221,257.98201320307817,257.87950998976896,257.77701048027865,257.67451467581219,257.5720225775753,257.79148632164498,258.01096705198091,258.23046475675955,258.44997942417518,258.66951104243907,259.54624774251613,260.42325375993528,261.30052835241287,262.17807078197103,263.05588031489975,264.05799584050607,265.06045722061435,266.06326338465385,267.06641326902616,268.06990581703548,269.03833169076671,270.00707457092068,270.97613352661898,271.94550763273514,272.91519596984074,273.7912560488337,274.66757103489022,275.54414026241443,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":189052.40000000002},192336.13540923837,194639.84937024527,196946.04475084576,199254.69775189075,201565.7850510244,203879.28378825681,205947.83626105561,208018.27924786112,210090.59733931191,212164.77538882202,214240.79850580241,216499.03566395584,218759.41621832849,221021.92203151184,223286.53528709008,225553.23848104879,227472.11303551463,229392.4602601809,231314.27006050618,233237.53248692123,235162.23773167437,236822.94336086628,238484.70835550726,240147.52667221741,241811.39233994056,243476.29945863169,244955.22074206476,246434.95419965676,247915.49583916162,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":40925},41709.491221521319,42017.349442289502,42325.412859367229,42633.680249981735,42942.15040664182,43250.822136848212,43711.568722179793,44172.757235522076,44634.383898215834,45096.444999167856,45558.936893024169,46244.207973467397,46930.403454528576,47617.512262800279,48305.52360123246,48994.426938741926,49689.65234740646,50385.763168017234,51082.749379563116,51780.601197494892,52479.309065313486,53067.436894005135,53656.157867104397,54245.466654532698,54835.358026327383,55425.826849799603,55894.936641678891,56364.404625098548,56834.228357217711,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":8402.228000000001},8399.5930526800203,8396.2568728175083,8392.9208134599266,8389.584874646469,8386.2490564163454,8382.9133588088043,8390.0560039358843,8397.1992018962883,8404.3429523052182,8411.487254778438,8418.6321089322719,8447.1662941348604,8475.7092445128092,8504.2609359078197,8532.8213443017448,8561.3904458153265,8594.0051977693929,8626.6312058695894,8659.2684352732231,8691.9168513645291,8724.5764197523931,8756.0947116564475,8787.6233208199192,8819.1622169465354,8850.7113699272231,8882.2707498383515,8910.7829137986173,8939.303373938752,8967.832108596338,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":6084.3720000000003},6082.4639346993245,6080.0480803161263,6077.6323131951194,6075.2166333646837,6072.8010408532164,6070.3855356891327,6075.5577959535703,6080.7304565455879,6085.9035171865371,6091.0769775981789,6096.25083750268,6116.9135233390371,6137.5825563713433,6158.257919105662,6178.9395941495386,6199.6275642110986,6223.2451432123207,6246.8708732159103,6270.5047289909562,6294.1466854708669,6317.796717751733,6340.6203084408762,6363.4513702489076,6386.2898812371477,6409.135819602473,6431.9891636760485,6452.6359030955509,6473.2886500935792,6493.9473889835563,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":1086.4000000000001},1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,1061.1923621754784,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":1796815.9999999998},{"$f":"SUM(G72:G118)","v":1826297.0886846781},1845295.2109395955,1864312.9499099564,1883350.1227647658,1902406.5502704049,1921482.0566830086,1939990.4695194161,1958515.8633182896,1977058.0984721906,1995617.0377765493,2014192.5463670876,2035979.6213419461,2057789.0691956638,2079620.6781992572,2101474.24093806,2123349.5541750072,2142780.5164620816,2162228.7011545477,2181693.9627048471,2201176.1583094825,2220675.1478261417,2237440.9305755775,2254218.8218720304,2271008.7392045297,2287810.6013052547,2304624.3281197124,2319172.7853086451,2333729.8449694561,2348295.4602337368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ k)",null,{"$f":"F121*SupTraffA!F69/1000","v":12966.605677103978},{"$f":"G121*SupTraffA!G69/1000","v":13416.582406760139},{"$f":"H121*SupTraffA!H69/1000","v":13800.159576033297},{"$f":"I121*SupTraffA!I69/1000","v":14193.347896263371},{"$f":"J121*SupTraffA!J69/1000","v":14596.370361122381},{"$f":"K121*SupTraffA!K69/1000","v":15009.454903800617},{"$f":"L121*SupTraffA!L69/1000","v":15432.834502741278},{"$f":"M121*SupTraffA!M69/1000","v":15861.955973170137},{"$f":"N121*SupTraffA!N69/1000","v":16301.666918850953},{"$f":"O121*SupTraffA!O69/1000","v":16752.210886732868},{"$f":"P121*SupTraffA!P69/1000","v":17213.836784400617},{"$f":"Q121*SupTraffA!Q69/1000","v":17686.798994392426},{"$f":"R121*SupTraffA!R69/1000","v":18199.919221834723},{"$f":"S121*SupTraffA!S69/1000","v":18725.984848922566},{"$f":"T121*SupTraffA!T69/1000","v":19265.297362361591},{"$f":"U121*SupTraffA!U69/1000","v":19818.16494410919},{"$f":"V121*SupTraffA!V69/1000","v":20384.902614887294},{"$f":"W121*SupTraffA!W69/1000","v":20941.732728124007},{"$f":"X121*SupTraffA!X69/1000","v":21512.175363991744},{"$f":"Y121*SupTraffA!Y69/1000","v":22096.541770465836},{"$f":"Z121*SupTraffA!Z69/1000","v":22695.150020731777},{"$f":"AA121*SupTraffA!AA69/1000","v":23308.325158272743},{"$f":"AB121*SupTraffA!AB69/1000","v":23907.017105782212},{"$f":"AC121*SupTraffA!AC69/1000","v":24519.841774496308},{"$f":"AD121*SupTraffA!AD69/1000","v":25147.115423286868},{"$f":"AE121*SupTraffA!AE69/1000","v":25789.161141138829},{"$f":"AF121*SupTraffA!AF69/1000","v":26446.308990860925},{"$f":"AG121*SupTraffA!AG69/1000","v":27092.295869284568},{"$f":"AH121*SupTraffA!AH69/1000","v":27753.071973128699},{"$f":"AI121*SupTraffA!AI69/1000","v":28428.961688795349},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ k)",null,{"$f":"F121*SupTraffA!F70/1000","v":17049.082035317733},{"$f":"G121*SupTraffA!G70/1000","v":17640.731875602327},{"$f":"H121*SupTraffA!H70/1000","v":18145.076558294459},{"$f":"I121*SupTraffA!I70/1000","v":18662.058418764558},{"$f":"J121*SupTraffA!J70/1000","v":19191.97065922006},{"$f":"K121*SupTraffA!K70/1000","v":19735.112976571374},{"$f":"L121*SupTraffA!L70/1000","v":20291.79170145655},{"$f":"M121*SupTraffA!M70/1000","v":20856.020099747126},{"$f":"N121*SupTraffA!N70/1000","v":21434.172021030325},{"$f":"O121*SupTraffA!O70/1000","v":22026.567691895816},{"$f":"P121*SupTraffA!P70/1000","v":22633.534387340387},{"$f":"Q121*SupTraffA!Q70/1000","v":23255.406581078329},{"$f":"R121*SupTraffA!R70/1000","v":23930.08035997576},{"$f":"S121*SupTraffA!S70/1000","v":24621.77533825512},{"$f":"T121*SupTraffA!T70/1000","v":25330.887924329298},{"$f":"U121*SupTraffA!U70/1000","v":26057.823329832263},{"$f":"V121*SupTraffA!V70/1000","v":26802.995758316163},{"$f":"W121*SupTraffA!W70/1000","v":27535.141280183252},{"$f":"X121*SupTraffA!X70/1000","v":28285.185165031609},{"$f":"Y121*SupTraffA!Y70/1000","v":29053.536655834858},{"$f":"Z121*SupTraffA!Z70/1000","v":29840.613969662874},{"$f":"AA121*SupTraffA!AA70/1000","v":30646.844488449497},{"$f":"AB121*SupTraffA!AB70/1000","v":31434.031851214491},{"$f":"AC121*SupTraffA!AC70/1000","v":32239.801557670664},{"$f":"AD121*SupTraffA!AD70/1000","v":33064.56943934592},{"$f":"AE121*SupTraffA!AE70/1000","v":33908.760308311044},{"$f":"AF121*SupTraffA!AF70/1000","v":34772.808146137089},{"$f":"AG121*SupTraffA!AG70/1000","v":35622.181032013526},{"$f":"AH121*SupTraffA!AH70/1000","v":36490.999463139931},{"$f":"AI121*SupTraffA!AI70/1000","v":37379.689957490016},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ k)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":28436.877151999994},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":28948.740940736006},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":29469.818277669241},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":30000.2750066673},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":30540.279956787323},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":31090.004996009473},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":31649.625085937649},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":32219.318337484539},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":32799.266067559271},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":33389.652856775327},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":33990.666608197287},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":34602.498607144837},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":35225.343582073459},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":35859.399766550763},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":36504.868962348664},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":37161.956603670951},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":37830.871822537025},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":38511.827515342695},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":39205.040410618865},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":39910.73113801},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":40629.124298494185},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":41360.448535867079},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":42104.936609512697},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":42862.825468483927},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":43634.356326916626},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":44419.774740801113},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":45219.33068613553},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":46033.278638485965},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":46861.87765397875},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":47705.391451750351},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ k)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":35836.486242363593},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":36481.542994726151},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":37138.210768631216},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":37806.698562466583},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":38487.219136590997},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":39179.989081049614},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":39885.228884508506},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":40603.163004429676},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":41334.019938509417},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":42078.032297402577},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":42835.43687875582},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":43606.474742573424},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":44391.391287939761},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":45190.43633112267},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":46003.864185082857},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":46831.933740414366},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":47674.908547741812},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":48533.056901601172},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":49406.651925829989},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":50295.971660494928},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":51201.299150383842},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":52122.922535090751},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":53061.135140722399},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":54016.235573255406},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":54988.527813573986},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":55978.321314218294},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":56985.931097874221},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":58011.677857635965},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":59055.888059073448},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":60118.894044136752},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":-15470.271474896015},{"$f":"G123-G126","v":-15532.158533975868},-15669.658701635944,-15806.927110403929,-15943.909595664942,-16080.550092208856,-16216.790583196371,-16357.362364314402,-16497.599148708316,-16637.441970042459,-16776.82982379667,-16915.699612752411,-17025.424360238736,-17133.414917628197,-17239.571599987074,-17343.791659561761,-17445.96920764973,-17570.094787218688,-17692.865046627121,-17814.189367544164,-17933.974277762409,-18052.123377594336,-18197.919503730485,-18342.983693987619,-18487.240903629758,-18630.613599662283,-18773.021695274605,-18940.982769201397,-19108.805680850051,-19276.429762955002,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,-18787.40420704586,-18840.811119123824,-18993.134210336757,-19144.640143702025,-19295.248477370937,-19444.87610447824,-19593.437183051956,-19747.142904682551,-19899.847917479092,-20051.464605506761,-20201.902491415432,-20351.068161495095,-20461.310927964001,-20568.66099286755,-20672.976260753559,-20774.110410582103,-20871.912789425649,-20997.91562141792,-21121.466760798379,-21242.43500466007,-21360.685180720968,-21476.078046641254,-21627.103289507908,-21776.434015584742,-21923.958374228067,-22069.56100590725,-22213.122951737132,-22389.496825622438,-22564.888595933517,-22739.204086646736,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":-34257.675681941873},-34372.969653099688,-34662.792911972705,-34951.567254105954,-35239.158073035876,-35525.426196687098,-35810.227766248325,-36104.505268996953,-36397.447066187407,-36688.906575549219,-36978.732315212103,-37266.767774247506,-37486.735288202733,-37702.075910495747,-37912.547860740633,-38117.902070143864,-38317.881997075383,-38568.010408636605,-38814.3318074255,-39056.624372204235,-39294.65945848338,-39528.201424235594,-39825.022793238393,-40119.417709572357,-40411.199277857828,-40700.174605569533,-40986.144647011737,-41330.479594823832,-41673.694276783572,-42015.633849601742,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":5.6403104157576524E-2},5.6438968391270952E-2,5.6446915056430742E-2,5.6454709802893618E-2,5.6462356883696767E-2,5.6469860395957916E-2,5.6477224287911E-2,5.6480714361608141E-2,5.6484141467430651E-2,5.6487507265522097E-2,5.6490813358726161E-2,5.6494061295022234E-2,5.649439090626953E-2,5.6494710697614928E-2,5.649502103348767E-2,5.6495322261697165E-2,5.6495614714336943E-2,5.6494153811675864E-2,5.6492713950897396E-2,5.6491294687874845E-2,5.6489895590485478E-2,5.6488516238230972E-2,5.6487434389999404E-2,5.6486365547992891E-2,5.6485309481488707E-2,5.6484265965062536E-2,5.6483234778443234E-2,5.6482980972991155E-2,5.64827291982175E-2,5.6482479432204732E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL72:AL76,AL84:AL88)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":0.79457139740518778},0.79451691138223801,0.79449858797081818,0.79448061911209122,0.79446299480685878,0.79444570542443804,0.79442874168596489,0.79441595613874016,0.79440340004032539,0.79439106736211484,0.79437895228303568,0.79436704918074219,0.79435794746797661,0.79434902827409537,0.79434028622684261,0.79433171616109788,0.79432331310904636,0.79431784683385032,0.79431247385358772,0.7943071918280421,0.79430199849394612,0.7942968916618649,0.79429296168216557,0.79428908704140511,0.79428526659072618,0.79428149921261648,0.79427778381985537,0.79427443122280295,0.79427111795978533,0.79426784334820477,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL78:AL82,AL90:AL94)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars",null,0.46953409472205998,0.47794561803964913,0.4836702313086913,0.4894010107805572,0.49513789731555896,0.50088083295881591,0.50662976090440348,0.51177000970869424,0.51691495634516016,0.52206456252231348,0.52721879060165011,0.53237760358080555,0.53798920928317284,0.54360614121728779,0.54922835431260353,0.55485580429622261,0.56048844767155082,0.56525675438065337,0.57002872060109855,0.57480432124845871,0.57958353159855514,0.58436632727961824,0.58849309720060705,0.59262249959142899,0.59675451943458879,0.60088914189231302,0.60502635230328616,0.60870139727254491,0.61237846045371969,0.61605753192627954]
[null,null,null,"LGV",null,9.3243192861670002E-2,9.5086671523063521E-2,9.5788507308074339E-2,9.6490810886709882E-2,9.7193579471369806E-2,9.7896810309291662E-2,9.8600500681890746E-2,9.9650881732623639E-2,0.10070227026300593,0.10175465765868819,0.10280803545935385,0.10386239535455451,0.10542463321030515,0.10698897845637251,0.10855540584829963,0.11012389077165176,0.11169440921832863,0.1132793403247062,0.11486628993748198,0.11645523521138573,0.11804615384021841,0.11963902403767523,0.12097980082546592,0.12232192982652509,0.12366539888967532,0.12501019609197703,0.12635630973224946,0.12742575669461526,0.12849602023949844,0.12956709479786427]
[null,null,null,"OGV1",null,1.6736426112567884E-2,1.673101281688056E-2,1.6724367534461632E-2,1.6717722492074524E-2,1.6711077689797287E-2,1.670443312770804E-2,1.669778880588494E-2,1.6712016124567894E-2,1.6726244544430564E-2,1.6740474064706461E-2,1.6754704684630237E-2,1.676893640343766E-2,1.6825773182951816E-2,1.6882627421676229E-2,1.6939499071490404E-2,1.6996388084552963E-2,1.7053294413299207E-2,1.7118259207372033E-2,1.7183246422379291E-2,1.7248255988918409E-2,1.7313287838038784E-2,1.7378341901237326E-2,1.7441122674365934E-2,1.750392399827581E-2,1.7566745812620292E-2,1.7629588057425611E-2,1.7692450673087379E-2,1.7749243588847038E-2,1.7806053029632462E-2,1.7862878952294648E-2]
[null,null,null,"OGV2",null,3.3980016652789345E-2,3.396902602215144E-2,3.3955534085119074E-2,3.3942042635424031E-2,3.3928551673224804E-2,3.3915061198679958E-2,3.3901571211948214E-2,3.3930456980183307E-2,3.3959344984146891E-2,3.3988235222282809E-2,3.4017127693037143E-2,3.4046022394858287E-2,3.4161418280538536E-2,3.4276849613706292E-2,3.439231629666234E-2,3.4507818232274202E-2,3.4623355323971115E-2,3.475525354224019E-2,3.4887197281800383E-2,3.5019186401743438E-2,3.5151220762078751E-2,3.5283300223724272E-2,3.5410764217652053E-2,3.5538269935893319E-2,3.5665817255926047E-2,3.5793406055985334E-2,3.5921036215056198E-2,3.603634304402277E-2,3.6151683423799236E-2,3.6267057266780041E-2]
[null,null,null,"PSV",null,1.6279965700224937E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3,1.5890367117658405E-3]
[]
[null,"Motorway Rural",null,"Cars",null,3.0185222336041928,3.0710209985575303,3.1078042786929516,3.1446271795250347,3.1814893210540118,3.218390330893051,3.2553298440378899,3.2883583130100189,3.3214169677202587,3.3545055621281419,3.3876238543889245,3.4207716067453506,3.4568287611519124,3.4929201390536231,3.5290454508514331,3.5652044120715636,3.6013967432283347,3.6320353127193141,3.6626973962582365,3.6933828326660914,3.7240914630786253,3.7548231308959812,3.7813395306812816,3.8078728452992125,3.8344229782554438,3.860989834210435,3.8875733189584745,3.9111871776178098,3.9348140042193953,3.9584537350192464]
[null,null,null,"LGV",null,0.59949153956635282,0.61099825107959682,0.61550803599811377,0.62002082681726844,0.62453660562478241,0.62905535473223517,0.63357705667082187,0.6403264882650207,0.64708239361935738,0.65384471738062311,0.66061340518537703,0.66738840363318586,0.67742687256205625,0.68747888294502557,0.69754427256883322,0.70762288326855072,0.71771456077537188,0.72789884968323904,0.73809610890397304,0.74830619164076229,0.75852895456070468,0.76876425767158141,0.777379684621609,0.78600380048595986,0.79463652718483502,0.80327778810502404,0.81192750805827063,0.81879945144593458,0.82567664194638524,0.83255904377468604]
[null,null,null,"OGV1",null,0.1255266133943107,0.12548719653425672,0.12543735508890871,0.12538751544386534,0.12533767759971204,0.12528784155703471,0.12523800731641951,0.12534471611852635,0.12545143317978377,0.12555815849444305,0.12566489205676379,0.12577163386101403,0.12619792533537538,0.12662434775861431,0.12705090076981385,0.12747758401015055,0.12790439712287607,0.12839165094132984,0.12887907292295681,0.12936666254721851,0.12985441929696662,0.13034234265840899,0.13081321571925641,0.13128424291661403,0.13175542379786534,0.13222675791319055,0.13269824481554038,0.13312420729968205,0.13355029372606084,0.13397650377104725]
[null,null,null,"OGV2",null,0.25485706355814597,0.25477703538773339,0.25467584215020861,0.25457465256784778,0.25447346664183962,0.25437228437337345,0.25427110576363954,0.25448775696791709,0.25470442494077311,0.25492110967053588,0.25513781114555073,0.25535452935418002,0.25622003022636824,0.25708579696445943,0.25795182883568274,0.25881812511151792,0.25968468506765757,0.26067395797179099,0.26166357229812454,0.26265352698980743,0.26364382099687173,0.26463445327616386,0.26559046827849042,0.26654679622464084,0.26750343619566619,0.26846038727829619,0.26941764856488515,0.27028248148723344,0.27114756604988127,0.27201290159576275]
[null,null,null,"PSV",null,1.0510076002762445E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2,1.0265892158227267E-2]
[]
[null,"A Urban",null,"Cars",null,1.2465565594177324,1.2688817525245766,1.2840798358277381,1.2992942895754651,1.3145249567597885,1.329771683518244,1.3450343190386926,1.3586809927710584,1.3723401386201219,1.3860116549270995,1.3996954417667928,1.4133914009028683,1.4282894642166448,1.4432016679640176,1.4581278924887058,1.4730680202520843,1.4880219357765057,1.5006811529452651,1.5133500856276525,1.5260286672278662,1.5387168321065132,1.5514145155598027,1.5623705382786375,1.5733335498531265,1.5843035104138286,1.5952803805684352,1.6062641213931141,1.6160208747248559,1.6257829861395598,1.6355504292995426]
[null,null,null,"LGV",null,0.23011503680597845,0.23466325935980289,0.23639531149926643,0.23812851810102126,0.23986287228558195,0.24159836725943898,0.24333499631342961,0.24592721914536428,0.24852192832427564,0.25111910259091375,0.25371872106616461,0.25632076324077196,0.26017619135970443,0.26403682028199393,0.26790258770714703,0.27177343288949463,0.27564929657973314,0.27956072910046331,0.28347714306899113,0.28739848210574742,0.29132469116153026,0.29525571647017879,0.29856460346829627,0.30187682757736578,0.30519235880964179,0.30851116774064458,0.31183322549316983,0.31447250086038392,0.31711379146182589,0.31975708355374138]
[null,null,null,"OGV1",null,3.9673406489616862E-2,3.9660577900277626E-2,3.9644825372685315E-2,3.9629073414084295E-2,3.9613322024659593E-2,3.9597571204596387E-2,3.9581820954079958E-2,3.9615546568130537E-2,3.9649274792508654E-2,3.9683005625397415E-2,3.9716739064982541E-2,3.9750475109452441E-2,3.9885205716989093E-2,4.0019977711283163E-2,4.0154790978265811E-2,4.0289645404529895E-2,4.0424540877324125E-2,4.0578538803468865E-2,4.0732589878052776E-2,4.0886693936558215E-2,4.1040850815539008E-2,4.1195060352609725E-2,4.1343881094698609E-2,4.149275055206076E-2,4.1641668581645454E-2,4.1790635041285905E-2,4.193964978969094E-2,4.2074276418952561E-2,4.2208942220503344E-2,4.2343647092059296E-2]
[null,null,null,"OGV2",null,1.7824284075045254E-2,1.7818520505921833E-2,1.7811443283380364E-2,1.7804366316472659E-2,1.7797289605281853E-2,1.7790213149891137E-2,1.7783136950383756E-2,1.7798289037855755E-2,1.7813442298083609E-2,1.7828596730251021E-2,1.7843752333542885E-2,1.7858909107145309E-2,1.7919440249661776E-2,1.7979989986228673E-2,1.8040558265597691E-2,1.8101145036817787E-2,1.8161750249232587E-2,1.8230937723297619E-2,1.8300149075646907E-2,1.8369384232366746E-2,1.8438643120024783E-2,1.8507925665665254E-2,1.8574787158487795E-2,1.8641670537882384E-2,1.8708575739579854E-2,1.8775502699708173E-2,1.8842451354788695E-2,1.8902935782427976E-2,1.8963437809211659E-2,1.9023957389186073E-2]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,9.7893339298511606,9.9593692346571867,10.07865798869129,10.198075233265694,10.317619736035203,10.437290289343478,10.557085709475976,10.664197552053203,10.771407287452265,10.878714117760071,10.986117258670326,11.093615939132523,11.210549856046365,11.327594760291406,11.444749712693394,11.5620137906994,11.679386087932983,11.778747449032659,11.878185066558386,11.977698417804099,12.077286987570538,12.17695026800191,12.262943368133639,12.348991323332713,12.435093820666516,12.521250550947416,12.607461208664819,12.684041322429524,12.76066349143421,12.837327508956134]
[null,null,null,"LGV",null,2.4957663804209593,2.543585507566124,2.5623597406195104,2.5811464872362109,2.599945672847416,2.6187572238162367,2.6375810674200451,2.665678948808377,2.6938037804579209,2.7219553319332861,2.750133376919488,2.7783376931105406,2.8201278357836355,2.8619743515254532,2.9038765650422445,2.945833817893468,2.9878454678581381,3.0302426590532772,3.0726938456563864,3.1151984165523929,3.1577557750464722,3.2003653383510664,3.2362313577592463,3.2721335491147436,3.3080715873713831,3.3440451535883948,3.3800539347570941,3.4086618326991784,3.4372915743699752,3.4659430107968072]
[null,null,null,"OGV1",null,0.63807784557644753,0.63787785562143051,0.63762450105492707,0.63737115563975133,0.63711781937887935,0.63686449227528885,0.63661117433196046,0.63715359765277513,0.6376960629565922,0.6382385702141895,0.63878111939638749,0.63932371047404957,0.64149063984250576,0.64365823485169305,0.64582649366699407,0.64799541446443398,0.65016499543058559,0.65264180923663628,0.65511947785152225,0.65759799862923696,0.66007736894100622,0.66255758617511673,0.664951133139418,0.6673454636120717,0.66974057529233266,0.67213646589367226,0.67453313314364449,0.67669839018550781,0.67886427725187237,0.68103079269766142]
[null,null,null,"OGV2",null,0.46205637093466889,0.46191155062241523,0.4617280869708093,0.4615446299460268,0.46136117955022288,0.46117773578555399,0.46099429865417813,0.4613870879554578,0.46177990765822186,0.46217275774130967,0.46256563818359103,0.46295854896396693,0.46452770471353855,0.46609734247881207,0.46766746093127154,0.46923805875010732,0.47080913462214824,0.4726026894472195,0.47439686327179204,0.47619165417979237,0.47798706026762527,0.47978307964405009,0.48151633779061309,0.48325016330529341,0.48498455452203409,0.48671950978507311,0.48845502744884617,0.49002297220329877,0.49159137318239038,0.49316022919485836]
[null,null,null,"PSV",null,6.6252832424057898E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2,6.4716287912863213E-2]
[]
[null,"B Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":14.523946817595146},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":14.777217603778944},14.954212334520673,15.13139771314675,15.308771911164563,15.48633313671359,15.664079633456961,15.823006867542974,15.982079350137806,16.141295897337628,16.300655345427693,16.460156550361546,16.633657290698096,16.807322708526335,16.981151410346136,17.155142027319272,17.329293214609375,17.476720669077892,17.624261269045373,17.771914238946515,17.919678814354231,18.067554241737312,18.195146534294164,18.32282021807648,18.450574828770378,18.5784099076186,18.706325001319694,18.819950772044734,18.933638942246887,19.047389205201203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":3.4186161496549605},3.4843336895285875,3.5100515954249651,3.5357866430412104,3.5615387302291501,3.5873077561172027,3.613093621086187,3.6515835379513857,3.6901103726645599,3.728673809563511,3.7672735386303833,3.8059092553390528,3.8631555329157012,3.9204790332088453,3.9778788311665245,4.0353540248231656,4.0929037344315713,4.1509815781616854,4.2091333875668324,4.2673583255102887,4.3256555746089251,4.3840243365305014,4.4331554466746175,4.4823361070045946,4.531565872255535,4.5808443055260408,4.630170978040784,4.6693595417001124,4.7085780280176852,4.7478262329230994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0.82001429157294292,0.81975664287284544,0.81943104905098274,0.81910546698977549,0.81877989669304829,0.81845433816462798,0.81812879140834482,0.81882587646399996,0.81952301547331519,0.82022020839873644,0.82091745520276405,0.82161475584795363,0.82439954407782201,0.82718518774326677,0.82997168448656411,0.83275903196366741,0.83554722784408497,0.83873025818880698,0.84191438707491106,0.8450996111019321,0.84828592689155058,0.85147333108737278,0.85454935262773901,0.85762638107902234,0.86070441348446369,0.86378344690557429,0.86686347842196321,0.86964611749298948,0.872429566228069,0.87521382251306257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0.76871773522064946,0.76847613253822189,0.76817090648951736,0.76786569146577133,0.76756048747056915,0.76725529450749852,0.76695011258014967,0.76760359094141395,0.76825711988122547,0.76891069936437939,0.76956432935572183,0.77021800982015054,0.77282859347010713,0.7754399790432065,0.77805216432921431,0.78066514713071733,0.78327892526300946,0.78626283868454827,0.78924778192736389,0.79223375180370992,0.79522074514660057,0.79820875880960351,0.80109235744524332,0.80397690000371003,0.80686238371320618,0.80974880581906283,0.81263616358357615,0.81524473251698293,0.81785406046528253,0.82046414544658719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,7.8390904996842842E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,7.6571216782856319E-2,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":0.92713749999999995},{"$f":"G72/Spd_NtrunkAU_Car/1000","v":0.94374488477559648},0.95504862789209655,0.96636454670841188,0.97769252444812393,0.98903244667431622,1.0003842012187876,1.0105340662503379,1.0206932075570909,1.030861549529198,1.0410390178461837,1.0512255394436849,1.0623061393636266,1.0733972563879781,1.084498801521053,1.0956106873421938,1.1067328279636193,1.1161482612177505,1.1255709204929596,1.1350007562578803,1.144437719692486,1.1538817626726134,1.1620304261535199,1.1701842876733779,1.1783433175788471,1.186507486571462,1.1946767657011899,1.2019334592666293,1.2091941379657327,1.2164587822095561,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0.17885624999999997},0.18239196180365402,0.18373819891177576,0.18508533332543536,0.18643335969755426,0.18778227274787898,0.18913206726171428,0.19114687183333171,0.19316360891753781,0.19518226199058572,0.19720281482418897,0.19922525147753314,0.20222188205414537,0.20522255495391384,0.20822722175379513,0.21123583523923262,0.21424834935871923,0.21728850934313643,0.22033254115665424,0.22338040097826614,0.22643204602099318,0.2294874344950997,0.23205926611722805,0.23463369150803995,0.23721068735956738,0.23979023080164044,0.24237229938945926,0.24442367553278699,0.24647661801643289,0.24853111615806719,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":3.7933574999999997E-2},3.7921306894436117E-2,3.790624517660908E-2,3.7891184002820849E-2,3.7876123373248347E-2,3.7861063288068597E-2,3.7846003747458792E-2,3.7878250361813005E-2,3.7910499472021721E-2,3.7942751076347689E-2,3.7975005173056242E-2,3.800726176041521E-2,3.813608390540054E-2,3.8264945622172572E-2,3.8393846801664834E-2,3.8522787335443537E-2,3.8651767115701958E-2,3.8799011632237375E-2,3.8946306966445625E-2,3.9093652961023836E-2,3.9241049459693568E-2,3.9388496307190636E-2,3.9530790679380576E-2,3.9673131630489064E-2,3.9815519023738741E-2,3.9957952723197354E-2,4.0100432593769907E-2,4.0229155320333047E-2,4.0357915501327703E-2,4.0486713038955444E-2,0,0,{"$f":"AL74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":5.4303924999999989E-2},5.4286361299153103E-2,5.4264799651554292E-2,5.4243238782775871E-2,5.422167869307111E-2,5.4200119382693458E-2,5.4178560851896519E-2,5.4224723589968299E-2,5.4270889900988106E-2,5.4317059782469014E-2,5.4363233231927724E-2,5.4409410246884553E-2,5.4593825977214544E-2,5.4778298356655208E-2,5.4962827229072066E-2,5.5147412439236418E-2,5.533205383281721E-2,5.5542842164722869E-2,5.5753703244821394E-2,5.5964636847925395E-2,5.6175642750313989E-2,5.6386720729718245E-2,5.6590422667550815E-2,5.6794191285574738E-2,5.6998026387986005E-2,5.7201927780190391E-2,5.7405895268792244E-2,5.7590168676379998E-2,5.7774495701972184E-2,5.7958876205565175E-2,0,0,{"$f":"AL75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":2.2924999999999994E-3},2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,2.2376377989990828E-3,0,0,{"$f":"AL76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":6.5201524999999991},6.6334716608870972,6.7129243401385228,6.7924626009501585,6.8720856225143017,6.9517926004673525,7.0315827463922265,7.1029249524637619,7.1743323603813351,7.2458044386922209,7.3173406650065536,7.3889405257635268,7.4668247577634057,7.5447829132517015,7.6228143666882096,7.7009185036034298,7.7790947203022558,7.8452746918960647,7.911505454341107,7.9777866594872346,8.0441179641842311,8.1104990301730293,8.1677750262040441,8.2250875586387338,8.2824364190472668,8.3398214014941718,8.3972423024930798,8.4482487470255254,8.4992832025932099,8.5503455315077534,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":2.2637916666666666},2.3072110245106554,2.3242405748633597,2.3412814758984557,2.3583336599767866,2.3753970603045147,2.3924716109170983,2.4179583663305557,2.443469567527178,2.4690050054858541,2.4945644749229681,2.5201477741913494,2.5580543739908967,2.596012108130239,2.6340203640704329,2.6720785445595778,2.7101860670580518,2.7486433025796178,2.7871495157353818,2.8257041522009736,2.8643066707322045,2.9029565426997537,2.9354895458709529,2.9680553595434636,3.0006536888775317,3.0332842445714396,3.0659467427042868,3.0918961190172571,3.1178653091291162,3.1438541779111633,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0.43933274999999999},0.4391949021578862,0.43902046118448335,0.43884602651199911,0.43867159814248269,0.43849717607798422,0.43832276032055578,0.43869623238141187,0.43906973334861804,0.43944326320205418,0.4398168219216293,0.44019040948728227,0.4416823947060432,0.44317483823514253,0.44466773881140004,0.44616109517896324,0.44765490608924208,0.44936025451547329,0.45106619149902694,0.45277271521806123,0.45447982386259922,0.45618751563441068,0.45783553275168848,0.45948408933411816,0.46113318379757873,0.46278281456773807,0.46443298007995992,0.46592381385991832,0.46741508142754734,0.46890678165017047,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0.5490193333333333},0.54884701282388693,0.54862901984014356,0.54841103473044506,0.54819305749735225,0.5479750881434271,0.547757126671234,0.54822384207245334,0.54869059359696037,0.54915738121961188,0.54962420491530106,0.55009106465895774,0.55195554811828551,0.55382060431253965,0.55568623166316733,0.55755242860077203,0.55941919356503289,0.56155030980741671,0.56368216154997786,0.56581474651602182,0.5679480624436819,0.57008210708577045,0.57214157833066981,0.57420172372692135,0.57626254129490262,0.5783240290672238,0.58038618508861228,0.5822492296338172,0.58411281626880063,0.58597694357809527,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":5.121666666666666E-2},5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,5.0027766180695203E-2,0,0,{"$f":"AL82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":0.7376708333333335},0.75088335269445328,0.75987708888973104,0.76888051258683898,0.77789353087351865,0.78691605269891929,0.7959479888172738,0.80402365079672822,0.81210669337313934,0.82019705638811335,0.82829468070913614,0.83639950820310982,0.84521570223178555,0.85404026411362488,0.86287312303989527,0.8717142094550232,0.88056345502305711,0.88805477201240857,0.89555183832980523,0.90305461456599678,0.91056306187770486,0.91807714197530965,0.9245605633460936,0.93104812049655483,0.93753978983324182,0.94403554804505607,0.95053537209812689,0.9563091044719868,0.96208600758676899,0.96786606585668111,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0.13947708333333333},0.14223411243856604,0.14328394401179995,0.14433447532780491,0.14538570221678657,0.14643762056106246,0.14749022629407432,0.14906142459221905,0.15063412991518055,0.15220832937730067,0.15378401032332925,0.15536116032219432,0.15769801270404185,0.1600380173972118,0.16238113664012455,0.16472733361361044,0.16707657240547724,0.16944737017956074,0.17182118730915855,0.17419798962148197,0.17657774375010465,0.17896041710627697,0.18096599994280926,0.18297360546928318,0.18498321550952415,0.18699481222876424,0.18900837812395022,0.19060809590832264,0.192209035166617,0.19381118756846794,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":2.43790625E-2},2.4371178661607748E-2,2.4361498831291375E-2,2.4351819350616609E-2,2.4342140219697158E-2,2.4332461438646806E-2,2.4322783007579406E-2,2.4343507187836334E-2,2.4364232972123308E-2,2.438496035932386E-2,2.4405689348323132E-2,2.4426419938007912E-2,2.4509211059098458E-2,2.4592027612094246E-2,2.4674869526900688E-2,2.4757736733829805E-2,2.4840629163596622E-2,2.4935259932241181E-2,2.5029923360271329E-2,2.5124619346592009E-2,2.5219347790766553E-2,2.5314108593010136E-2,2.5405558014224339E-2,2.549703737067124E-2,2.5588546574447056E-2,2.5680085538191181E-2,2.5771654175081069E-2,2.5854381402167746E-2,2.5937132700382688E-2,2.601990800687301E-2,0,0,{"$f":"AL86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":2.426052083333333E-2},2.4252674553527934E-2,2.4243041791089315E-2,2.4233409376592189E-2,2.4223777310149699E-2,2.4214145591875076E-2,2.4204514221881628E-2,2.4225137631448259E-2,2.4245762637245396E-2,2.4266389238161989E-2,2.4287017433088604E-2,2.4307647220917442E-2,2.4390035772723261E-2,2.4472449632772463E-2,2.4554888731311297E-2,2.4637352998990635E-2,2.4719842366862393E-2,2.4814012996299453E-2,2.4908216126316843E-2,2.500245165631108E-2,2.5096719486333866E-2,2.519101951708556E-2,2.5282024268296482E-2,2.5373058809180959E-2,2.546412305226262E-2,2.5555216910605666E-2,2.5646340297809704E-2,2.5728665266294286E-2,2.5811014188862003E-2,2.5893387002965614E-2,0,0,{"$f":"AL87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":1.2281249999999998E-3},1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,1.1987345351780804E-3,0,0,{"$f":"AL88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":8.9788343749999999},9.1348280333325924,9.2442408112643619,9.3537714419398075,9.4634187950402051,9.5731817628917,9.6830592597800731,9.7813032588951465,9.8796370462359722,9.9780598899490798,10.076571070661291,10.175169881157762,10.282422780121971,10.389777477720266,10.49723311253309,10.604788838386145,10.712443823942357,10.80357900784988,10.894784134875485,10.986058725588208,11.077402307442393,11.168814414627887,11.247688102634447,11.326612104229667,11.405586132388772,11.484609903521937,11.563683137411944,11.633923144939661,11.704201725932831,11.774518690783395,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":1.9152031249999999},1.9519236013600703,1.9663307712725162,1.9807475439757845,1.995173862246473,2.0096096695763253,2.0240549101586804,2.0456169601337884,2.0671996914859392,2.0888029273811801,2.110426494147521,2.1320702211894385,2.1641395837271546,2.1962522064277366,2.2284075710771116,2.2606051723941993,2.2928445175446526,2.3253797234101539,2.3579563648440156,2.3905739728822781,2.4232320896269441,2.4559302678523212,2.483453513900634,2.5110045179611959,2.5385830305966284,2.5661888070547838,2.5938216071357414,2.6157750390185508,2.6377452335733791,2.6597320764799952,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0.51337166666666667},0.51321064165349961,0.5130068028487893,0.51280297140686582,0.51259914733012391,0.51239533062095899,0.51219152128176926,0.5126279330776482,0.51306437865134735,0.51350085797935607,0.51393737103819725,0.5143739178044292,0.51611734125423625,0.51786130025156862,0.51960579332036683,0.52135081899313507,0.52309637581086332,0.52508911970604244,0.52708255134572779,0.52907666860104985,0.53107146935700345,0.53306695151231032,0.53499270228505047,0.53691908343682138,0.53884609311653664,0.54077372948454816,0.54270199071253811,0.54444406867622108,0.54618665353205531,0.54792974395647898,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0.47070125000000002},0.47055357439800871,0.47036667827705447,0.47017978890690665,0.4699929062897607,0.46980603042781349,0.4696191613232632,0.47001929942211218,0.47041946849123495,0.47081966850907475,0.47121989945410614,0.47162016130483564,0.47321867479893032,0.47481767932688446,0.47641717353532653,0.47801715607873557,0.47961762561937205,0.48144473652984576,0.48327247802084417,0.48510084814044518,0.48692984494943886,0.48875946652120072,0.49052515264686852,0.49229141675569188,0.4940582571504431,0.49582567214438206,0.49759366006115713,0.49919093990330904,0.50078868450572567,0.50238689265485692,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":6.3983333333333323E-2},6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,6.2498509042563474E-2,0,0,{"$f":"AL94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0.28211249999999999},{"$f":"G96/Spd_MinorR_Car/1000","v":0.28716499119486122},0.29060452167061107,0.29404775699794389,0.29749466164384658,0.3009452007871759,0.30439934029711818,0.30748776593993093,0.31057901419034628,0.31367306204161566,0.31676988687932395,0.31986946647126868,0.32324109839190213,0.32661593048267035,0.32999393566374946,0.33337508733456883,0.33675935936098522,0.33962431031450613,0.34249146001931335,0.34536079340388193,0.34823229561313529,0.35110595200373623,0.35358544716656376,0.35606652400133876,0.35854917348507059,0.36103338670275076,0.36351915484539288,0.36572723923073902,0.36793653622225869,0.37014703985938019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":5.2078125000000003E-2},5.3107448880671045E-2,5.3499435554282257E-2,5.3891683498223097E-2,5.4284191155573522E-2,5.4676956988871088E-2,5.5069979479742077E-2,5.5656634339603203E-2,5.6243851893195425E-2,5.6831627329264854E-2,5.7419955922587383E-2,5.800883303164274E-2,5.8881368222272509E-2,5.9755080424587756E-2,6.0629955539149682E-2,6.1505979818397082E-2,6.2383139853416397E-2,6.3268349592732143E-2,6.4154686700622673E-2,6.5042138417633941E-2,6.5930692285391779E-2,6.6820336135891528E-2,6.756918172673454E-2,6.831878255062844E-2,6.9069131820943458E-2,6.9820222878524393E-2,7.0572049188071903E-2,7.1169352668935204E-2,7.1767112224383964E-2,7.2365324744021936E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":1.19715E-2},1.1967628957131148E-2,1.1962875612239509E-2,1.1958122439041702E-2,1.1953369437593564E-2,1.1948616607950966E-2,1.1943863950169819E-2,1.1954040696366599E-2,1.1964218230232979E-2,1.1974396551220699E-2,1.1984575658782312E-2,1.199475555237116E-2,1.2035410681608604E-2,1.2076078299351834E-2,1.211675837118043E-2,1.2157450862873651E-2,1.2198155740408652E-2,1.2244624807120234E-2,1.2291109911439774E-2,1.2337611003723863E-2,1.2384128034652412E-2,1.2430660955225428E-2,1.2475567800176675E-2,1.2520489345022524E-2,1.2565425546597241E-2,1.2610376362001822E-2,1.2655341748601478E-2,1.2695965502264459E-2,1.273660107621466E-2,1.2777248439587758E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":5.3784999999999987E-3},5.3767608358125463E-3,5.3746252750641287E-3,5.3724897914535202E-3,5.3703543850058049E-3,5.3682190557460879E-3,5.3660838036994852E-3,5.3706559650342706E-3,5.3752284802496024E-3,5.3798013490991576E-3,5.3843745713369829E-3,5.3889481467174812E-3,5.4072134946357526E-3,5.4254844533319852E-3,5.4437610073419344E-3,5.4620431412910628E-3,5.4803308398937451E-3,5.5012082466772095E-3,5.5220928587627997E-3,5.5429846538469548E-3,5.5638836097713779E-3,5.5847897045215728E-3,5.6049652435576401E-3,5.6251473868941812E-3,5.6453361151378948E-3,5.6655314090153152E-3,5.6857332493716823E-3,5.7039845010173687E-3,5.7222410632268789E-3,5.740502922133634E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":2.9539437500000005},{"$f":"G102/Spd_MinorR_Car/1000","v":3.0052521157693497},3.0412476464100822,3.0772819492319652,3.1133546523732929,3.1494653914222561,3.1856138091915125,3.217934941578994,3.2502856132478302,3.2826655834267484,3.3150746154503441,3.3475124766531628,3.3827974322493102,3.4181158784113825,3.4534675317423726,3.4888521138607826,3.5242693512663874,3.5542517661799162,3.5842571915653267,3.614285469695409,3.6443364451081441,3.674409964557412,3.7003584900135356,3.7263235680548008,3.7523051042533972,3.7783030053115714,3.8043171790411203,3.827425324094762,3.8505461593696366,3.8736796224869003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0.63945312499999996},0.6517108003362706,0.65652108503577344,0.66133457592761291,0.66615125390596464,0.67097110010377847,0.67579409588825334,0.68299326128405924,0.69019933180503246,0.69741224840962246,0.70463195311199778,0.71185838895350262,0.72256574958542807,0.73328755397700895,0.74402362910625441,0.75477380626925716,0.76553792091784256,0.77640081792822591,0.78727754950026929,0.79816795905567373,0.80907189371085775,0.81998920414552323,0.82917870146883021,0.83837746667350621,0.84758541647707342,0.85680246916136538,0.86602854452811884,0.87335838502623264,0.88069382226716486,0.88803481808152673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0.17504641666666668},0.17499152193083375,0.1749220181836981,0.17485251694708179,0.17478301822180142,0.17471352200867385,0.17464402830851677,0.17479283341533094,0.17494165003950601,0.17509047817302539,0.17523931780788413,0.175388168936089,0.1759826311278096,0.1765772759273502,0.17717210283141291,0.17776711133961967,0.17836230095448596,0.17904177495352902,0.17972148345561645,0.18040142573485882,0.18108160107009436,0.18176200874484152,0.18241863982617598,0.183075485850415,0.18373254618638615,0.18438982020681716,0.18504730728829899,0.18564131070413786,0.18623548695705733,0.18682983559575703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0.12675775},0.12671799863956926,0.1266676683399193,0.12661733985823165,0.12656701319509758,0.12651668835110866,0.12646636532685693,0.12657412074903271,0.12668188451136642,0.12678965660805286,0.1268974370332954,0.12700522578130585,0.12743569840289662,0.12786630325773632,0.12829703998136796,0.12872790821144872,0.12915890758773121,0.12965094048358999,0.13014314319199813,0.13063551518731159,0.13112805594730972,0.13162076495316111,0.13209625642585157,0.13257190354685225,0.13304770585910725,0.13352366290838485,0.13399977424325102,0.13442991464782397,0.1348601802102829,0.13529057060382407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":2.2633333333333335E-2},2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,2.2108174211989132E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":20.399851458333334},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":20.75534503865395},21.003943036265404,21.252808808415125,21.501939786893288,21.751333454941719,22.000987345696988,22.224208635924903,22.447633934985713,22.671261580026979,22.895089936552836,23.119117397692513,23.362807910122001,23.606729720367621,23.85088087118837,24.095259439982144,24.339863537858662,24.546932809470526,24.754160999623998,24.961547018998612,25.169089793918097,25.376788266009989,25.555998055518199,25.735322163094477,25.914759936586595,26.094310731646949,26.273973911590851,26.433567019029304,26.593247769670441,26.753015732703666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":5.1888593750000007},5.2885789493298878,5.3276140096495075,5.3666750879533165,5.4057620291991384,5.4448746802824308,5.4840128899995628,5.5424335185135565,5.6009101815440632,5.6594423999738082,5.7180297032525935,5.7766716291656612,5.8635609702839391,5.9505675213106981,6.0376898781868684,6.1249266718942748,6.2122765671381606,6.3004280730334274,6.3886918452461021,6.4770666131563077,6.565551136126496,6.6541442024348667,6.7287162090271888,6.8033634237061174,6.8780851706412687,6.9528807866965181,7.0277496210696286,7.0872306671720855,7.146757130377094,7.2063287009432422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,1.2020349708333333,1.2016571802553946,1.2011799018371108,1.200702640658426,1.2002253967249472,1.1997481700422834,1.1992709606160501,1.2002927971204069,1.2013147127138495,1.2023367073413278,1.2033587809478725,1.2043809334785947,1.2084630727341965,1.2125464659476801,1.2166311096629256,1.220717000443865,1.2248041348742986,1.2294700455466434,1.2341375665385279,1.2388066928653096,1.2434774195748097,1.2481497417469887,1.2526587913566964,1.2571693169675373,1.2616813142452845,1.2661947788824937,1.2707097065982496,1.2747886954650427,1.2788688711945848,1.2829502306878227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,1.2304212791666664,1.2300343825499584,1.229545833174825,1.2290573014464052,1.2285687873704372,1.2280802909526638,1.2275918121988318,1.2286377794300491,1.2296838276180446,1.2307299567064698,1.2317761666390559,1.2328224573596189,1.237000996564686,1.2411808193399201,1.2453619221475869,1.2495443014704744,1.2537279538117097,1.2585040502285521,1.2632817949927213,1.2680611830018622,1.2728422091868496,1.2776248685114577,1.2822403995827949,1.2868574415111154,1.2914759898598396,1.2960960402198021,1.3007175882089941,1.304892902628642,1.3090694319388703,1.3132471729674406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0.14135395833333331,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0.13807082176942498,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":5.8759046407381881},{"$f":"G255-G198","v":5.978127434875006},6.0497307017447319,6.1214110952683747,6.1931678757287258,6.2650003182281289,6.336907712240027,6.4012017683819291,6.4655545848479079,6.5299656826893511,6.5944345911251432,6.6589608473309667,6.7291506194239048,6.7994070118412857,6.8697294608422332,6.9401174126628717,7.0105703232492864,7.0702121403926341,7.1298997305786251,7.1896327800520972,7.2494109795638657,7.3092340242726763,7.3608515212240349,7.412501945017997,7.4641851078162169,7.5159008240283498,7.5676489102711564,7.6136162469845701,7.6596088274235541,7.7056265275024636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":1.7702432253450402},{"$f":"G256-G199","v":1.8042452598013003},1.8175624142245423,1.8308884449121061,1.8442232989699883,1.8575669241652282,1.8709192689133758,1.8908499805621708,1.9107998088795033,1.9307685904102971,1.9507561646222102,1.9707623738266085,2.0004054373682378,2.0300884881018528,2.0598110470203439,2.0895726470711091,2.1193728327065893,2.149446494871742,2.1795584576792697,2.209708287646019,2.2398955615175709,2.2701198659043653,2.2955607623525713,2.3210273167015227,2.3465192983857337,2.3720364811704773,2.3975786430288446,2.4178711254719731,2.4381791023594088,2.4585024680201428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0.38202067926039041},{"$f":"G257-G200","v":0.38190053738254914},0.38174885278612802,0.38159717366865054,0.38144550003189892,0.38129383187765542,0.38114216920770527,0.38146692065640697,0.3817916972405343,0.38211649894259136,0.38244132574510847,0.38276617763064102,0.3840635286563745,0.38536127820441335,0.38665942517636154,0.38795796848019759,0.38925690703021365,0.39073978735783643,0.39222317946361684,0.39370708176337754,0.39519149268325915,0.3966764106596159,0.39810943872895743,0.39954293588851497,0.40097690076082082,0.40241133197691936,0.40384622817628635,0.40514257797205322,0.40643930496651581,0.40773640817476009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0.46170354394601698},{"$f":"G258-G201","v":0.46155825001173656},0.46137492668530766,0.46119160998063391,0.46100829989986802,0.46082499644516528,0.46064169961868218,0.4610341884886352,0.46142670773681915,0.46181925734209039,0.46221183728333404,0.46260444753946839,0.46417240309457886,0.46574084029671359,0.46730975781837258,0.46887915433975702,0.47044902854870019,0.47224121154400378,0.47403401306535742,0.4758274311981523,0.47762146404024908,0.47941610970185422,0.48114804213755158,0.48288054150740534,0.4846136061466334,0.48634723440073924,0.48808142462541793,0.48964817011165906,0.49121537147358774,0.49278302752085346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":6.2963053336490465E-2},{"$f":"G259-G202","v":6.1499604986568659E-2},6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,6.1499604986568659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":70.818067153267734},{"$f":"G264*SupTraffA!G75","v":72.808139729301374},{"$f":"H264*SupTraffA!H75","v":74.479873873945095},{"$f":"I264*SupTraffA!I75","v":76.196647430471828},{"$f":"J264*SupTraffA!J75","v":78.072190997313555},{"$f":"K264*SupTraffA!K75","v":80.100944113591169},{"$f":"L264*SupTraffA!L75","v":82.271945254942693},{"$f":"M264*SupTraffA!M75","v":84.482769198920522},{"$f":"N264*SupTraffA!N75","v":86.832456399142416},{"$f":"O264*SupTraffA!O75","v":89.280373214273453},{"$f":"P264*SupTraffA!P75","v":91.874365032603592},{"$f":"Q264*SupTraffA!Q75","v":94.530639266352466},{"$f":"R264*SupTraffA!R75","v":97.328070808872013},{"$f":"S264*SupTraffA!S75","v":100.18268451985644},{"$f":"T264*SupTraffA!T75","v":103.12152317827723},{"$f":"U264*SupTraffA!U75","v":106.16746591647295},{"$f":"V264*SupTraffA!V75","v":109.35787878675787},{"$f":"W264*SupTraffA!W75","v":112.47506432586276},{"$f":"X264*SupTraffA!X75","v":115.67612248129413},{"$f":"Y264*SupTraffA!Y75","v":118.94269998524966},{"$f":"Z264*SupTraffA!Z75","v":122.26559403181544},{"$f":"AA264*SupTraffA!AA75","v":125.67958983605341},{"$f":"AB264*SupTraffA!AB75","v":129.03703277765004},{"$f":"AC264*SupTraffA!AC75","v":132.46125560454925},{"$f":"AD264*SupTraffA!AD75","v":135.94134645005249},{"$f":"AE264*SupTraffA!AE75","v":139.49282041892181},{"$f":"AF264*SupTraffA!AF75","v":143.12240958729762},{"$f":"AG264*SupTraffA!AG75","v":146.6997688437576},{"$f":"AH264*SupTraffA!AH75","v":150.34597380737023},{"$f":"AI264*SupTraffA!AI75","v":154.08296865576676},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":27.733162668886912},{"$f":"G265*SupTraffA!G76","v":28.563239863483609},{"$f":"H265*SupTraffA!H76","v":29.086358365457428},{"$f":"I265*SupTraffA!I76","v":29.62397471787914},{"$f":"J265*SupTraffA!J76","v":30.219978229951838},{"$f":"K265*SupTraffA!K76","v":30.871528645790953},{"$f":"L265*SupTraffA!L76","v":31.573778597781399},{"$f":"M265*SupTraffA!M76","v":32.438504616718788},{"$f":"N265*SupTraffA!N76","v":33.357125682161524},{"$f":"O265*SupTraffA!O76","v":34.31408723437216},{"$f":"P265*SupTraffA!P76","v":35.327825080294538},{"$f":"Q265*SupTraffA!Q76","v":36.366166536836303},{"$f":"R265*SupTraffA!R76","v":37.609106854851724},{"$f":"S265*SupTraffA!S76","v":38.880668408840975},{"$f":"T265*SupTraffA!T76","v":40.191498214716148},{"$f":"U265*SupTraffA!U76","v":41.550785263313998},{"$f":"V265*SupTraffA!V76","v":42.973548664569904},{"$f":"W265*SupTraffA!W76","v":44.44752387903582},{"$f":"X265*SupTraffA!X76","v":45.96486082993156},{"$f":"Y265*SupTraffA!Y76","v":47.518547399987639},{"$f":"Z265*SupTraffA!Z76","v":49.105081694811126},{"$f":"AA265*SupTraffA!AA76","v":50.738637927217461},{"$f":"AB265*SupTraffA!AB76","v":52.308495727389506},{"$f":"AC265*SupTraffA!AC76","v":53.913984148645412},{"$f":"AD265*SupTraffA!AD76","v":55.550813601278982},{"$f":"AE265*SupTraffA!AE76","v":57.225461852575883},{"$f":"AF265*SupTraffA!AF76","v":58.940885068819739},{"$f":"AG265*SupTraffA!AG76","v":60.557609490511794},{"$f":"AH265*SupTraffA!AH76","v":62.208244199229782},{"$f":"AI265*SupTraffA!AI76","v":63.902000980507083},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":6.1226255270575773},{"$f":"G266*SupTraffA!G77","v":6.1850972260549328},{"$f":"H266*SupTraffA!H77","v":6.2497425199350118},{"$f":"I266*SupTraffA!I77","v":6.3164194395434503},{"$f":"J266*SupTraffA!J77","v":6.3943662249041777},{"$f":"K266*SupTraffA!K77","v":6.4827281869032323},{"$f":"L266*SupTraffA!L77","v":6.5802573686018011},{"$f":"M266*SupTraffA!M77","v":6.6949140062417243},{"$f":"N266*SupTraffA!N77","v":6.8184283184826588},{"$f":"O266*SupTraffA!O77","v":6.9474012629523623},{"$f":"P266*SupTraffA!P77","v":7.0853791633265857},{"$f":"Q266*SupTraffA!Q77","v":7.2257209216049203},{"$f":"R266*SupTraffA!R77","v":7.3869035532134824},{"$f":"S266*SupTraffA!S77","v":7.5504214738962006},{"$f":"T266*SupTraffA!T77","v":7.718266696005518},{"$f":"U266*SupTraffA!U77","v":7.8920677564092516},{"$f":"V266*SupTraffA!V77","v":8.0744797590502539},{"$f":"W266*SupTraffA!W77","v":8.2659530895560636},{"$f":"X266*SupTraffA!X77","v":8.4620395564554158},{"$f":"Y266*SupTraffA!Y77","v":8.6613543321117525},{"$f":"Z266*SupTraffA!Z77","v":8.8632015044278081},{"$f":"AA266*SupTraffA!AA77","v":9.0700724785552556},{"$f":"AB266*SupTraffA!AB77","v":9.2804765959084889},{"$f":"AC266*SupTraffA!AC77","v":9.4944322272001589},{"$f":"AD266*SupTraffA!AD77","v":9.7111355448717624},{"$f":"AE266*SupTraffA!AE77","v":9.9316752836517956},{"$f":"AF266*SupTraffA!AF77","v":10.156502741975624},{"$f":"AG266*SupTraffA!AG77","v":10.380728411467832},{"$f":"AH266*SupTraffA!AH77","v":10.608705820412117},{"$f":"AI266*SupTraffA!AI77","v":10.841956717639411},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":7.3996986486954626},{"$f":"G267*SupTraffA!G78","v":7.4751993578650824},{"$f":"H267*SupTraffA!H78","v":7.5533285192411856},{"$f":"I267*SupTraffA!I78","v":7.6339130676201234},{"$f":"J267*SupTraffA!J78","v":7.7281181768658787},{"$f":"K267*SupTraffA!K78","v":7.8349108847981936},{"$f":"L267*SupTraffA!L78","v":7.952782932683724},{"$f":"M267*SupTraffA!M78","v":8.0913549215686373},{"$f":"N267*SupTraffA!N78","v":8.2406321396633047},{"$f":"O267*SupTraffA!O78","v":8.3965065643401928},{"$f":"P267*SupTraffA!P78","v":8.5632642198111633},{"$f":"Q267*SupTraffA!Q78","v":8.7328787922296254},{"$f":"R267*SupTraffA!R78","v":8.9276812763722848},{"$f":"S267*SupTraffA!S78","v":9.1253061496786732},{"$f":"T267*SupTraffA!T78","v":9.3281609231245834},{"$f":"U267*SupTraffA!U78","v":9.5382138176293534},{"$f":"V267*SupTraffA!V78","v":9.7586737449632199},{"$f":"W267*SupTraffA!W78","v":9.9900850332475617},{"$f":"X267*SupTraffA!X78","v":10.227071676768279},{"$f":"Y267*SupTraffA!Y78","v":10.467959997282135},{"$f":"Z267*SupTraffA!Z78","v":10.711908927709249},{"$f":"AA267*SupTraffA!AA78","v":10.961929536349672},{"$f":"AB267*SupTraffA!AB78","v":11.216220239542757},{"$f":"AC267*SupTraffA!AC78","v":11.474803239807605},{"$f":"AD267*SupTraffA!AD78","v":11.736707045342325},{"$f":"AE267*SupTraffA!AE78","v":12.00324748172666},{"$f":"AF267*SupTraffA!AF78","v":12.274969980285457},{"$f":"AG267*SupTraffA!AG78","v":12.54596516748223},{"$f":"AH267*SupTraffA!AH78","v":12.82149464077316},{"$f":"AI267*SupTraffA!AI78","v":13.10339755894071},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":5.6254397217380188},{"$f":"G268*SupTraffA!G79","v":5.5524985927622064},{"$f":"H268*SupTraffA!H79","v":5.612761399298333},{"$f":"I268*SupTraffA!I79","v":5.6748973185000144},{"$f":"J268*SupTraffA!J79","v":5.7472118479737837},{"$f":"K268*SupTraffA!K79","v":5.8289486371332933},{"$f":"L268*SupTraffA!L79","v":5.9189963829670758},{"$f":"M268*SupTraffA!M79","v":6.0170042079630539},{"$f":"N268*SupTraffA!N79","v":6.1227988970315455},{"$f":"O268*SupTraffA!O79","v":6.2333109034890386},{"$f":"P268*SupTraffA!P79","v":6.3517072982520775},{"$f":"Q268*SupTraffA!Q79","v":6.4720196079417214},{"$f":"R268*SupTraffA!R79","v":6.594039687702038},{"$f":"S268*SupTraffA!S79","v":6.7173088539434911},{"$f":"T268*SupTraffA!T79","v":6.8435804319970224},{"$f":"U268*SupTraffA!U79","v":6.9742630611615937},{"$f":"V268*SupTraffA!V79","v":7.1116507170131005},{"$f":"W268*SupTraffA!W79","v":7.2526629678400161},{"$f":"X268*SupTraffA!X79","v":7.3966316419946683},{"$f":"Y268*SupTraffA!Y79","v":7.5423168817254664},{"$f":"Z268*SupTraffA!Z79","v":7.6890950920786967},{"$f":"AA268*SupTraffA!AA79","v":7.8391067476403791},{"$f":"AB268*SupTraffA!AB79","v":7.9920832899648095},{"$f":"AC268*SupTraffA!AC79","v":8.1470004069600375},{"$f":"AD268*SupTraffA!AD79","v":8.3031494875150997},{"$f":"AE268*SupTraffA!AE79","v":8.4614444102926516},{"$f":"AF268*SupTraffA!AF79","v":8.6222449149155143},{"$f":"AG268*SupTraffA!AG79","v":8.7844006897555751},{"$f":"AH268*SupTraffA!AH79","v":8.9486784360767793},{"$f":"AI268*SupTraffA!AI79","v":9.1163370197528479},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":117698.99371964572},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":120584.17476946721},122982.06467787706,125445.85197401456,128161.86547700923,131119.06046821683,134297.76053697668,137724.54695141272,141371.44143648146,145171.67917942721,149202.54079428798,153327.42512496506,157845.80218101153,162456.38940621575,167203.0294441205,172122.79581498716,177276.23167235439,182431.28929554223,187726.72618644405,193132.87859635663,198634.88125084233,204289.33652581621,209834.30863045558,215491.47562716246,221243.15212906065,227114.64944716881,233117.01229329396,238968.47260297503,244933.09690386208,251046.66093260681,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D1_Congest_CarGR","v":0.01},null,{"$f":"$E283+GR!I$16","v":8.6000000000000007E-2},{"$f":"$E283+GR!J$16","v":0.11},{"$f":"$E283+GR!K$16","v":0.11},{"$f":"$E283+GR!L$16","v":0.11},{"$f":"$E283+GR!M$16","v":0.11},{"$f":"$E283+GR!N$16","v":0.11},{"$f":"$E283+GR!O$16","v":0.11},{"$f":"$E283+GR!P$16","v":0.11},{"$f":"$E283+GR!Q$16","v":0.11},{"$f":"$E283+GR!R$16","v":0.11},{"$f":"$E283+GR!S$16","v":0.11},{"$f":"$E283+GR!T$16","v":0.11},{"$f":"$E283+GR!U$16","v":0.11},{"$f":"$E283+GR!V$16","v":0.11},{"$f":"$E283+GR!W$16","v":0.11},{"$f":"$E283+GR!X$16","v":0.11},{"$f":"$E283+GR!Y$16","v":0.11},{"$f":"$E283+GR!Z$16","v":0.11},{"$f":"$E283+GR!AA$16","v":0.11},{"$f":"$E283+GR!AB$16","v":0.11},{"$f":"$E283+GR!AC$16","v":0.11},{"$f":"$E283+GR!AD$16","v":0.11},{"$f":"$E283+GR!AE$16","v":0.11},{"$f":"$E283+GR!AF$16","v":0.11},{"$f":"$E283+GR!AG$16","v":0.11},{"$f":"$E283+GR!AH$16","v":0.11},{"$f":"$E283+GR!AI$16","v":0.11},{"$f":"$E283+GR!AJ$16","v":0.11},{"$f":"$E283+GR!AK$16","v":0.11},{"$f":"$E283+GR!AL$16","v":0.01},{"$f":"$E283+GR!AM$16","v":0.01},{"$f":"$E283+GR!AN$16","v":0.01},{"$f":"$E283+GR!AO$16","v":0.01},{"$f":"$E283+GR!AP$16","v":0.01},{"$f":"$E283+GR!AQ$16","v":0.01},{"$f":"$E283+GR!AR$16","v":0.01},{"$f":"$E283+GR!AS$16","v":0.01},{"$f":"$E283+GR!AT$16","v":0.01},{"$f":"$E283+GR!AU$16","v":0.01},{"$f":"$E283+GR!AV$16","v":0.01},{"$f":"$E283+GR!AW$16","v":0.01},{"$f":"$E283+GR!AX$16","v":0.01},{"$f":"$E283+GR!AY$16","v":0.01},{"$f":"$E283+GR!AZ$16","v":0.01},{"$f":"$E283+GR!BA$16","v":0.01},{"$f":"$E283+GR!BB$16","v":0.01},{"$f":"$E283+GR!BC$16","v":0.01},{"$f":"$E283+GR!BD$16","v":0.01},{"$f":"$E283+GR!BE$16","v":0.01},{"$f":"$E283+GR!BF$16","v":0.01},{"$f":"$E283+GR!BG$16","v":0.01},{"$f":"$E283+GR!BH$16","v":0.01},{"$f":"$E283+GR!BI$16","v":0.01},{"$f":"$E283+GR!BJ$16","v":0.01},{"$f":"$E283+GR!BK$16","v":0.01},{"$f":"$E283+GR!BL$16","v":0.01},{"$f":"$E283+GR!BM$16","v":0.01},{"$f":"$E283+GR!BN$16","v":0.01},{"$f":"$E283+GR!BO$16","v":0.01}]
[null,null,null,"LGV",{"$f":"D1_Congest_LGVGR","v":0.01},null,{"$f":"$E284+GR!I$16","v":8.6000000000000007E-2},{"$f":"$E284+GR!J$16","v":0.11},{"$f":"$E284+GR!K$16","v":0.11},{"$f":"$E284+GR!L$16","v":0.11},{"$f":"$E284+GR!M$16","v":0.11},{"$f":"$E284+GR!N$16","v":0.11},{"$f":"$E284+GR!O$16","v":0.11},{"$f":"$E284+GR!P$16","v":0.11},{"$f":"$E284+GR!Q$16","v":0.11},{"$f":"$E284+GR!R$16","v":0.11},{"$f":"$E284+GR!S$16","v":0.11},{"$f":"$E284+GR!T$16","v":0.11},{"$f":"$E284+GR!U$16","v":0.11},{"$f":"$E284+GR!V$16","v":0.11},{"$f":"$E284+GR!W$16","v":0.11},{"$f":"$E284+GR!X$16","v":0.11},{"$f":"$E284+GR!Y$16","v":0.11},{"$f":"$E284+GR!Z$16","v":0.11},{"$f":"$E284+GR!AA$16","v":0.11},{"$f":"$E284+GR!AB$16","v":0.11},{"$f":"$E284+GR!AC$16","v":0.11},{"$f":"$E284+GR!AD$16","v":0.11},{"$f":"$E284+GR!AE$16","v":0.11},{"$f":"$E284+GR!AF$16","v":0.11},{"$f":"$E284+GR!AG$16","v":0.11},{"$f":"$E284+GR!AH$16","v":0.11},{"$f":"$E284+GR!AI$16","v":0.11},{"$f":"$E284+GR!AJ$16","v":0.11},{"$f":"$E284+GR!AK$16","v":0.11},{"$f":"$E284+GR!AL$16","v":0.01},{"$f":"$E284+GR!AM$16","v":0.01},{"$f":"$E284+GR!AN$16","v":0.01},{"$f":"$E284+GR!AO$16","v":0.01},{"$f":"$E284+GR!AP$16","v":0.01},{"$f":"$E284+GR!AQ$16","v":0.01},{"$f":"$E284+GR!AR$16","v":0.01},{"$f":"$E284+GR!AS$16","v":0.01},{"$f":"$E284+GR!AT$16","v":0.01},{"$f":"$E284+GR!AU$16","v":0.01},{"$f":"$E284+GR!AV$16","v":0.01},{"$f":"$E284+GR!AW$16","v":0.01},{"$f":"$E284+GR!AX$16","v":0.01},{"$f":"$E284+GR!AY$16","v":0.01},{"$f":"$E284+GR!AZ$16","v":0.01},{"$f":"$E284+GR!BA$16","v":0.01},{"$f":"$E284+GR!BB$16","v":0.01},{"$f":"$E284+GR!BC$16","v":0.01},{"$f":"$E284+GR!BD$16","v":0.01},{"$f":"$E284+GR!BE$16","v":0.01},{"$f":"$E284+GR!BF$16","v":0.01},{"$f":"$E284+GR!BG$16","v":0.01},{"$f":"$E284+GR!BH$16","v":0.01},{"$f":"$E284+GR!BI$16","v":0.01},{"$f":"$E284+GR!BJ$16","v":0.01},{"$f":"$E284+GR!BK$16","v":0.01},{"$f":"$E284+GR!BL$16","v":0.01},{"$f":"$E284+GR!BM$16","v":0.01},{"$f":"$E284+GR!BN$16","v":0.01},{"$f":"$E284+GR!BO$16","v":0.01}]
[null,null,null,"OGV1",{"$f":"D1_Congest_OGV1GR","v":0.01},null,{"$f":"$E285+GR!I$16","v":8.6000000000000007E-2},{"$f":"$E285+GR!J$16","v":0.11},{"$f":"$E285+GR!K$16","v":0.11},{"$f":"$E285+GR!L$16","v":0.11},{"$f":"$E285+GR!M$16","v":0.11},{"$f":"$E285+GR!N$16","v":0.11},{"$f":"$E285+GR!O$16","v":0.11},{"$f":"$E285+GR!P$16","v":0.11},{"$f":"$E285+GR!Q$16","v":0.11},{"$f":"$E285+GR!R$16","v":0.11},{"$f":"$E285+GR!S$16","v":0.11},{"$f":"$E285+GR!T$16","v":0.11},{"$f":"$E285+GR!U$16","v":0.11},{"$f":"$E285+GR!V$16","v":0.11},{"$f":"$E285+GR!W$16","v":0.11},{"$f":"$E285+GR!X$16","v":0.11},{"$f":"$E285+GR!Y$16","v":0.11},{"$f":"$E285+GR!Z$16","v":0.11},{"$f":"$E285+GR!AA$16","v":0.11},{"$f":"$E285+GR!AB$16","v":0.11},{"$f":"$E285+GR!AC$16","v":0.11},{"$f":"$E285+GR!AD$16","v":0.11},{"$f":"$E285+GR!AE$16","v":0.11},{"$f":"$E285+GR!AF$16","v":0.11},{"$f":"$E285+GR!AG$16","v":0.11},{"$f":"$E285+GR!AH$16","v":0.11},{"$f":"$E285+GR!AI$16","v":0.11},{"$f":"$E285+GR!AJ$16","v":0.11},{"$f":"$E285+GR!AK$16","v":0.11},{"$f":"$E285+GR!AL$16","v":0.01},{"$f":"$E285+GR!AM$16","v":0.01},{"$f":"$E285+GR!AN$16","v":0.01},{"$f":"$E285+GR!AO$16","v":0.01},{"$f":"$E285+GR!AP$16","v":0.01},{"$f":"$E285+GR!AQ$16","v":0.01},{"$f":"$E285+GR!AR$16","v":0.01},{"$f":"$E285+GR!AS$16","v":0.01},{"$f":"$E285+GR!AT$16","v":0.01},{"$f":"$E285+GR!AU$16","v":0.01},{"$f":"$E285+GR!AV$16","v":0.01},{"$f":"$E285+GR!AW$16","v":0.01},{"$f":"$E285+GR!AX$16","v":0.01},{"$f":"$E285+GR!AY$16","v":0.01},{"$f":"$E285+GR!AZ$16","v":0.01},{"$f":"$E285+GR!BA$16","v":0.01},{"$f":"$E285+GR!BB$16","v":0.01},{"$f":"$E285+GR!BC$16","v":0.01},{"$f":"$E285+GR!BD$16","v":0.01},{"$f":"$E285+GR!BE$16","v":0.01},{"$f":"$E285+GR!BF$16","v":0.01},{"$f":"$E285+GR!BG$16","v":0.01},{"$f":"$E285+GR!BH$16","v":0.01},{"$f":"$E285+GR!BI$16","v":0.01},{"$f":"$E285+GR!BJ$16","v":0.01},{"$f":"$E285+GR!BK$16","v":0.01},{"$f":"$E285+GR!BL$16","v":0.01},{"$f":"$E285+GR!BM$16","v":0.01},{"$f":"$E285+GR!BN$16","v":0.01},{"$f":"$E285+GR!BO$16","v":0.01}]
[null,null,null,"OGV2",{"$f":"D1_Congest_OGV2GR","v":0.01},null,{"$f":"$E286+GR!I$16","v":8.6000000000000007E-2},{"$f":"$E286+GR!J$16","v":0.11},{"$f":"$E286+GR!K$16","v":0.11},{"$f":"$E286+GR!L$16","v":0.11},{"$f":"$E286+GR!M$16","v":0.11},{"$f":"$E286+GR!N$16","v":0.11},{"$f":"$E286+GR!O$16","v":0.11},{"$f":"$E286+GR!P$16","v":0.11},{"$f":"$E286+GR!Q$16","v":0.11},{"$f":"$E286+GR!R$16","v":0.11},{"$f":"$E286+GR!S$16","v":0.11},{"$f":"$E286+GR!T$16","v":0.11},{"$f":"$E286+GR!U$16","v":0.11},{"$f":"$E286+GR!V$16","v":0.11},{"$f":"$E286+GR!W$16","v":0.11},{"$f":"$E286+GR!X$16","v":0.11},{"$f":"$E286+GR!Y$16","v":0.11},{"$f":"$E286+GR!Z$16","v":0.11},{"$f":"$E286+GR!AA$16","v":0.11},{"$f":"$E286+GR!AB$16","v":0.11},{"$f":"$E286+GR!AC$16","v":0.11},{"$f":"$E286+GR!AD$16","v":0.11},{"$f":"$E286+GR!AE$16","v":0.11},{"$f":"$E286+GR!AF$16","v":0.11},{"$f":"$E286+GR!AG$16","v":0.11},{"$f":"$E286+GR!AH$16","v":0.11},{"$f":"$E286+GR!AI$16","v":0.11},{"$f":"$E286+GR!AJ$16","v":0.11},{"$f":"$E286+GR!AK$16","v":0.11},{"$f":"$E286+GR!AL$16","v":0.01},{"$f":"$E286+GR!AM$16","v":0.01},{"$f":"$E286+GR!AN$16","v":0.01},{"$f":"$E286+GR!AO$16","v":0.01},{"$f":"$E286+GR!AP$16","v":0.01},{"$f":"$E286+GR!AQ$16","v":0.01},{"$f":"$E286+GR!AR$16","v":0.01},{"$f":"$E286+GR!AS$16","v":0.01},{"$f":"$E286+GR!AT$16","v":0.01},{"$f":"$E286+GR!AU$16","v":0.01},{"$f":"$E286+GR!AV$16","v":0.01},{"$f":"$E286+GR!AW$16","v":0.01},{"$f":"$E286+GR!AX$16","v":0.01},{"$f":"$E286+GR!AY$16","v":0.01},{"$f":"$E286+GR!AZ$16","v":0.01},{"$f":"$E286+GR!BA$16","v":0.01},{"$f":"$E286+GR!BB$16","v":0.01},{"$f":"$E286+GR!BC$16","v":0.01},{"$f":"$E286+GR!BD$16","v":0.01},{"$f":"$E286+GR!BE$16","v":0.01},{"$f":"$E286+GR!BF$16","v":0.01},{"$f":"$E286+GR!BG$16","v":0.01},{"$f":"$E286+GR!BH$16","v":0.01},{"$f":"$E286+GR!BI$16","v":0.01},{"$f":"$E286+GR!BJ$16","v":0.01},{"$f":"$E286+GR!BK$16","v":0.01},{"$f":"$E286+GR!BL$16","v":0.01},{"$f":"$E286+GR!BM$16","v":0.01},{"$f":"$E286+GR!BN$16","v":0.01},{"$f":"$E286+GR!BO$16","v":0.01}]
[null,null,null,"PSV",{"$f":"D1_Congest_PSVGR","v":0.01},null,{"$f":"$E287+GR!I$16","v":8.6000000000000007E-2},{"$f":"$E287+GR!J$16","v":0.11},{"$f":"$E287+GR!K$16","v":0.11},{"$f":"$E287+GR!L$16","v":0.11},{"$f":"$E287+GR!M$16","v":0.11},{"$f":"$E287+GR!N$16","v":0.11},{"$f":"$E287+GR!O$16","v":0.11},{"$f":"$E287+GR!P$16","v":0.11},{"$f":"$E287+GR!Q$16","v":0.11},{"$f":"$E287+GR!R$16","v":0.11},{"$f":"$E287+GR!S$16","v":0.11},{"$f":"$E287+GR!T$16","v":0.11},{"$f":"$E287+GR!U$16","v":0.11},{"$f":"$E287+GR!V$16","v":0.11},{"$f":"$E287+GR!W$16","v":0.11},{"$f":"$E287+GR!X$16","v":0.11},{"$f":"$E287+GR!Y$16","v":0.11},{"$f":"$E287+GR!Z$16","v":0.11},{"$f":"$E287+GR!AA$16","v":0.11},{"$f":"$E287+GR!AB$16","v":0.11},{"$f":"$E287+GR!AC$16","v":0.11},{"$f":"$E287+GR!AD$16","v":0.11},{"$f":"$E287+GR!AE$16","v":0.11},{"$f":"$E287+GR!AF$16","v":0.11},{"$f":"$E287+GR!AG$16","v":0.11},{"$f":"$E287+GR!AH$16","v":0.11},{"$f":"$E287+GR!AI$16","v":0.11},{"$f":"$E287+GR!AJ$16","v":0.11},{"$f":"$E287+GR!AK$16","v":0.11},{"$f":"$E287+GR!AL$16","v":0.01},{"$f":"$E287+GR!AM$16","v":0.01},{"$f":"$E287+GR!AN$16","v":0.01},{"$f":"$E287+GR!AO$16","v":0.01},{"$f":"$E287+GR!AP$16","v":0.01},{"$f":"$E287+GR!AQ$16","v":0.01},{"$f":"$E287+GR!AR$16","v":0.01},{"$f":"$E287+GR!AS$16","v":0.01},{"$f":"$E287+GR!AT$16","v":0.01},{"$f":"$E287+GR!AU$16","v":0.01},{"$f":"$E287+GR!AV$16","v":0.01},{"$f":"$E287+GR!AW$16","v":0.01},{"$f":"$E287+GR!AX$16","v":0.01},{"$f":"$E287+GR!AY$16","v":0.01},{"$f":"$E287+GR!AZ$16","v":0.01},{"$f":"$E287+GR!BA$16","v":0.01},{"$f":"$E287+GR!BB$16","v":0.01},{"$f":"$E287+GR!BC$16","v":0.01},{"$f":"$E287+GR!BD$16","v":0.01},{"$f":"$E287+GR!BE$16","v":0.01},{"$f":"$E287+GR!BF$16","v":0.01},{"$f":"$E287+GR!BG$16","v":0.01},{"$f":"$E287+GR!BH$16","v":0.01},{"$f":"$E287+GR!BI$16","v":0.01},{"$f":"$E287+GR!BJ$16","v":0.01},{"$f":"$E287+GR!BK$16","v":0.01},{"$f":"$E287+GR!BL$16","v":0.01},{"$f":"$E287+GR!BM$16","v":0.01},{"$f":"$E287+GR!BN$16","v":0.01},{"$f":"$E287+GR!BO$16","v":0.01}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D1_Congest_CarCount","v":12000},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":12363.611999999999},{"$f":"IFERROR(F289*(1+G283),0)","v":13426.882632000001},{"$f":"IFERROR(G289*(1+H283),0)","v":14903.839721520002},16543.262090887205,18363.020920884799,20382.953222182128,22625.078076622165,25113.836665050607,27876.358698206175,30942.758155008858,34346.461552059838,38124.572322786422,42318.275278292931,46973.285558905154,52140.346970384722,57875.785137127044,64242.121502211026,71308.754867454249,79152.717902874225,87859.51687219039,97524.063728131339,108251.7107382258,120159.39891943065,133376.93280056803,148048.39540863052,164333.71890357989,182410.42798297369,202475.57506110083,224747.88831782193,249470.15603278237,251964.85759311018,254484.5061690413,257029.3512307317,259599.64474303901,262195.64119046938,264817.5976023741,267465.77357839781,270140.43131418177,272841.8356273236,275570.25398359686,278325.95652343286,281109.21608866722,283920.3082495539,286759.51133204944,289627.10644536995,292523.37750982365,295448.61128492188,298403.09739777108,301387.12837174878,304400.99965546629,307445.00965202093,310519.45974854112,313624.65434602654,316760.90088948683,319928.50989838172,323127.79499736556,326359.07294733921,329622.6636768126,332918.89031358075,336248.07921671658]
[null,null,null,"LGV",{"$f":"D1_Congest_LGVCount","v":4500},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":4636.3544999999995},{"$f":"IFERROR(F290*(1+G284),0)","v":5035.0809869999994},5588.9398955699999,6203.7232840827,6886.1328453317974,7643.6074583182954,8484.4042787333092,9417.6887493939739,10453.634511827311,11603.534308128317,12879.923082022433,14296.714621044901,15869.353229359842,17614.982084589425,19552.630113894262,21703.419426422632,24090.795563329124,26740.78307529533,29682.26921357782,32947.31882707138,36571.523898049236,40594.391526834654,45059.774594786468,50016.349800212985,55518.148278236418,61625.144588842428,68403.910493615098,75928.340647912759,84280.458119183168,93551.308512293326,94486.821597416259,95431.689813390418,96386.006711524329,97349.866778639567,98323.36544642596,99306.59910089022,100299.66509189912,101302.66174281812,102315.68836024631,103338.84524384877,104372.23369628727,105415.95603325014,106470.11559358264,107534.81674951846,108610.16491701365,109696.26656618378,110793.22923184562,111901.16152416407,113020.17313940571,114150.37487079977,115291.87861950777,116444.79740570285,117609.24537975987,118785.33783355747,119973.19121189305,121172.92312401198,122384.65235525211,123608.49887880463,124844.58386759268,126093.0297062686]
[null,null,null,"OGV1",{"$f":"D1_Congest_OGV1Count","v":2000},{"$f":"IFERROR(E291*(1+E285)^$D$281,0)","v":2060.6019999999999},2237.813772,2483.9732869200002,2757.2103484812005,3060.5034868141329,3397.1588703636876,3770.8463461036936,4185.6394441750999,4646.0597830343613,5157.1263591681418,5724.4102586766376,6354.0953871310685,7053.045879715487,7828.8809264841911,8690.0578283974537,9645.9641895211753,10707.020250368505,11884.792477909041,13192.119650479037,14643.252812031733,16254.010621355224,18041.951789704301,20026.566486571777,22229.488800094674,24674.73256810509,27388.953150596652,30401.737997162287,33745.929176850143,37457.981386303662,41578.359338797069,41994.142932185037,42414.084361506888,42838.225205121955,43266.607457173173,43699.273531744904,44136.266267062354,44577.628929732979,45023.405219030312,45473.639271220614,45928.37566393282,46387.659420572149,46851.53601477787,47320.05137492565,47793.251888674909,48271.184407561661,48753.896251637278,49241.435214153651,49733.84956629519,50231.188061958142,50733.499942577728,51240.834942003508,51753.243291423547,52270.775724337786,52793.483481581163,53321.418316396972,53854.632499560939,54393.178824556548,54937.110612802113,55486.481718930132,56041.346536119432]
[null,null,null,"OGV2",{"$f":"D1_Congest_OGV2Count","v":750},{"$f":"IFERROR(E292*(1+E286)^$D$281,0)","v":772.72574999999995},839.18016450000005,931.48998259500013,1033.9538806804503,1147.6888075552999,1273.934576386383,1414.0673797888853,1569.6147915656629,1742.2724186378859,1933.9223846880536,2146.6538470037399,2382.7857701741514,2644.8922048933082,2935.8303474315721,3258.7716856490451,3617.2365710704403,4015.1325938881891,4456.7971792158905,4947.0448689296391,5491.2198045118994,6095.2539830082087,6765.7319211391123,7509.9624324644155,8336.0583000355018,9253.0247130394073,10270.857431473743,11400.651748935856,12654.723441318802,14046.74301986387,15591.884752048898,15747.803599569386,15905.281635565081,16064.334451920731,16224.977796439938,16387.227574404336,16551.099850148381,16716.610848649863,16883.776957136361,17052.614726707725,17223.140873974804,17395.372282714554,17569.326005541701,17745.019265597119,17922.46945825309,18101.694152835622,18282.711094363978,18465.538205307617,18650.193587360693,18836.695523234299,19025.062478466643,19215.313103251308,19407.46623428382,19601.540896626659,19797.556305592927,19995.531868648857,20195.487187335348,20397.442059208701,20601.416479800788,20807.430644598797,21015.504951044786]
[null,null,null,"PSV",{"$f":"D1_Congest_PSVCount","v":1},{"$f":"IFERROR(E293*(1+E287)^$D$281,0)","v":1.0303009999999999},1.118906886,1.2419866434600002,1.3786051742406003,1.5302517434070664,1.6985794351818437,1.8854231730518467,2.0928197220875502,2.323029891517181,2.5785631795840711,2.8622051293383191,3.1770476935655343,3.5265229398577436,3.9144404632420957,4.3450289141987266,4.8229820947605866,5.3535101251842514,5.9423962389545197,6.5960598252395171,7.3216264060158647,8.1270053106776103,9.0209758948521479,10.013283243285885,11.114744400047334,12.337366284052541,13.694476575298321,15.200868998581138,16.872964588425063,18.728990693151822,20.789179669398525,20.99707146609251,21.207042180753437,21.419112602560972,21.633303728586583,21.84963676587245,22.068133133531173,22.288814464866483,22.511702609515147,22.736819635610299,22.964187831966402,{"$f":"IFERROR(AS293*(1+AT287),0)","v":23.193829710286067},23.425768007388928,23.660025687462817,23.896625944337444,24.135592203780817,24.376948125818625,24.620717607076813,24.866924783147581,25.115594030979057,25.366749971288847,25.620417471001737,25.876621645711754,26.135387862168873,26.396741740790564,26.660709158198468,26.927316249780453,27.196589412278257,27.46855530640104,27.74324085946505,28.020673268059703]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,{"$f":"IFERROR(AL295*(1+Congest_CarChargeGR),0)","v":23.458704452730611},23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,{"$f":"IFERROR(AL296*(1+Congest_LGVChargeGR),0)","v":23.458704452730611},23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,{"$f":"IFERROR(AL297*(1+Congest_OGV1ChargeGR),0)","v":23.458704452730611},23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,{"$f":"IFERROR(AL298*(1+Congest_OGV2ChargeGR),0)","v":23.458704452730611},23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,{"$f":"IFERROR(AL299*(1+Congest_PSVChargeGR),0)","v":23.458704452730611},23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":63107.445335981174},69905.379347573093,79146.870497322278,89610.086777068253,101456.54024899669,114869.09486991407,130054.78921171672,147248.03234550572,166714.22222158156,188753.84239927464,213707.10036445881,241959.17903264027,273946.18250075536,310161.86782735528,351165.26675413159,397589.31501902785,450150.62246454327,509660.53475435608,577037.657448882,653322.03576362424,739691.20889157534,837478.38670704176,948193.02942971303,1073544.147920321,1215466.6842753876,1376151.3799365941,1558078.5923642118,1764056.5822747611,1997264.8624514844,2261303.2772675706,2329594.6362410514,2399948.394255531,{"$f":"SUMPRODUCT(AL289:AL293,AL295:AL299)*$D301/1000","v":2472426.8357620481},2547094.1262020618,2624016.3688133638,2703261.6631515278,2784900.1653787037,2869004.1503731408,2955648.0757144098,3044908.6476009851,3136864.888758535,3231598.2083990425,3329192.4742926941,3429734.0870163329,3533312.0564442268,3640018.0805488429,3749946.6265814174,3863195.0147041762,3979863.504148243,4100055.3819735199,4223877.0545091191,4351438.1415552944,4482851.5734302644,4618233.6909478586,4757704.3484144844,4901387.0197366029,5049408.9077326478,5201901.0567461737,5358998.4686599085,5520840.2224134374]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D1_Tolls_CarGR","v":1.7000000000000001E-2},null,{"$f":"$E311+GR!I$16","v":9.3000000000000013E-2},{"$f":"$E311+GR!J$16","v":0.11700000000000001},{"$f":"$E311+GR!K$16","v":0.11700000000000001},{"$f":"$E311+GR!L$16","v":0.11700000000000001},{"$f":"$E311+GR!M$16","v":0.11700000000000001},{"$f":"$E311+GR!N$16","v":0.11700000000000001},{"$f":"$E311+GR!O$16","v":0.11700000000000001},{"$f":"$E311+GR!P$16","v":0.11700000000000001},{"$f":"$E311+GR!Q$16","v":0.11700000000000001},{"$f":"$E311+GR!R$16","v":0.11700000000000001},{"$f":"$E311+GR!S$16","v":0.11700000000000001},{"$f":"$E311+GR!T$16","v":0.11700000000000001},{"$f":"$E311+GR!U$16","v":0.11700000000000001},{"$f":"$E311+GR!V$16","v":0.11700000000000001},{"$f":"$E311+GR!W$16","v":0.11700000000000001},{"$f":"$E311+GR!X$16","v":0.11700000000000001},{"$f":"$E311+GR!Y$16","v":0.11700000000000001},{"$f":"$E311+GR!Z$16","v":0.11700000000000001},{"$f":"$E311+GR!AA$16","v":0.11700000000000001},{"$f":"$E311+GR!AB$16","v":0.11700000000000001},{"$f":"$E311+GR!AC$16","v":0.11700000000000001},{"$f":"$E311+GR!AD$16","v":0.11700000000000001},{"$f":"$E311+GR!AE$16","v":0.11700000000000001},{"$f":"$E311+GR!AF$16","v":0.11700000000000001},{"$f":"$E311+GR!AG$16","v":0.11700000000000001},{"$f":"$E311+GR!AH$16","v":0.11700000000000001},{"$f":"$E311+GR!AI$16","v":0.11700000000000001},{"$f":"$E311+GR!AJ$16","v":0.11700000000000001},{"$f":"$E311+GR!AK$16","v":0.11700000000000001},{"$f":"$E311+GR!AL$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AM$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AN$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AO$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AP$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AQ$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AR$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AS$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AT$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AU$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AV$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AW$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AX$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AY$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!AZ$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BA$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BB$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BC$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BD$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BE$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BF$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BG$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BH$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BI$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BJ$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BK$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BL$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BM$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BN$16","v":1.7000000000000001E-2},{"$f":"$E311+GR!BO$16","v":1.7000000000000001E-2}]
[null,null,null,"LGV",{"$f":"D1_Tolls_LGVGR","v":1.7000000000000001E-2},null,{"$f":"$E312+GR!I$16","v":9.3000000000000013E-2},{"$f":"$E312+GR!J$16","v":0.11700000000000001},{"$f":"$E312+GR!K$16","v":0.11700000000000001},{"$f":"$E312+GR!L$16","v":0.11700000000000001},{"$f":"$E312+GR!M$16","v":0.11700000000000001},{"$f":"$E312+GR!N$16","v":0.11700000000000001},{"$f":"$E312+GR!O$16","v":0.11700000000000001},{"$f":"$E312+GR!P$16","v":0.11700000000000001},{"$f":"$E312+GR!Q$16","v":0.11700000000000001},{"$f":"$E312+GR!R$16","v":0.11700000000000001},{"$f":"$E312+GR!S$16","v":0.11700000000000001},{"$f":"$E312+GR!T$16","v":0.11700000000000001},{"$f":"$E312+GR!U$16","v":0.11700000000000001},{"$f":"$E312+GR!V$16","v":0.11700000000000001},{"$f":"$E312+GR!W$16","v":0.11700000000000001},{"$f":"$E312+GR!X$16","v":0.11700000000000001},{"$f":"$E312+GR!Y$16","v":0.11700000000000001},{"$f":"$E312+GR!Z$16","v":0.11700000000000001},{"$f":"$E312+GR!AA$16","v":0.11700000000000001},{"$f":"$E312+GR!AB$16","v":0.11700000000000001},{"$f":"$E312+GR!AC$16","v":0.11700000000000001},{"$f":"$E312+GR!AD$16","v":0.11700000000000001},{"$f":"$E312+GR!AE$16","v":0.11700000000000001},{"$f":"$E312+GR!AF$16","v":0.11700000000000001},{"$f":"$E312+GR!AG$16","v":0.11700000000000001},{"$f":"$E312+GR!AH$16","v":0.11700000000000001},{"$f":"$E312+GR!AI$16","v":0.11700000000000001},{"$f":"$E312+GR!AJ$16","v":0.11700000000000001},{"$f":"$E312+GR!AK$16","v":0.11700000000000001},{"$f":"$E312+GR!AL$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AM$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AN$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AO$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AP$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AQ$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AR$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AS$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AT$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AU$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AV$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AW$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AX$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AY$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!AZ$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BA$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BB$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BC$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BD$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BE$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BF$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BG$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BH$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BI$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BJ$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BK$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BL$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BM$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BN$16","v":1.7000000000000001E-2},{"$f":"$E312+GR!BO$16","v":1.7000000000000001E-2}]
[null,null,null,"OGV1",{"$f":"D1_Tolls_OGV1GR","v":2.7E-2},null,{"$f":"$E313+GR!I$16","v":0.10300000000000001},{"$f":"$E313+GR!J$16","v":0.127},{"$f":"$E313+GR!K$16","v":0.127},{"$f":"$E313+GR!L$16","v":0.127},{"$f":"$E313+GR!M$16","v":0.127},{"$f":"$E313+GR!N$16","v":0.127},{"$f":"$E313+GR!O$16","v":0.127},{"$f":"$E313+GR!P$16","v":0.127},{"$f":"$E313+GR!Q$16","v":0.127},{"$f":"$E313+GR!R$16","v":0.127},{"$f":"$E313+GR!S$16","v":0.127},{"$f":"$E313+GR!T$16","v":0.127},{"$f":"$E313+GR!U$16","v":0.127},{"$f":"$E313+GR!V$16","v":0.127},{"$f":"$E313+GR!W$16","v":0.127},{"$f":"$E313+GR!X$16","v":0.127},{"$f":"$E313+GR!Y$16","v":0.127},{"$f":"$E313+GR!Z$16","v":0.127},{"$f":"$E313+GR!AA$16","v":0.127},{"$f":"$E313+GR!AB$16","v":0.127},{"$f":"$E313+GR!AC$16","v":0.127},{"$f":"$E313+GR!AD$16","v":0.127},{"$f":"$E313+GR!AE$16","v":0.127},{"$f":"$E313+GR!AF$16","v":0.127},{"$f":"$E313+GR!AG$16","v":0.127},{"$f":"$E313+GR!AH$16","v":0.127},{"$f":"$E313+GR!AI$16","v":0.127},{"$f":"$E313+GR!AJ$16","v":0.127},{"$f":"$E313+GR!AK$16","v":0.127},{"$f":"$E313+GR!AL$16","v":2.7E-2},{"$f":"$E313+GR!AM$16","v":2.7E-2},{"$f":"$E313+GR!AN$16","v":2.7E-2},{"$f":"$E313+GR!AO$16","v":2.7E-2},{"$f":"$E313+GR!AP$16","v":2.7E-2},{"$f":"$E313+GR!AQ$16","v":2.7E-2},{"$f":"$E313+GR!AR$16","v":2.7E-2},{"$f":"$E313+GR!AS$16","v":2.7E-2},{"$f":"$E313+GR!AT$16","v":2.7E-2},{"$f":"$E313+GR!AU$16","v":2.7E-2},{"$f":"$E313+GR!AV$16","v":2.7E-2},{"$f":"$E313+GR!AW$16","v":2.7E-2},{"$f":"$E313+GR!AX$16","v":2.7E-2},{"$f":"$E313+GR!AY$16","v":2.7E-2},{"$f":"$E313+GR!AZ$16","v":2.7E-2},{"$f":"$E313+GR!BA$16","v":2.7E-2},{"$f":"$E313+GR!BB$16","v":2.7E-2},{"$f":"$E313+GR!BC$16","v":2.7E-2},{"$f":"$E313+GR!BD$16","v":2.7E-2},{"$f":"$E313+GR!BE$16","v":2.7E-2},{"$f":"$E313+GR!BF$16","v":2.7E-2},{"$f":"$E313+GR!BG$16","v":2.7E-2},{"$f":"$E313+GR!BH$16","v":2.7E-2},{"$f":"$E313+GR!BI$16","v":2.7E-2},{"$f":"$E313+GR!BJ$16","v":2.7E-2},{"$f":"$E313+GR!BK$16","v":2.7E-2},{"$f":"$E313+GR!BL$16","v":2.7E-2},{"$f":"$E313+GR!BM$16","v":2.7E-2},{"$f":"$E313+GR!BN$16","v":2.7E-2},{"$f":"$E313+GR!BO$16","v":2.7E-2}]
[null,null,null,"OGV2",{"$f":"D1_Tolls_OGV2GR","v":1.0999999999999999E-2},null,{"$f":"$E314+GR!I$16","v":8.7000000000000008E-2},{"$f":"$E314+GR!J$16","v":0.111},{"$f":"$E314+GR!K$16","v":0.111},{"$f":"$E314+GR!L$16","v":0.111},{"$f":"$E314+GR!M$16","v":0.111},{"$f":"$E314+GR!N$16","v":0.111},{"$f":"$E314+GR!O$16","v":0.111},{"$f":"$E314+GR!P$16","v":0.111},{"$f":"$E314+GR!Q$16","v":0.111},{"$f":"$E314+GR!R$16","v":0.111},{"$f":"$E314+GR!S$16","v":0.111},{"$f":"$E314+GR!T$16","v":0.111},{"$f":"$E314+GR!U$16","v":0.111},{"$f":"$E314+GR!V$16","v":0.111},{"$f":"$E314+GR!W$16","v":0.111},{"$f":"$E314+GR!X$16","v":0.111},{"$f":"$E314+GR!Y$16","v":0.111},{"$f":"$E314+GR!Z$16","v":0.111},{"$f":"$E314+GR!AA$16","v":0.111},{"$f":"$E314+GR!AB$16","v":0.111},{"$f":"$E314+GR!AC$16","v":0.111},{"$f":"$E314+GR!AD$16","v":0.111},{"$f":"$E314+GR!AE$16","v":0.111},{"$f":"$E314+GR!AF$16","v":0.111},{"$f":"$E314+GR!AG$16","v":0.111},{"$f":"$E314+GR!AH$16","v":0.111},{"$f":"$E314+GR!AI$16","v":0.111},{"$f":"$E314+GR!AJ$16","v":0.111},{"$f":"$E314+GR!AK$16","v":0.111},{"$f":"$E314+GR!AL$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AM$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AN$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AO$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AP$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AQ$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AR$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AS$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AT$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AU$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AV$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AW$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AX$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AY$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!AZ$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BA$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BB$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BC$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BD$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BE$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BF$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BG$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BH$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BI$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BJ$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BK$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BL$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BM$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BN$16","v":1.0999999999999999E-2},{"$f":"$E314+GR!BO$16","v":1.0999999999999999E-2}]
[null,null,null,"PSV",{"$f":"D1_Tolls_PSVGR","v":0.01},null,{"$f":"$E315+GR!I$16","v":8.6000000000000007E-2},{"$f":"$E315+GR!J$16","v":0.11},{"$f":"$E315+GR!K$16","v":0.11},{"$f":"$E315+GR!L$16","v":0.11},{"$f":"$E315+GR!M$16","v":0.11},{"$f":"$E315+GR!N$16","v":0.11},{"$f":"$E315+GR!O$16","v":0.11},{"$f":"$E315+GR!P$16","v":0.11},{"$f":"$E315+GR!Q$16","v":0.11},{"$f":"$E315+GR!R$16","v":0.11},{"$f":"$E315+GR!S$16","v":0.11},{"$f":"$E315+GR!T$16","v":0.11},{"$f":"$E315+GR!U$16","v":0.11},{"$f":"$E315+GR!V$16","v":0.11},{"$f":"$E315+GR!W$16","v":0.11},{"$f":"$E315+GR!X$16","v":0.11},{"$f":"$E315+GR!Y$16","v":0.11},{"$f":"$E315+GR!Z$16","v":0.11},{"$f":"$E315+GR!AA$16","v":0.11},{"$f":"$E315+GR!AB$16","v":0.11},{"$f":"$E315+GR!AC$16","v":0.11},{"$f":"$E315+GR!AD$16","v":0.11},{"$f":"$E315+GR!AE$16","v":0.11},{"$f":"$E315+GR!AF$16","v":0.11},{"$f":"$E315+GR!AG$16","v":0.11},{"$f":"$E315+GR!AH$16","v":0.11},{"$f":"$E315+GR!AI$16","v":0.11},{"$f":"$E315+GR!AJ$16","v":0.11},{"$f":"$E315+GR!AK$16","v":0.11},{"$f":"$E315+GR!AL$16","v":0.01},{"$f":"$E315+GR!AM$16","v":0.01},{"$f":"$E315+GR!AN$16","v":0.01},{"$f":"$E315+GR!AO$16","v":0.01},{"$f":"$E315+GR!AP$16","v":0.01},{"$f":"$E315+GR!AQ$16","v":0.01},{"$f":"$E315+GR!AR$16","v":0.01},{"$f":"$E315+GR!AS$16","v":0.01},{"$f":"$E315+GR!AT$16","v":0.01},{"$f":"$E315+GR!AU$16","v":0.01},{"$f":"$E315+GR!AV$16","v":0.01},{"$f":"$E315+GR!AW$16","v":0.01},{"$f":"$E315+GR!AX$16","v":0.01},{"$f":"$E315+GR!AY$16","v":0.01},{"$f":"$E315+GR!AZ$16","v":0.01},{"$f":"$E315+GR!BA$16","v":0.01},{"$f":"$E315+GR!BB$16","v":0.01},{"$f":"$E315+GR!BC$16","v":0.01},{"$f":"$E315+GR!BD$16","v":0.01},{"$f":"$E315+GR!BE$16","v":0.01},{"$f":"$E315+GR!BF$16","v":0.01},{"$f":"$E315+GR!BG$16","v":0.01},{"$f":"$E315+GR!BH$16","v":0.01},{"$f":"$E315+GR!BI$16","v":0.01},{"$f":"$E315+GR!BJ$16","v":0.01},{"$f":"$E315+GR!BK$16","v":0.01},{"$f":"$E315+GR!BL$16","v":0.01},{"$f":"$E315+GR!BM$16","v":0.01},{"$f":"$E315+GR!BN$16","v":0.01},{"$f":"$E315+GR!BO$16","v":0.01}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D1_Tolls_CarCount","v":8793.07},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":9249.1833620429061},{"$f":"IFERROR(F317*(1+G311),0)","v":10109.357414712897},{"$f":"IFERROR(G317*(1+H311),0)","v":11292.152232234306},12613.334043405719,14089.094126484188,15737.518139282838,17578.80776157893,19635.528269683666,21932.885077236653,24499.032631273341,27365.419449132321,30567.173524680802,34143.532827068455,38138.326167835461,42600.510329472207,47584.770038020455,53152.188132468851,59370.994143967706,66317.400458811928,74076.536312492928,82743.491061054607,92424.479515197992,103238.14361847616,115317.00642183787,128809.0961731929,143879.76042545648,160713.69239523489,179517.19440547738,200520.70615091824,223981.62877057568,227789.31645967544,231661.73483948989,235599.9843317612,239605.18406540112,243678.47219451293,247821.00622181961,252033.96332759052,256318.54070415953,260675.95589613021,265107.44714636437,269614.27374785254,274197.71640156599,278859.07758039259,283599.68189925922,288420.87649154657,293324.03139190283,298310.53992556513,303381.81910429971,308539.31002907275,313784.47829956695,319118.81443065958,324543.83427598077,330061.07945867244,335672.11780946981,341378.54381223075,347181.97905703867,353084.07270100829,359086.5019369254,365190.97246985312,371399.21900184057]
[null,null,null,"LGV",{"$f":"D1_Tolls_LGVCount","v":355.47},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":373.90890891410987},{"$f":"IFERROR(F318*(1+G312),0)","v":408.68243744312207},456.49828262396733,509.90858169097152,569.56788574881523,636.20732838142658,710.64358580205351,793.78888534089378,886.66218492577832,990.40166056209432,1106.2786548478593,1235.7132574650589,1380.2917085884708,1541.7858384933218,1722.1747815970405,1923.6692310438941,2148.7385310760296,2400.1409392119249,2680.9574290997202,2994.6294483043876,3345.001093756001,3736.3662217254532,4173.5210696673312,4661.8230348184088,5207.2563298921623,5816.5053204895448,6497.0364429868214,7257.1897068162798,8106.2809025137849,9054.715768107897,9208.6459361657307,9365.192917080547,9524.4011966709149,9686.3160170143201,9850.9833893035629,10018.450106921722,10188.763758739391,10361.97274263796,10538.126279262804,10717.27442601027,10899.468091252444,11084.759048803735,11273.199952633397,11464.844351828164,11659.746705809241,11857.962399807997,12059.547760604732,12264.56007253501,12473.057593768104,12685.09957286216,12900.746265600816,13120.058952116029,13343.099954302001,13569.932653525133,13800.621508635058,14035.232074281854,14273.831019544645,14516.486146876903,14763.266411373808,15014.241940367161]
[null,null,null,"OGV1",{"$f":"D1_Tolls_OGV1Count","v":1777.3500000000001},1925.2373980300497,{"$f":"IFERROR(F319*(1+G313),0)","v":2123.5368500271447},2393.2260299805921,2697.1657357881272,3039.7057842332192,3425.7484188308381,3860.8184680223544,4351.1424134611934,4903.7374999707654,5526.5121624670528,6228.3792071003681,7019.3833664021149,7910.8450539351834,8915.5223757849508,10047.793717509639,11323.863519633363,12761.9941866268,14382.767448328404,16209.378914266112,18267.970036377908,20588.002230997903,23202.678514334635,26149.418685655135,29470.394858733336,33213.135005792472,37431.203151528112,42184.965951772181,47542.456627647247,53580.348619358447,60385.052894016968,62015.449322155422,63689.86645385361,65409.492848107649,67175.549155006549,68989.28898219172,70851.99978471089,72765.003778898084,74729.658880928328,76747.359670713384,78819.53838182264,80947.665918131839,83133.252897921397,85377.85072616527,87683.052695771723,90050.495118557548,92481.858486758589,94978.868665901056,97543.298119880375,100176.96716911714,102881.74528268329,105659.55240531573,108512.36032025925,111442.19404890624,114451.1332882267,117541.31388700882,120714.92936195804,123974.2324547309,127321.53673100861,130759.21822274584,134289.71711475996]
[null,null,null,"OGV2",{"$f":"D1_Tolls_OGV2Count","v":1244.145},1285.6550655919948,{"$f":"IFERROR(F320*(1+G314),0)","v":1397.5070562984984},1552.6303395476316,1724.9723072374186,1916.4442333407721,2129.1695432415977,2365.5073625414152,2628.0786797835121,2919.7954132394821,3243.8927041090647,3603.9647942651709,4004.004886428605,4448.4494288221804,4942.2273154214427,5490.8145474332223,6100.2949621983098,6777.4277030023222,7529.7221780355803,8365.5213397975294,9294.0942085150546,10325.738665660225,11471.89565754851,12745.276075536394,14160.001719920934,15731.761910832158,17477.987482934528,19418.044093540262,21573.446987923231,23968.099603582708,26628.558659580387,26921.472804835768,27217.609005688959,27517.002704751536,27819.689734503801,28125.70632158334,28435.089091120753,28747.875071123079,29064.101696905429,29383.806815571385,29707.028690542666,30033.806006138631,30364.177872206154,30698.183828800418,31035.86385091722,31377.258353277306,31722.408195163353,32071.354685310147,32424.139586848556,32780.805122303886,33141.393978649226,33505.949312414363,33874.514754850919,34247.134417154273,34623.852895742966,35004.715277596137,35389.76714564969,35779.054584251833,36172.6241846786,36570.523050710064,36972.79880426787]
[null,null,null,"PSV",{"$f":"D1_Tolls_PSVCount","v":122},125.69672199999999,{"$f":"IFERROR(F321*(1+G315),0)","v":136.506640092},151.52237050212,168.18983125735321,186.69071269566209,207.22669109218492,230.02162711232529,255.3240060946811,283.40964676509606,314.58470790925662,349.18902577927486,387.59981861499512,430.23579866264464,477.56173651553559,530.09352753224459,588.4038155607916,653.12823527247872,724.97234115245146,804.7192986792212,893.23842153393559,991.49464790266859,1100.5590591719622,1221.6205556808782,1355.9988168057748,1505.1586866544101,1670.7261421863952,1854.5060178268989,2058.5016797878579,2284.9368645645227,2536.2799196666206,2561.642718863287,2587.2591460519197,2613.131737512439,2639.2630548875636,2665.6556854364394,2692.3122422908036,2719.2353647137115,2746.4277183608488,2773.8919955444571,2801.6309154999017,{"$f":"IFERROR(AS321*(1+AT315),0)","v":2829.6472246549006},2857.9436969014496,2886.5231338704639,2915.3883652091686,2944.5422488612603,2973.9876713498729,3003.7275480633716,3033.7648235440051,3064.1024717794453,3094.7434964972399,3125.6909314622121,3156.9478407768343,3188.5173191846025,3220.4024923764487,3252.606517300213,3285.1325824732153,3317.9839082979474,3351.1637473809269,3384.6753848547364,3418.5221387032839]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D1_Tolls_CarCharge","v":1.5},{"$f":"IFERROR(E323*(1+D1_Tolls_CarChargeGR)^$D$309,0)","v":1.5685175624999994},{"$f":"IFERROR(F323*(1+D1_Tolls_CarChargeGR),0)","v":1.5920453259374991},1.6159260058265614,1.6401648959139596,1.6647673693526688,1.6897388798929587,1.7150849630913529,1.7408112375377232,1.7669234061007888,1.7934272571923005,1.8203286660501847,1.8476335960409374,1.8753480999815513,1.9034783214812743,1.9320304963034931,1.9610109537480453,1.9904261180542659,2.0202825098250798,2.050586747472456,2.0813455486845425,2.1125657319148106,2.1442542178935327,2.1764180311619352,2.2090643016293638,2.2422002661538043,2.2758332701461113,2.3099707691983027,2.344620330736277,2.3797896356973207,2.4154864802327802,2.4517187774362719,2.4884945590978158,2.5258219774842829,{"$f":"IFERROR(AL323*(1+D1_Tolls_CarChargeGR),0)","v":2.5637093071465471},2.6021649467537449,2.6411974209550508,2.6808153822693765,2.7210276130034168,2.7618430271984677,2.8032706726064447,2.8453197326955411,2.8879995286859739,2.9313195216162633,2.975289314440507,3.0199186541571144,3.0652174339694707,3.1111956954790125,3.1578636309111974,3.205231585374865,3.2533100591554875,3.3021097100428194,3.3516413556934612,3.4019159760288629,3.4529447156692954,3.5047388864043345,3.5573099697003991,3.6106696192459049,3.6648296635345932,3.7198021084876118,3.7755991401149256]
[null,null,null,"LGV",{"$f":"D1_Tolls_LGVCharge","v":1.5},{"$f":"IFERROR(E324*(1+D1_Tolls_LGVChargeGR)^$D$309,0)","v":1.5685175624999994},{"$f":"IFERROR(F324*(1+D1_Tolls_LGVChargeGR),0)","v":1.5920453259374991},1.6159260058265614,1.6401648959139596,1.6647673693526688,1.6897388798929587,1.7150849630913529,1.7408112375377232,1.7669234061007888,1.7934272571923005,1.8203286660501847,1.8476335960409374,1.8753480999815513,1.9034783214812743,1.9320304963034931,1.9610109537480453,1.9904261180542659,2.0202825098250798,2.050586747472456,2.0813455486845425,2.1125657319148106,2.1442542178935327,2.1764180311619352,2.2090643016293638,2.2422002661538043,2.2758332701461113,2.3099707691983027,2.344620330736277,2.3797896356973207,2.4154864802327802,2.4517187774362719,2.4884945590978158,2.5258219774842829,{"$f":"IFERROR(AL324*(1+D1_Tolls_LGVChargeGR),0)","v":2.5637093071465471},2.6021649467537449,2.6411974209550508,2.6808153822693765,2.7210276130034168,2.7618430271984677,2.8032706726064447,2.8453197326955411,2.8879995286859739,2.9313195216162633,2.975289314440507,3.0199186541571144,3.0652174339694707,3.1111956954790125,3.1578636309111974,3.205231585374865,3.2533100591554875,3.3021097100428194,3.3516413556934612,3.4019159760288629,3.4529447156692954,3.5047388864043345,3.5573099697003991,3.6106696192459049,3.6648296635345932,3.7198021084876118,3.7755991401149256]
[null,null,null,"OGV1",{"$f":"D1_Tolls_OGV1Charge","v":4},{"$f":"IFERROR(E325*(1+D1_Tolls_OGV1ChargeGR)^$D$309,0)","v":4.1827134999999984},{"$f":"IFERROR(F325*(1+D1_Tolls_OGV1ChargeGR),0)","v":4.2454542024999977},4.3091360155374971,4.3737730557705587,4.4393796516071165,4.5059703463812228,4.5735599015769406,4.6421633001005942,4.7117957496021026,4.7824726858461339,4.8542097761338256,4.9270229227758326,5.0009282666174695,5.0759421906167308,5.152081323475981,5.2293625433281203,5.3078029814780416,5.3874200262002114,5.4682313265932141,5.5502547964921121,5.6335086184394934,5.7180112477160856,5.8037814164318267,5.8908381376783039,5.9792007097434778,6.0688887203896291,6.1599220511954726,6.2523208819634037,6.3461056951928541,6.4412972806207467,6.5379167398300568,6.6359854909275073,6.7355252732914197,{"$f":"IFERROR(AL325*(1+D1_Tolls_OGV1ChargeGR),0)","v":6.8365581523907899},6.9391065246766512,7.0431931225468007,7.148841019385002,7.2560736346757766,7.3649147391959122,7.4753884602838498,7.5875192871881065,7.7013320764959277,7.8168520576433655,7.9341048385080155,8.0531164110856341,8.173913157251917,8.2965218546106954,8.4209696824298543,8.5472842276663012,8.6754934910812942,8.8056258934475125,8.937710281849224,9.0717759360769623,9.2078525751181157,9.3459703637448861,9.4861599192010591,9.6284523179890744,9.7728791027589104,9.9194722893002929,10.068264373639796]
[null,null,null,"OGV2",{"$f":"D1_Tolls_OGV2Charge","v":12},{"$f":"IFERROR(E326*(1+D1_Tolls_OGV2ChargeGR)^$D$309,0)","v":12.548140499999995},{"$f":"IFERROR(F326*(1+D1_Tolls_OGV2ChargeGR),0)","v":12.736362607499993},12.927408046612491,13.121319167311677,13.31813895482135,13.517911039143669,13.720679704730824,13.926489900301785,14.13538724880631,14.347418057538404,14.562629328401478,14.781068768327499,15.00278479985241,15.227826571850194,15.456243970427945,15.688087629984363,15.923408944434128,16.162260078600639,16.404693979779648,16.65076438947634,16.900525855318485,17.154033743148261,17.411344249295482,17.672514413034911,17.937602129230434,18.20666616116889,18.479766153586421,18.756962645890216,19.038317085578566,19.323891841862242,19.613750219490175,19.907956472782526,20.206575819874264,{"$f":"IFERROR(AL326*(1+D1_Tolls_OGV2ChargeGR),0)","v":20.509674457172377},20.817319574029959,21.129579367640407,21.446523058155012,21.768220904027334,22.094744217587742,22.426165380851558,22.762557861564328,23.103996229487791,23.450556172930106,23.802314515524056,24.159349233256915,24.521739471755765,24.8895655638321,25.262909047289579,25.64185268299892,26.0264804732439,26.416877680342555,26.81313084554769,27.215327808230903,27.623557725354363,28.037911091234676,28.458479757603193,28.885356953967239,29.318637308276745,29.758416867900895,30.204793120919405]
[null,null,null,"PSV",{"$f":"D1_Tolls_PSVCharge","v":20},{"$f":"IFERROR(E327*(1+D1_Tolls_PSVChargeGR)^$D$309,0)","v":20.913567499999992},{"$f":"IFERROR(F327*(1+D1_Tolls_PSVChargeGR),0)","v":21.22727101249999},21.545680077687489,21.868865278852798,22.196898258035588,22.52985173190612,22.867799507884712,23.210816500502979,23.558978748010521,23.912363429230677,24.271048880669134,24.635114613879168,25.004641333087353,25.379710953083659,25.76040661737991,26.146812716640607,26.539014907390214,26.937100131001063,27.341156632966076,27.751273982460564,28.167543092197469,28.590056238580427,29.018907082159132,29.454190688391517,29.896003548717388,30.344443601948146,30.799610255977367,31.261604409817025,31.730528475964277,32.206486403103739,32.68958369915029,33.179927454637543,33.677626366457105,{"$f":"IFERROR(AL327*(1+D1_Tolls_PSVChargeGR),0)","v":34.18279076195396},34.695532623383265,35.21596561273401,35.744205096925015,36.280368173378889,36.824573695979566,37.376942301419255,37.937596435940542,38.506660382479645,39.084260288216832,39.670524192540078,40.265582055428176,40.869565786259592,41.482609273053484,42.104848412149281,42.736421138331515,43.377467455406482,44.028129467237576,44.688551409246138,45.358879680384824,46.039262875590595,46.729851818724448,47.430799596005308,48.142261589945385,48.864395513794562,49.597361446501473,50.341321868198989]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":15296.439332465914},16956.949061323281,19211.346067976978,21766.083564242632,24661.259877924189,27942.338632867271,31660.868264261877,35875.298247315688,40651.905069507848,46065.842736376937,52202.334598770285,59158.025558010355,67042.516281247023,75980.103984084097,86111.757658799368,97597.359397976004,110618.2477463243,125380.10387742131,142116.22691604245,161091.2510004706,182605.36380466347,206999.09433336544,234658.7469959119,266022.56940631464,301587.75321839983,341918.38077870023,387654.44568628568,439522.09273761261,498345.24248977238,565058.78812004952,583370.1107662319,602297.91507423646,{"$f":"SUMPRODUCT(AL317:AL321,AL323:AL327)*$D329/1000","v":621863.75978138181},642089.98502203682,662999.74157014361,684617.02120638127,706966.68825420435,730074.5123307585,753967.20236052375,778672.4419014476,804218.92583532934,830636.39847629436,857955.6931533576,886208.77332532126,915428.77528860222,945650.0525410074,976908.2218670242,1009240.2112128192,1042684.3094219003,1077280.2179052329,1113069.104322603,1150093.6583550917,1188398.1496517649,1228028.4880370288,1269032.2860685943,1311458.9240396263,1355359.6175224436,1400787.4875550582,1447797.6335759589,1496447.2092167959]

{"sheet":"D2 Traffic","index":14,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[316,1,320,2],[322,1,326,2],[280,0,280,2],[282,1,286,2],[288,1,292,2],[294,1,298,2],[300,1,300,2],[269,1,273,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[224,1,228,2],[254,1,258,2],[263,1,267,2],[137,1,141,2],[149,1,153,2],[155,1,159,2],[10,1,14,2],[132,1,132,3],[133,1,133,3],[143,1,147,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[113,1,117,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[0,2,0,3],[4,1,8,2],[16,1,20,2],[22,1,26,2],[71,1,75,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[52,1,56,2],[58,1,62,2],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[185,1,189,2],[191,1,195,2],[230,1,234,2],[236,1,240,2],[242,1,246,2],[248,1,252,2],[197,1,201,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars",null,105716,107609.8616152436,108898.76315221995,110189.05301499637,111480.7178882219,112773.74472330602,114068.12073034655,115225.45211203479,116383.84121462511,117543.27941675649,118703.75824408786,119865.26936550543,121128.72715291621,122393.38414592628,123659.23019686369,124926.25533764806,126194.44977498423,127268.03807821039,128342.45032352176,129417.68086313823,130493.72413038992,131570.57463795229,132499.7203887534,133429.45884237203,134359.7866176065,135290.70037371933,136222.19680970305,137049.63630416646,137877.53020075598,138705.87626585565]
[null,null,null,"LGV",null,20996,21411.104596772439,21569.140199049041,21727.281136574718,21885.526781652636,22043.876514430576,22202.329722752274,22438.848870846075,22675.594877781463,22912.56580382563,23149.759743930059,23387.174826792721,23738.951133595103,24091.201971199484,24443.921655195005,24797.104643035811,25150.745528707175,25507.631779469433,25864.972546631616,26222.762686018803,26580.997174841224,26939.671107376107,27241.580003591367,27543.793383907978,27846.308512189233,28149.122703691828,28452.233323606881,28693.045631001201,28934.041812049021,29175.220612745077]
[null,null,null,"OGV1",null,3767.94,3766.7212826218142,3765.2252030365339,3763.7291774905966,3762.2332060015769,3760.73728858706,3759.241425264644,3762.4444796561665,3765.6477819607771,3768.8513320059151,3772.055129619273,3775.2591746287985,3788.0550710503007,3800.8548981351523,3813.6586450497875,3826.4663010234831,3839.2778553478029,3853.9036449000268,3868.5344821688377,3883.1703515293489,3897.8112374584325,3912.4571245337061,3926.5912165262948,3940.729935200246,3954.8732669694705,3969.0211983318268,3983.1737158683354,3995.9597370635493,4008.7494786053408,4021.5429307793975]
[null,null,null,"OGV2",null,7650.06,7647.5856344139875,7644.5481394984181,7641.5107542990909,7638.4734788516871,7635.4363131919108,7632.3992573554897,7638.9024283928238,7645.4061027688504,7651.9102801332219,7658.4149601361014,7664.9201424281673,7690.899689708187,7716.8872174259168,7742.8827035859331,7768.8861263204062,7794.8974638879645,7824.5922487364178,7854.2972819791557,7884.0125318929213,7913.73796696106,7943.4735558714638,7972.1700456745984,8000.8759290429234,8029.5911783925603,8058.3157663100719,8087.0496655508623,8113.0091631290243,8138.976214138117,8164.9507988551413]
[null,null,null,"PSV",null,368,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132,359.19333043911132]
[]
[null,"Motorway Rural",null,"Cars",null,951450,968494.86202489235,980095.04901036434,991707.73100683233,1003332.7881753825,1014970.103077959,1026619.5606047169,1037035.6087252216,1047461.1763938767,1057896.186017944,1068340.5613278726,1078794.2273431658,1090165.419138466,1101547.4038522223,1112940.0901548101,1124343.3883329413,1135757.2102464028,1145419.5659078404,1155089.3370948082,1164766.4729769654,1174450.9234539659,1184142.6391395784,1192505.0036312325,1200872.7024818838,1209245.705260525,1217623.9819003297,1226007.5026920424,1233454.5051042337,1240905.5971613498,1248360.7587607203]
[null,null,null,"LGV",null,188964,192699.94137095191,194122.26179144133,195545.53022917241,196969.74103487367,198394.88862987515,199820.96750477044,201949.63983761464,204080.35390003314,206213.09223443066,208347.83769537052,210484.57344113447,213650.5602023559,216820.81774079532,219995.29489675502,223173.94178732228,226356.7097583646,229568.68601522493,232784.75291968457,236004.86417416926,239228.97457357109,242457.03996638503,245174.22003232234,247894.14045517179,250616.77660970311,253342.10433322648,256070.09991246197,258237.41067901088,260406.37630844125,262576.98551470577]
[null,null,null,"OGV1",null,33913.769999999997,33902.800796440817,33889.335162976138,33875.870015898683,33862.405355366624,33848.941181538241,33835.477494571918,33864.306947782854,33893.138632363567,33921.972546760902,33950.808689423997,33979.647058804258,34094.81797134073,34210.024262257095,34325.265834044636,34440.54258976024,34555.854433021406,34687.495505581617,34819.182010685698,34950.913807700097,35082.690756907126,35214.512719495913,35341.728212575821,35468.985348624454,35596.284005358677,35723.624061250957,35851.005395522232,35966.087424967925,36081.202939813636,36196.351852624612]
[null,null,null,"OGV2",null,68855.23,68832.959192773793,68805.619876345503,68778.28154743067,68750.944206350425,68723.607853426132,68696.272488979361,68754.805015195496,68813.342071768449,68871.883655544865,68930.429763376,68988.980392117752,69222.812244843313,69456.715926400793,69690.691238817919,69924.737985270811,70158.855970073782,70426.127238605128,70693.490748967946,70960.94621563355,71228.493354932682,71496.13188503719,71754.417886138806,72012.78843508604,72271.243283607037,72529.782184964075,72788.404893939092,73022.056287056112,73255.77566568226,73489.562852298477]
[null,null,null,"PSV",null,3315,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463,3235.6681804501463]
[]
[null,"A Urban",null,"Cars",null,164505,167452.04401429914,169457.70774864679,171465.53186113716,173475.49563171089,175487.5787554151,177501.76132984285,179302.68833185412,181105.26125668685,182909.46668861411,184715.29144068708,186522.72254883338,188488.7931844799,190456.72990773013,192426.5169277598,194398.13873320774,196371.58008469653,198042.19421900183,199714.09049217662,201387.26011569257,203061.69442723706,204737.38488796717,206183.23151227698,207630.0004433048,209077.68641955196,210526.28424248649,211975.78877540014,213263.36997443062,214551.65827003826,215840.65018648628]
[null,null,null,"LGV",null,30369,30969.414912334829,31198.000509855221,31426.738466214396,31655.627873500129,31884.667835146789,32113.85746572031,32455.963105292638,32798.396877659798,33141.155977156617,33484.237648285947,33827.63918436216,34336.454895034738,34845.956975774287,35356.137204544524,35866.987564505347,36378.500236297768,36894.707063760092,37411.571312090644,37929.085540660351,38447.24248441383,38966.035047623576,39402.721619787852,39839.848603348291,40277.41204070652,40715.408048600519,41153.832815994319,41502.148160024517,41850.729462284049,42199.574908956682]
[null,null,null,"OGV1",null,5237.79,5236.0958685392316,5234.0161775964389,5231.9365617734011,5229.85702109455,5227.7775555843291,5225.6981652672011,5230.1507112900599,5234.6036019353633,5239.0568369632365,5243.5104161341551,5247.9643392089502,5265.751835378629,5283.5447955390255,5301.343204630467,5319.1470476806389,5336.9563098038107,5357.2875290532538,5377.6257651021824,5397.9709962305433,5418.3232008597279,5438.6823575511817,5458.3300710757767,5477.9842161214074,5497.6447738021361,5517.3117253487198,5536.9850521075205,5554.7588207864474,5572.5377610960559,5590.3218595325352]
[null,null,null,"OGV2",null,2353.21,2352.4488684741477,2351.5145145723136,2350.5801944199343,2349.6459080279865,2348.7116554074528,2347.7774365693226,2349.7778557969841,2351.7784298550187,2353.7791586356575,2355.7800420312878,2357.7810799344561,2365.7725637208337,2373.7665023436207,2381.7628890368765,2389.7617170739099,2397.7629797669297,2406.8972956616062,2416.0347640314153,2425.1753751180704,2434.319119226835,2443.4659867258938,2452.2932203383925,2461.123343474836,2469.9563476502353,2478.7922244320343,2487.6309654396109,2495.6162818026073,2503.6039216518511,2511.5938789204147]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,566391,576453.03783638088,583357.52777168574,590269.45480070065,597188.74759469798,604115.33625395363,611049.15226450539,617248.83676129382,623454.18734126468,629665.15782082803,635881.70280396193,642103.77766189538,648871.96850238787,655646.58334250608,662427.56782239582,669214.86854425422,676008.43304658122,681759.51598164788,687515.01267499756,693274.8928721539,699039.12675313815,704807.6849230153,709785.00654207973,714765.50319858547,719749.15677984315,724735.94938992604,729725.86334573501,734158.35682774195,738593.28448708216,743030.63435854483]
[null,null,null,"LGV",null,122609,125012.83930122422,125935.56046500086,126858.89664882494,127782.84418776821,128707.39946270459,129632.55889944237,131013.52129298325,132395.80824536597,133779.40843108864,135164.31072716022,136550.50420762505,138604.41762033585,140661.10167211507,142720.52317344001,144782.64976309409,146847.44987702381,148931.19867726479,151017.60125865036,153106.62758592895,155198.24833257945,157292.43485559893,159055.18783060694,160819.71859441884,162586.01117157598,164354.04988668975,166123.81935592333,167529.84818316007,168936.95059197652,170345.11926062254]
[null,null,null,"OGV1",null,25172.58,25164.505997094631,25154.511070241504,25144.516504411476,25134.52229972195,25124.528456290413,25114.534974234426,25135.933765224443,25157.334212458692,25178.736314784343,25200.140071050249,25221.545480106965,25307.031606654924,25392.543992964092,25478.08256665818,25563.647255780721,25649.237988791381,25746.949165510832,25844.694064739808,25942.472582092418,26040.28461386259,26138.130057017319,26232.556327512022,26327.013507687094,26421.501506777327,26516.020234578362,26610.569601441413,26695.989754116468,26781.434761479926,26866.90455863293]
[null,null,null,"OGV2",null,18228.419999999998,18222.573308240939,18215.335602588675,18208.098158366931,18200.860975660718,18193.624054555126,18186.387395135273,18201.883071369426,18217.379946952846,18232.878021050732,18248.377292829493,18263.87776145677,18325.781508267362,18387.704270767106,18449.645996545583,18511.606633496387,18573.586129814452,18644.34249916302,18715.123288259863,18785.9284215152,18856.757823831536,18927.611420598754,18995.989064750087,19064.389091773417,19132.811435942203,19201.25603193606,19269.722814836889,19331.578787463652,19393.452758313055,19455.344680389368]
[null,null,null,"PSV",null,3254,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525,3176.7773324302525]
[]
[null,"B Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":2323116},{"$f":"SUM(G5:G63)","v":2362000.435464019},2386465.755238438,2410956.3789218636,2435472.0704622031,2460012.598454691,2484577.736002794,2508380.4021551684,2532204.8897306761,2556051.0193798426,2579918.6148392768,2603807.50285132,2631817.8531638556,2659856.8603174216,2687924.2539534527,2716019.7692057351,2744143.1465268848,2769110.7716929512,2794100.4098718157,2819111.875939759,2844144.9882474965,2869199.5685156481,2890752.3864485626,2912320.6946533229,2933904.3880535201,2955503.3631491414,2977117.5179788927,2995835.0159634748,3014563.5406380771,3033303.0321239894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN",null,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
[null,null,null,"No. of serious accidents TRN",null,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403,132.78459505380403]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":123352.7},125562.51633496027,127066.446531148,128571.9966688386,130079.15121126859,131587.89493293874,133098.21291019543,134448.62297798059,135800.26722724363,137153.13559831376,138507.2182030676,139862.50532050381,141336.74696238531,142812.38787446741,144289.41621613252,145767.82035631596,147247.58886789792,148500.2849204478,149753.9423741182,151008.55463890452,152264.11521944404,153520.61771295674,154604.77372581046,155689.62132265186,156775.15655819012,157861.37553434947,158948.27439941216,159913.75640524569,160879.76862154066,161846.30844204483,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":23807.899999999998},24278.597691441151,24457.798292290892,24637.118335466621,24816.557109206882,24996.113910645436,25175.788045642683,25443.983141180041,25712.435477744963,25981.142855824924,26250.103115236823,26519.314134063552,26918.202262026993,27317.628472571923,27717.586319999857,28118.069519476667,28519.071940984351,28923.754364756627,29328.952176269326,29734.659542411267,30140.870767713008,30547.580289450343,30889.922488450313,31232.609949740072,31575.639570744417,31919.008307164433,32262.71317132311,32535.776389708193,32809.048107119525,33082.526901608559,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":4208.8950000000004},4207.5336583970393,4205.8624954045054,4204.1913927754376,4202.5203505294685,4200.8493686862403,4199.1784472654108,4202.7563491463343,4206.3345279531532,4209.9129834931118,4213.4917155737376,4217.0707240028441,4231.3641003487992,4245.6618673563135,4259.9640129239915,4274.27052502063,4288.5813916846055,4304.9188101459949,4321.2618670488409,4337.6105449397073,4353.9648264788211,4370.3246944389484,4386.112872891139,4401.9062194765947,4417.7047190192698,4433.5083564368942,4449.3171167400906,4463.5994621804184,4477.8859633525553,4492.1766094053382,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":6061.0050000000001},6059.0446046320358,6056.6380520205857,6054.2315863353433,6051.8252076045765,6049.4189158565732,6047.0127111196389,6052.1650566140715,6057.3178008947007,6062.470943683953,6067.6244847046564,6072.7784236800535,6093.3615519119803,6113.9510029012281,6134.5467592212153,6155.1488035464572,6175.7571186516543,6199.2837628139732,6222.8185265948332,6246.3613848604655,6269.9123126407922,6293.4712851277918,6316.206998073736,6338.9501533724961,6361.7007291698619,6384.4587037466599,6407.2240555174867,6427.7912987310992,6448.3645263922372,6468.9437228747229,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":257.59999999999997},251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,251.43533130737791,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":835932.3},850882.31476833893,861073.79263876064,871276.24814499286,881489.57600117719,891713.67303075735,901948.43810265337,911099.57713604323,920259.07967809297,929426.87755880912,938602.9037706994,947787.09243878466,957777.38394764252,967777.15769930731,977786.33345508575,987804.8323963352,997832.57708645624,1006321.5509299826,1014817.039768865,1023318.9989455219,1031827.3844437175,1040342.1528746095,1047689.0045044867,1055040.5426968941,1062396.7407163205,1069757.5721472085,1077123.0108881502,1083665.6606212861,1090211.9033590695,1096761.7214400675,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":169057.5},172393.81075003359,173666.25139350918,174939.54015506816,176213.67198074202,177488.64187972396,178764.44492317201,180668.8042742252,182574.99020363297,184482.98709342806,186392.77960490741,188304.35267108164,191136.71742774989,193972.90292019123,196812.8633797605,199656.55418005382,202503.93179396237,205377.43981383689,208254.6074213743,211135.39319769715,214019.75670127361,216907.65843314919,219338.51037180773,221771.81389694591,224207.54697826496,226645.68799926544,229086.21574550038,231025.14193025563,232965.54859350182,234907.42563848078,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":31291.412999999997},31281.312356636958,31268.887935155748,31256.463962452519,31244.040438673219,31231.617363963891,31219.194738470669,31245.794993015326,31272.3973063921,31299.001677167933,31325.608103911873,31352.21658519507,31458.482061934985,31564.780181469192,31671.110853828697,31777.473989566381,31883.869499752396,32005.331603560378,32126.835626901928,32248.381440017791,32369.968913993765,32491.597920752334,32608.976647056679,32726.393796343244,32843.849255784269,32961.34291324918,33078.874657297987,33185.058123712486,33291.272486313523,33397.517664427105,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":53667.186999999991},53649.843427413936,53628.53459421845,53607.226530711545,53585.919237143506,53564.612713764829,53543.306960826128,53588.928432047673,53634.55343432376,53680.181965196622,53725.814022212042,53771.449602919456,53953.703023870527,54136.012429710689,54318.377666136214,54500.798579738483,54683.275017995984,54891.591816772489,55099.980510755515,55308.440877398039,55516.97269560233,55725.575745705653,55926.889239722186,56128.268632092251,56329.713729307587,56531.224339055669,56732.800270208427,56914.913037178376,57097.07879347149,57279.297400725744,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":3296.7},3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,3218.0009260441784,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":97516.800000000003},99263.776090292726,100452.7120451247,101642.92864895378,102834.41361915093,104027.15491915785,105221.14075104109,106288.71096635208,107357.25686706227,108426.7705004726,109497.2440495012,110568.66982918498,111734.13541966683,112900.70720686993,114068.37583016303,115237.13209457751,116406.96696637388,117397.28911106384,118388.37129392716,119380.2083052185,120372.79501001182,121366.12634657256,122223.20872153681,123080.83783003353,123939.01055310274,124797.72380911041,125656.97455307096,126420.2388810222,127183.92236824211,127948.02295435121,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":18446.400000000001},18811.097343965666,18949.942263656802,19088.879727458174,19227.909183895841,19367.030088387888,19506.241903113805,19714.039903370878,19922.037214398359,20130.232132010336,20338.622982493398,20547.208121782682,20856.267298092425,21165.743381669559,21475.631378376311,21785.926418712883,22096.623753131258,22410.172359344866,22724.120288825743,23038.46302206978,23353.196146217899,23668.315351262263,23933.562648992549,24199.07745651171,24464.857369939378,24730.900030547757,24997.203123479791,25208.772953310166,25420.504328528325,25632.396147406194,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":3225.498},3224.4547322022368,3223.1740319495357,3221.8933779565396,3220.6127702382928,3219.3322088098494,3218.0516936862741,3220.7936284128741,3223.5357753623784,3226.2781343870693,3229.0207053394442,3231.7634880722198,3242.7172554665422,3253.6743876561559,3264.6348753671232,3275.5987093793001,3286.5658805258654,3299.0861050913099,3311.6106506915248,3324.1395039510221,3336.6726515814207,3349.2100803805847,3361.3093933881992,3373.4126670086366,3385.5198896116954,3397.6310496390361,3409.7461356035087,3420.6914494336438,3431.6399480200243,3442.5916230468338,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":3236.3020000000001},3235.2552377138554,3233.970247678451,3232.6853040577012,3231.4004068667005,3230.1155561205546,3228.8307518343763,3231.581870836641,3234.3332027726628,3237.0847474942293,3239.8365048533456,3242.5884747022324,3253.5789324007897,3264.5727661652231,3275.5699666905307,3286.570524725686,3297.5744310731611,3310.1365928855676,3322.7030902063125,3335.2739096151045,3347.8490377790522,3360.4284614517965,3372.5683018377363,3384.7121161028113,3396.859892577862,3409.0116196658355,3421.167285841103,3432.1492616597502,3443.1344329021754,3454.1227912247086,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":110.39999999999999},107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,107.7579991317334,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":568630.5},578774.97752565821,585707.27858895215,592647.04670240008,599594.21024996368,606548.69905036455,613510.44431366771,619735.1009982134,625965.4465887954,632201.43471579719,638443.01980034274,644690.15703389747,651485.60999273369,658287.51282691979,665095.81095764088,671910.45077200956,678731.37959721149,684505.6277631761,690284.30746594118,696067.38832916657,701854.84041275876,707646.63420338114,712644.00436040969,717644.56234385795,722648.28996807907,727655.16926506185,732665.18248048029,737115.52994514117,741568.32139194594,746023.54480748856,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":117993.7},120316.40206189768,121204.45876993283,122093.10739316419,122982.34440434619,123872.16632031483,124762.56970115232,126091.652597776,127422.01029269292,128753.63188587352,130086.50667219126,131420.62413615285,133397.37687087469,135376.79615829611,137358.8500557465,139343.50741774373,141330.73786602129,143336.20514319988,145344.22650523053,147354.77304521523,149367.81653836105,151383.32941771497,153079.85992500017,154778.10143376095,156478.03856869892,158179.65624331281,159882.93965170026,161236.1472952833,162590.38818852062,163945.65528472298,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":22760.421000000002},22753.093237479559,22744.056084013595,22735.019256975342,22725.982756470963,22716.946582606681,22707.910735488789,22727.258966947076,22746.608695938416,22765.959921420443,22785.312642352321,22804.66685769476,22881.96119472968,22959.279275159177,23036.62103354248,23113.986404818432,23191.375324302113,23279.723234429901,23368.101635575615,23456.510433356238,23544.949534003434,23633.418844357431,23718.796627528754,23804.202358430884,23889.635954996265,23975.097335664468,24060.586419377374,24137.82110454861,24215.078262684052,24292.357835103849,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":29770.778999999999},29761.174411952605,29749.353764197989,29737.533543412668,29725.713749735485,29713.894383305404,29702.075444261445,29727.38304024336,29752.692595006956,29778.004107188826,29803.317575427547,29828.632998363712,29929.734427586674,30030.866913303791,30132.030369918168,30233.224712329436,30334.449855929361,30450.009421163049,30565.608868820316,30681.248075447664,30796.926918395569,30912.645275810533,31024.319898216683,31136.031076412521,31247.778703053213,31359.56267145725,31471.382875600171,31572.406279848659,31673.459078861204,31774.541195884227,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":2621.5},2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,2559.0891203501701,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":49351.5},50235.613204289744,50837.312324594037,51439.659558341147,52042.648689513262,52646.273626624527,53250.528398952854,53790.806499556238,54331.578377006052,54872.840006584229,55414.587432206121,55956.816764650015,56546.637955343969,57137.018972319034,57727.955078327941,58319.441619962323,58911.474025408956,59412.658265700549,59914.227147652986,60416.178034707766,60918.508328171112,61421.215466390146,61854.969453683094,62289.000132991438,62723.305925865585,63157.885272745945,63592.736632620043,63979.010992329182,64365.497481011473,64752.195055945878,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":9110.6999999999989},9290.8244737004479,9359.4001529565667,9428.0215398643177,9496.6883620500375,9565.400350544036,9634.1572397160926,9736.788931587791,9839.5190632979393,9942.3467931469841,10045.271294485783,10148.291755308648,10300.936468510421,10453.787092732286,10606.841161363356,10760.096269351603,10913.550070889331,11068.412119128026,11223.471393627193,11378.725662198105,11534.172745324149,11689.810514287072,11820.816485936355,11951.954581004487,12083.223612211956,12214.622414580155,12346.149844798296,12450.644448007355,12555.218838685214,12659.872472687004,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":1571.337},1570.8287605617695,1570.2048532789315,1569.5809685320203,1568.9571063283649,1568.3332666752988,1567.7094495801603,1569.0452133870178,1570.381080580609,1571.7170510889709,1573.0531248402465,1574.3893017626849,1579.7255506135887,1585.0634386617076,1590.40296138914,1595.7441143041917,1601.0868929411431,1607.186258715976,1613.2877295306546,1619.3912988691629,1625.4969602579183,1631.6047072653544,1637.4990213227329,1643.3952648364223,1649.2934321406408,1655.1935176046159,1661.0955156322561,1666.4276462359342,1671.7613283288167,1677.0965578597604,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":705.96299999999997},705.73466054224434,705.45435437169408,705.17405832598024,704.89377240839588,704.61349662223586,704.33323097079676,704.93335673909519,705.53352895650562,706.13374759069723,706.73401260938635,707.33432398033676,709.73176911625012,712.12995070308614,714.52886671106296,716.92851512217294,719.32889393007883,722.06918869848187,724.81042920942457,727.55261253542108,730.29573576805046,733.03979601776814,735.68796610151776,738.33700304245076,740.98690429507053,743.63766732961028,746.28928963188321,748.68488454078215,751.08117649555527,753.47816367612438,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":113278.20000000001},115290.60756727618,116671.50555433716,118053.89096014014,119437.7495189396,120823.06725079073,122209.83045290108,123449.76735225877,124690.83746825294,125933.03156416561,127176.34056079239,128420.75553237909,129774.39370047758,131129.31666850121,132485.51356447916,133842.97370885086,135201.68660931624,136351.90319632957,137503.00253499951,138654.97857443077,139807.82535062762,140961.53698460307,141957.00130841596,142953.1006397171,143949.83135596864,144947.18987798522,145945.172669147,146831.67136554839,147718.65689741643,148606.12687170898,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":24521.800000000003},25002.567860244846,25187.112093000174,25371.779329764991,25556.568837553641,25741.47989254092,25926.511779888475,26202.704258596652,26479.161649073198,26755.88168621773,27032.862145432046,27310.100841525011,27720.883524067172,28132.220334423015,28544.104634688003,28956.529952618817,29369.489975404766,29786.23973545296,30203.520251730075,30621.325517185789,31039.649666515892,31458.486971119786,31811.037566121391,32163.943718883769,32517.202234315198,32870.809977337951,33224.763871184667,33505.969636632013,33787.390118395306,34069.023852124512,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":5034.5160000000005},5032.9011994189268,5030.9022140483012,5028.9033008822953,5026.9044599443905,5024.9056912580827,5022.9069948468859,5027.186753044889,5031.466842491739,5035.7472629568692,5040.0280142100501,5044.3090960213931,5061.4063213309855,5078.5087985928185,5095.6165133316363,5112.7294511561449,5129.8475977582766,5149.3898331021664,5168.9388129479621,5188.4945164184837,5208.0569227725182,5227.626011403464,5246.511265502405,5265.4027015374195,5284.3003013554662,5303.2040469156727,5322.1139202882832,5339.1979508232944,5356.2869522959854,5373.3809117265864,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":3645.6839999999997},3644.5146616481879,3643.067120517735,3641.6196316733863,3640.1721951321438,3638.7248109110255,3637.2774790270546,3640.3766142738855,3643.4759893905693,3646.5756042101466,3649.6754585658987,3652.775552291354,3665.1563016534728,3677.5408541534216,3689.9291993091169,3702.3213266992775,3714.7172259628906,3728.8684998326044,3743.024657651973,3757.18568430304,3771.3515647663075,3785.522284119751,3799.1978129500176,3812.8778183546838,3826.5622871884407,3840.2512063872123,3853.9445629673778,3866.3157574927304,3878.6905516626111,3891.0689360778738,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":650.80000000000007},635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,635.35546648605055,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":2323115.9999999991},{"$f":"SUM(G72:G118)","v":2362000.4354640185},2386465.7552384385,2410956.3789218641,2435472.0704622031,2460012.5984546901,2484577.7360027945,2508380.4021551679,2532204.8897306765,2556051.0193798426,2579918.6148392768,2603807.5028513204,2631817.8531638547,2659856.8603174211,2687924.2539534522,2716019.7692057341,2744143.1465268843,2769110.7716929507,2794100.4098718148,2819111.875939758,2844144.988247497,2869199.5685156477,2890752.3864485621,2912320.6946533239,2933904.3880535201,2955503.3631491419,2977117.5179788927,2995835.0159634743,3014563.5406380761,3033303.032123989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F69/1000","v":16764.615360822183},{"$f":"G121*SupTraffA!G69/1000","v":17352.036360102753},{"$f":"H121*SupTraffA!H69/1000","v":17847.338490766469},{"$f":"I121*SupTraffA!I69/1000","v":18355.042081537944},{"$f":"J121*SupTraffA!J69/1000","v":18875.434745213337},{"$f":"K121*SupTraffA!K69/1000","v":19408.810463798505},{"$f":"L121*SupTraffA!L69/1000","v":19955.469724822131},{"$f":"M121*SupTraffA!M69/1000","v":20509.286065103457},{"$f":"N121*SupTraffA!N69/1000","v":21076.755851615322},{"$f":"O121*SupTraffA!O69/1000","v":21658.19292158851},{"$f":"P121*SupTraffA!P69/1000","v":22253.918017437212},{"$f":"Q121*SupTraffA!Q69/1000","v":22864.258933976314},{"$f":"R121*SupTraffA!R69/1000","v":23526.204207581282},{"$f":"S121*SupTraffA!S69/1000","v":24204.832269847557},{"$f":"T121*SupTraffA!T69/1000","v":24900.531420353371},{"$f":"U121*SupTraffA!U69/1000","v":25613.69857836251},{"$f":"V121*SupTraffA!V69/1000","v":26344.739467541487},{"$f":"W121*SupTraffA!W69/1000","v":27062.957325703865},{"$f":"X121*SupTraffA!X69/1000","v":27798.714340286366},{"$f":"Y121*SupTraffA!Y69/1000","v":28552.411285535782},{"$f":"Z121*SupTraffA!Z69/1000","v":29324.45772016851},{"$f":"AA121*SupTraffA!AA69/1000","v":30115.272174052523},{"$f":"AB121*SupTraffA!AB69/1000","v":30887.638554832502},{"$f":"AC121*SupTraffA!AC69/1000","v":31678.221269658326},{"$f":"AD121*SupTraffA!AD69/1000","v":32487.427729191601},{"$f":"AE121*SupTraffA!AE69/1000","v":33315.674139260271},{"$f":"AF121*SupTraffA!AF69/1000","v":34163.385685862188},{"$f":"AG121*SupTraffA!AG69/1000","v":34996.982174936857},{"$f":"AH121*SupTraffA!AH69/1000","v":35849.650331738892},{"$f":"AI121*SupTraffA!AI69/1000","v":36721.808286499188},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F70/1000","v":22042.877657789766},{"$f":"G121*SupTraffA!G70/1000","v":22815.245465942284},{"$f":"H121*SupTraffA!H70/1000","v":23466.491201968962},{"$f":"I121*SupTraffA!I70/1000","v":24134.042940969754},{"$f":"J121*SupTraffA!J70/1000","v":24818.278849311246},{"$f":"K121*SupTraffA!K70/1000","v":25519.585467886242},{"$f":"L121*SupTraffA!L70/1000","v":26238.35789134436},{"$f":"M121*SupTraffA!M70/1000","v":26966.540767656272},{"$f":"N121*SupTraffA!N70/1000","v":27712.675815156668},{"$f":"O121*SupTraffA!O70/1000","v":28477.175681289842},{"$f":"P121*SupTraffA!P70/1000","v":29260.462092748789},{"$f":"Q121*SupTraffA!Q70/1000","v":30062.966049043247},{"$f":"R121*SupTraffA!R70/1000","v":30933.321757670183},{"$f":"S121*SupTraffA!S70/1000","v":31825.612754494156},{"$f":"T121*SupTraffA!T70/1000","v":32740.349593435611},{"$f":"U121*SupTraffA!U70/1000","v":33678.054161969063},{"$f":"V121*SupTraffA!V70/1000","v":34639.259923997575},{"$f":"W121*SupTraffA!W70/1000","v":35583.605382474991},{"$f":"X121*SupTraffA!X70/1000","v":36551.012120371495},{"$f":"Y121*SupTraffA!Y70/1000","v":37542.007093868349},{"$f":"Z121*SupTraffA!Z70/1000","v":38557.128809366361},{"$f":"AA121*SupTraffA!AA70/1000","v":39596.927568943865},{"$f":"AB121*SupTraffA!AB70/1000","v":40612.469964166958},{"$f":"AC121*SupTraffA!AC70/1000","v":41651.964022706095},{"$f":"AD121*SupTraffA!AD70/1000","v":42715.945426602178},{"$f":"AE121*SupTraffA!AE70/1000","v":43804.961422180138},{"$f":"AF121*SupTraffA!AF70/1000","v":44919.571063300187},{"$f":"AG121*SupTraffA!AG70/1000","v":46015.62158573429},{"$f":"AH121*SupTraffA!AH70/1000","v":47136.748403054749},{"$f":"AI121*SupTraffA!AI70/1000","v":48283.501291878943},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":19550.353041999988},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":19902.259396755999},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":20260.50006589761},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":20625.189067083767},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":20996.442470291273},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":21374.378434756509},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":21759.11724658214},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":22150.781357020613},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":22549.495421446991},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":22955.386339033033},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":23368.583293135627},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":23789.217792412077},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":24217.423712675485},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":24653.337339503647},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":25097.097411614712},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":25548.845165023773},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":26008.724377994207},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":26476.881416798104},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":26953.465282300465},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":27438.627657381872},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":27932.522955214761},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":28435.308368408616},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":28947.143919039972},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":29468.192509582703},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":29998.619974755187},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":30538.595134300784},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":31088.289846718191},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":31647.879063959113},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":32217.540887110375},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":32797.456623078368},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":26982.766111897286},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":27468.455901911442},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":27962.88810814586},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":28466.220094092485},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":28978.612055786143},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":29500.227072790283},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":30031.231160100528},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":30571.793320982324},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":31122.08560076002},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":31682.283141573695},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":32252.564238122024},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":32833.110394408228},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":33424.106381507554},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":34025.740296374701},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":34638.203621709443},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":35261.691286900204},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":35896.401730064419},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":36542.53696120558},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":37200.302626507277},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":37869.908073784405},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":38551.566419112547},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":39245.494614656563},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":39951.913517720379},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":40671.047961039367},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":41403.126824338062},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":42148.383107176152},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":42907.05400310531},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":43679.380975161199},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":44465.609832714093},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":45265.990809702962},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":-2785.7376811778049},-2550.2230366532458,-2413.1615751311401,-2270.1469855458236,-2121.0077250779359,-1965.5679709580036,-1803.6475217600091,-1641.4952919171556,-1472.7395698316686,-1297.1934174445232,-1114.6652756984149,-924.95885843576252,-691.21950509420276,-448.5050696560902,-196.56599126134097,64.853413338736573,336.01508954727979,586.07590890576103,845.24905798590044,1113.7836281539094,1391.9347649537485,1679.9638056439071,1940.4946357925292,2210.0287600756237,2488.8077544364132,2777.0790049594871,3075.0958391439963,3349.1031109777432,3632.1094446285169,3924.3516634208208,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,-4939.8884541075204,-4653.2104359691584,-4496.3969061768985,-4332.1771531227314,-4160.3332064748975,-3980.6416049040417,-3792.8732687561678,-3605.2525533260523,-3409.4097856033513,-3205.1074602838526,-2992.1021453732355,-2770.1443453649808,-2490.7846238373713,-2200.1275418805453,-1897.8540282738322,-1583.6371249311414,-1257.1418060668439,-958.93157873058954,-649.29050613578147,-327.9009799160558,5.5623902538136463,351.43295428730198,660.55644644657878,980.91606166672864,1312.8186022641166,1656.5783150039861,2012.5170601948776,2336.2406105730915,2671.1385703406559,3017.5104821759815,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":-7725.6261352853253},-7203.4334726224042,-6909.5584813080386,-6602.324138668555,-6281.3409315528334,-5946.2095758620453,-5596.5207905161769,-5246.7478452432078,-4882.14935543502,-4502.3008777283758,-4106.7674210716505,-3695.1032038007434,-3182.0041289315741,-2648.6326115366355,-2094.4200195351732,-1518.7837115924049,-921.12671651956407,-372.85566982482851,195.95855185011897,785.88264823785357,1397.4971552075622,2031.3967599312091,2601.0510822391079,3190.9448217423524,3801.6263567005299,4433.6573199634731,5087.6128993388738,5685.3437215508347,6303.2480149691728,6941.8621455968023,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":0.12062398089462606},0.12066105693501072,0.12068295413731477,0.12070443120269858,0.12072549989596092,0.12074617155116703,0.12076645709104124,0.12077986535217373,0.12079303403304135,0.12080596939768357,0.12081867749561846,0.12083116417089328,0.12083874525375016,0.1208461722454259,0.12085344972482961,0.12086058209296083,0.12086757358141056,0.12087061405360865,0.12087359938994291,0.1208765310418249,0.12087941041084109,0.12088223885085553,0.12088439678181273,0.12088652245327172,0.12088861656739323,0.12089067980636561,0.12089271283310458,0.12089516528841654,0.12089758822910555,0.12089998217738608,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL72:AL76,AL84:AL88)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":0.78989684544379191},0.78983474794292619,0.78979541176228507,0.78975683358777193,0.78971899213758423,0.78968186691055908,0.78964543815097632,0.78961771060846508,0.78959047782816882,0.78956372688559628,0.78953744529857406,0.78951162100859362,0.78949158905342909,0.78947195609622256,0.78945271046867838,0.78943384094954827,0.78941533674355002,0.78940307918274244,0.78939102906149539,0.78937918121762674,0.78936753065738408,0.78935607254867868,0.78934725171115061,0.78933855413020648,0.78932997726531684,0.78932151864479172,0.78931317586347627,0.7893057380608699,0.78929838702193333,0.78929112124905276,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL78:AL82,AL90:AL94)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars",null,1.3137808045534194,1.3373166840474182,1.3533344495534809,1.3693694684155788,1.3854215751577901,1.4014906076193474,1.4175764068543197,1.4319590902113264,1.4463549183469635,1.4607637841196577,1.4751855822149187,1.4896202090982071,1.505321773558306,1.5210382410917056,1.5367694855886722,1.5525153831713381,1.5682758121339708,1.5816177821741881,1.5949699917173719,1.6083323705759904,1.6217048495705062,1.6350873605074414,1.646634277265878,1.6581885598117492,1.6697501661253247,1.6813190546897403,1.6928951844818751,1.7031781513436124,1.7134667652672024,1.7237609984944842]
[null,null,null,"LGV",null,0.26092683957398688,0.26608553315983496,0.26804951345332922,0.27001480279586315,0.27198139338676269,0.27394927752284259,0.27591844759655854,0.27885777860298105,0.28179992888738814,0.28474487434383822,0.28769259129742702,0.29064305649263328,0.29501474062156041,0.29939232196054882,0.30377572986683987,0.30816489546069581,0.31255975155911336,0.31699493928529004,0.32143577549345215,0.3258821962545988,0.33033413914823745,0.33479154320872045,0.33854350234992442,0.34229924545351481,0.34605873851627666,0.34982194817368395,0.35358884168176868,0.35658152573105995,0.35957649486185667,0.36257373349006522]
[null,null,null,"OGV1",null,4.6825903786645459E-2,4.6810758231595737E-2,4.679216577027271E-2,4.6773573980521163E-2,4.6754982862559524E-2,4.6736392416606314E-2,4.6717802642880238E-2,4.6757608456338209E-2,4.679741735072486E-2,4.6837229323895696E-2,4.6877044373709383E-2,4.6916862498027748E-2,4.7075882921574073E-2,4.7234952193261244E-2,4.7394070178455608E-2,4.75532367433045E-2,4.7712451754729303E-2,4.7894213092323897E-2,4.8076037160187872E-2,4.8257923764143673E-2,4.8439872711278323E-2,4.8621883809930856E-2,4.8797534598360753E-2,4.8973242884663849E-2,4.9149008499999633E-2,4.9324831276570856E-2,4.9500711047613749E-2,4.9659608747232395E-2,4.9818552681289728E-2,4.9977542729061575E-2]
[null,null,null,"OGV2",null,9.5070774354704415E-2,9.5040024288391353E-2,9.5002275957826413E-2,9.4964528990755109E-2,9.4926783387620853E-2,9.4889039148867371E-2,9.4851296274938671E-2,9.4932114138626067E-2,9.5012938257532278E-2,9.5093768627303385E-2,9.5174605243591795E-2,9.5255448102056342E-2,9.5578307749862521E-2,9.5901266574197092E-2,9.6224324301712919E-2,9.6547480660648541E-2,9.687073538081406E-2,9.7239765975324272E-2,9.7608923931290545E-2,9.7978208854473531E-2,9.8347620353201437E-2,9.8717158038344466E-2,9.9073782366368809E-2,9.9430523432499335E-2,9.978738089393864E-2,0.10014435441000748,0.10050144364212488,0.1008240541231688,0.10114675847413371,0.1014695564499129]
[null,null,null,"PSV",null,4.5733033417425777E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3,4.4638588544261785E-3]
[]
[null,"Motorway Rural",null,"Cars",null,8.4457870040779799,8.5970900406812056,8.700062039721379,8.8031449538926552,8.9063377194145481,9.0096392938183971,9.1130486553025012,9.2055093456698458,9.2980545387184161,9.3906835456766125,9.4833956895184404,9.5761903046605248,9.6771295698721751,9.7781646411592167,9.8792947078111002,9.9805189734650881,10.081836655722245,10.16760700400555,10.253443178080174,10.339344726737716,10.425311205249765,10.51134217522692,10.585572822498953,10.659850821560248,10.734175902282258,10.808547797769181,10.882966244299281,10.949071448137868,11.015212954745866,11.081390585676829]
[null,null,null,"LGV",null,1.6773868258327727,1.7105498560275101,1.7231754436285445,1.7358094465448339,1.7484518146291885,1.7611024983611308,1.7737614488350189,1.7926571481620206,1.8115709714189236,1.8305027636389599,1.8494523726263163,1.8684196488812137,1.896523332567174,1.9246649268892422,1.952843977715399,1.9810600422473301,2.0093126885943002,2.0378246096911505,2.0663728424579069,2.0949569759224214,2.1235766088100987,2.1522313491989178,2.1763510865352287,2.2004951493440239,2.224663319033207,2.2488553811165399,2.273071125097085,2.2923098082711002,2.3115631812547934,2.3308311438647054]
[null,null,null,"OGV1",null,0.35121820125020192,0.351104601849628,0.35096514889101682,0.35082570096953497,0.35068625808682052,0.35054682024451267,0.35040738744425165,0.35070595138154825,0.35100453842738399,0.35130314856567396,0.35160178178035711,0.351900438055396,0.35309317247381672,0.35428627327824963,0.35547973945887379,0.35667357001172573,0.35786776393864778,0.3592310668305187,0.36059484023145821,0.36195908268503546,0.36332379274430437,0.36468896897171005,0.36600643962303203,0.36732434153777793,0.36864267344955776,0.36996143409980653,0.37128062223771063,0.37247243616397535,0.37366459687215087,0.37485710345674428]
[null,null,null,"OGV2",null,0.71307937829586454,0.71284873708863872,0.71256560532418578,0.71228248378663173,0.71199937247930234,0.71171627140552585,0.71143318056863225,0.71203935583526468,0.71264557801923412,0.71325184708788347,0.71385816300860394,0.71446452574883446,0.71688613805290069,0.71930849423159793,0.72173159223468342,0.724155430023807,0.72658000557240632,0.72934792356499278,0.73211679683356679,0.73488662242113278,0.73765739738995162,0.7404291188213511,0.74310398347706519,0.7457797237282161,0.74845633700364789,0.7511338207480921,0.7538121724220187,0.75623191584807137,0.75865236334648845,0.76107351307884474]
[null,null,null,"PSV",null,2.9426437457058707E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2,2.8722228459671546E-2]
[]
[null,"A Urban",null,"Cars",null,3.4072974014192154,3.4683378282256316,3.509879987005994,3.5514668924556481,3.5930981154119261,3.6347732353100257,3.6764918399228437,3.7137934045810526,3.7511290602915244,3.7884985291820272,3.8259015381188783,3.8633378185847076,3.904059908295324,3.9448206492046456,3.9856197142464156,4.0264567821427368,4.0673315372491521,4.1019340064664567,4.1365630318883646,4.1712184314831457,4.2059000258333032,4.2406076380786981,4.2705546272028077,4.3005207195352293,4.3305058060975714,4.3605097792156302,4.3905325324957261,4.4172014609390731,4.443885035066927,4.4705831828883538]
[null,null,null,"LGV",null,0.6290156213105994,0.64145166988402758,0.64618623182702684,0.65092394949097965,0.65566480407082262,0.66040877699650768,0.66515584992854859,0.67224168717802824,0.67933432085326484,0.68643369284213041,0.69353974607159752,0.70065242447964504,0.71119123149934627,0.72174425490727645,0.73231132440512936,0.74289227394470914,0.7534869415681329,0.76417883653671881,0.77488434828543884,0.78560332270082456,0.79633560930596459,0.80708106113113809,0.8161258988112694,0.82517985847921704,0.83424285816352295,0.84331481743241565,0.85239565735010048,0.85961011263467246,0.86683007655900446,0.8740555115545644]
[null,null,null,"OGV1",null,0.10848733020989972,0.1084522406398323,0.10840916519808201,0.10836609131224398,0.10832301898282422,0.10827994821032906,0.10823687899526517,0.10832910201884126,0.10842133218038374,0.10851356947492422,0.10860581389750157,0.10869806544316199,0.1090664876155987,0.10943502296053094,0.10980367116603634,0.11017243192200195,0.11054130492010826,0.11096241376492337,0.11138366794466847,0.11180506700946856,0.11222661051237834,0.11264829800935336,0.11305524979340964,0.11346233478986019,0.11386955260753137,0.1142769028576667,0.1146843851539041,0.11505252299672428,0.11542076795655477,0.11578911975369893]
[null,null,null,"OGV2",null,4.8740684587056389E-2,4.8724919707750745E-2,4.870556697305134E-2,4.8686214937384981E-2,4.8666863600979007E-2,4.8647512964060891E-2,4.8628163026858275E-2,4.8669596559189565E-2,4.8711033298433293E-2,4.8752473242357271E-2,4.8793916388732601E-2,4.8835362735333662E-2,4.9000885740341463E-2,4.9166459590963184E-2,4.9332084147059807E-2,4.9497759269305226E-2,4.966348481917908E-2,4.9852678648009054E-2,5.0041937772242355E-2,5.0231261989761231E-2,5.0420651099764187E-2,5.0610104902752966E-2,5.0792938312981158E-2,5.097583157225604E-2,5.1158784504832938E-2,5.1341796936053168E-2,5.1524868692333733E-2,5.1690263955050046E-2,5.185570734279997E-2,5.2021198729922717E-2]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,5.8656654280636786,5.9698700278414432,6.0413743912792999,6.1129557748383458,6.1846134398231367,6.2563466623372896,6.32815473283567,6.3923599815379166,6.4566239094003812,6.5209460381360067,6.5853258976139486,6.6497630256491824,6.719855846727933,6.7900151961104758,6.8602405108346254,6.9305312379013984,7.0008868340083641,7.0604462697094039,7.120051415228164,7.1797019572428642,7.2393975869314771,7.299137999873814,7.3506841991342178,7.4022632797563537,7.453875054161367,7.5055193370152367,7.5571959451880382,7.6030997886063236,7.6490288408817921,7.6949829781001817]
[null,null,null,"LGV",null,1.3753940538771587,1.4023352009519738,1.4126858527399033,1.4230434035332999,1.4334078122207234,1.4437790382045206,1.4541570413910909,1.4696480276488062,1.4851538721842799,1.5006744479533607,1.5162096301835701,1.5317592963126792,1.5547991304165314,1.577870044245606,1.6009716654954569,1.6241036311531847,1.6472655871480915,1.6706401005888938,1.6940443828977223,1.7174780971532586,1.7409409143843901,1.7644325132873893,1.784206246619533,1.8039999223498617,1.8238133612731975,1.8436463875504085,1.8634988286128524,1.8792709983276477,1.8950552109753827,1.9108513844241097]
[null,null,null,"OGV1",null,0.34536045832453055,0.34524980859917498,0.34511268106790527,0.34497555848976891,0.34483844086637672,0.34470132819934052,0.34456422049027335,0.34485780576845887,0.34515141376984043,0.34544504447860158,0.34573869787894884,0.34603237395511227,0.34720521910581686,0.34837842453291756,0.34955198924343234,0.35072591225013938,0.35190019257152561,0.35324076190613862,0.35458179390391537,0.35592328713271143,0.35726524016970918,0.35860765160132524,0.35990315296418907,0.36119907839900689,0.36249542666050616,0.36379219651110895,0.36508938672085955,0.36626132672893996,0.36743360773622041,0.36860622885230721]
[null,null,null,"OGV2",null,0.25008860775224628,0.25000848208905774,0.24990918284227617,0.24980988718224639,0.24971059511013477,0.24961130662710865,0.2495120217343359,0.24972461797026332,0.24993723066091894,0.25014985979484938,0.25036250536061816,0.25057516734680552,0.25142446900766052,0.25227403155831962,0.25312385427972695,0.25397393645699756,0.25482427737938063,0.25579503448375562,0.2567661266200767,0.2577375527512738,0.25870931184703083,0.25968140288371833,0.26061952456027487,0.2615579533234188,0.26249668827140105,0.26343572850804448,0.26437507314269143,0.26522371935543937,0.26607261249864245,0.26692175192753281]
[null,null,null,"PSV",null,3.6501505793265152E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2,3.5636051929342348E-2]
[]
[null,"B Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":19.032530638114295},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":19.372614580795698},19.604650867560153,19.83693708960223,20.069470849807402,20.302249799085061,20.535271634915336,20.74362182200014,20.952162426757287,21.160891897114304,21.369808707466184,21.578911357992624,21.806367098453737,22.034038727566042,22.261924418480813,22.49002237668056,22.718330839113733,22.911605062355598,23.105027616914075,23.298597486039718,23.492313667585051,23.686175173686873,23.853445926101859,24.020823380663582,24.18830692866652,24.35589596868979,24.52358990646492,24.672550849026877,24.821593595961787,24.970717745159849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":3.9427233405945175},4.0204222600233468,4.0500970416488036,4.0797916023649767,4.1095058243074973,4.1392395910850013,4.1689927877512165,4.2134046415918363,4.2578590933438569,4.3023557787782893,4.3468943401789106,4.3914744261661713,4.4575284351046118,4.5236715480026737,4.5899026974828256,4.6562208428059195,4.7226249688696385,4.7896384861020529,4.8567373491345203,4.9239205920311031,4.9911872716486911,5.0585364668261654,5.1152267343159554,5.1719741756266178,5.2287782769862048,5.2856385342730476,5.3425544527418065,5.3877724449644795,5.4330249636510377,5.478311773333445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0.8518918935712777,0.851617409320231,0.85127916092727685,0.85094092475206906,0.85060270079858102,0.85026448907078855,0.84992628957267036,0.85065046762518648,0.85137470172833307,0.85209899184309545,0.8528233379305169,0.85354773995169797,0.85644076211680642,0.85933467296495936,0.86222947004679806,0.86512515092717157,0.86802171318501098,0.87132845559390459,0.87463633924022988,0.87794536059135919,0.88125551613767017,0.88456680239231955,0.88776237697899152,0.89095899761130892,0.89415666121759496,0.89735536474515298,0.90055510516008808,0.90344589463687197,0.9063375252462158,0.90922999479181199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,1.1069794449898716,1.1066221631738384,1.1061826310973397,1.1057431148970183,1.1053036145780371,1.1048641301455628,1.104424661604765,1.1053656845033437,1.1063067802361186,1.1072479487523936,1.1081891900015466,1.1091305039330299,1.1128898005507653,1.1166502519550778,1.1204118549631832,1.1241746064107583,1.1279385031517801,1.1322354026720816,1.1365337851571762,1.1408336460166413,1.145134980689948,1.149437784646167,1.1535902287166899,1.1577440320563903,1.1618991906738205,1.1660557006021972,1.1702135578991688,1.1739699532817296,1.1777274416620647,1.1814860201862132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,7.0501246592066441E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,6.8822139243440078E-2,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":2.5698479166666668},2.6158857569783391,2.6472176360655837,2.6785832639341374,2.7099823169014288,2.741414477769557,2.7728794356290716,2.801012978707929,2.8291722339009087,2.8573569916315367,2.8855670458972416,2.9138021941771628,2.9445155617163605,2.9752580807180711,3.0060295045027612,3.0368295907565828,3.0676581014145401,3.0937559358426623,3.1198737994607959,3.1460115549771777,3.1721690670717506,3.1983462023532652,3.2209327859543846,3.2435337775552471,3.2661490949622944,3.2887786569656141,3.3114223833210867,3.3315365917759516,3.3516618462820968,3.3717980925426003,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0.49599791666666665},0.50580411857169061,0.50953746442272696,0.5132732986555546,0.51701160644180999,0.52075237313844658,0.5244955842842226,0.53008298210791749,0.53567573911968669,0.54127380949635251,0.5468771482341005,0.55248571112632394,0.56079588045889572,0.56911725984524841,0.57744971499999698,0.58579311498909725,0.59414733210384063,0.60257821593242977,0.61101983700561091,0.61947207380023472,0.62793480766068765,0.63640792269688207,0.6435400518427149,0.65067937395291808,0.65782582439050874,0.66497933973259238,0.67213985773589813,0.67782867478558739,0.68352183556499002,0.68921931045017837,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0.10522237500000001},0.10518834145992598,0.10514656238511264,0.10510478481938594,0.10506300876323671,0.10502123421715601,0.10497946118163527,0.10506890872865836,0.10515836319882882,0.1052478245873278,0.10533729288934345,0.10542676810007109,0.10578410250871999,0.10614154668390784,0.10649910032309978,0.10685676312551576,0.10721453479211514,0.10762297025364986,0.10803154667622103,0.10844026362349268,0.10884912066197053,0.10925811736097371,0.10965282182227847,0.11004765548691486,0.11044261797548174,0.11083770891092236,0.11123292791850227,0.11158998655451045,0.11194714908381388,0.11230441523513346,0,0,{"$f":"AL74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0.15152512500000001},0.15147611511580089,0.15141595130051466,0.15135578965838356,0.15129563019011441,0.15123547289641434,0.15117531777799098,0.15130412641535179,0.15143294502236751,0.15156177359209883,0.15169061211761642,0.15181946059200135,0.1523340387977995,0.15284877507253072,0.15336366898053039,0.15387872008866144,0.15439392796629137,0.15498209407034932,0.15557046316487083,0.15615903462151165,0.15674780781601982,0.1573367821281948,0.15790517495184342,0.15847375383431239,0.15904251822924656,0.15961146759366651,0.16018060138793716,0.16069478246827748,0.16120911315980593,0.16172359307186807,0,0,{"$f":"AL75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":6.4399999999999995E-3},6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,6.2858832826844478E-3,0,0,{"$f":"AL76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":10.449153750000001},10.636028934604237,10.763422407984509,10.890953101812411,11.018619700014716,11.146420912884468,11.274355476283166,11.38874471420054,11.503238495976163,11.617835969485114,11.732536297133741,11.847338655484808,11.972217299345532,12.09721447124134,12.222329168188571,12.347560404954191,12.472907213580704,12.579019386624783,12.685212997110812,12.791487486819024,12.897842305546471,13.004276910932619,13.096112556306084,13.188006783711176,13.279959258954007,13.371969651840107,13.464037636101876,13.545820757766077,13.627648791988369,13.709521518000843,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":3.5220312499999999},3.5915377239590329,3.6180469040314414,3.6445737532305866,3.6711181662654586,3.6976800391609159,3.7242592692327503,3.7639334223796919,3.8036456292423537,3.8433955644464182,3.8831829084355709,3.9230073473142006,3.9820149464114563,4.0411021441706509,4.1002679870783441,4.1595115454177876,4.218831912374216,4.2786966627882688,4.3386376546119649,4.3986540249520241,4.4587449312765335,4.5189095506906076,4.5695522994126616,4.6202461228530405,4.6709905620471863,4.7217851666513635,4.7726294946979246,4.8130237902136583,4.8534489290312877,4.8939047008016834,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0.65190443749999993},0.65169400742993666,0.65143516531574475,0.65117633255109408,0.65091750913902535,0.65065869508258101,0.65039989038480561,0.65095406235448594,0.65150827721650206,0.65206253494099864,0.65261683549816407,0.65317117885823062,0.65538504295697886,0.65759958711394151,0.65981480945476445,0.66203070811596632,0.66424728124484156,0.66677774174084115,0.66930907556045682,0.67184128000037058,0.67437435237487009,0.67690829001567365,0.67935368014701414,0.68179987075715087,0.68424685949550568,0.68669464402602454,0.68914322202704137,0.69135537757734344,0.69356817679819838,0.69578161800889804,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":1.1180663958333332},1.117705071404457,1.1172611373795509,1.1168172193898238,1.1163733174404897,1.1159294315367672,1.1154855616838777,1.1164360090009933,1.1173865298817449,1.1183371242749296,1.1192877921294175,1.1202385333941554,1.1240354796639693,1.1278335922856393,1.1316328680445045,1.1354333037445516,1.1392348962082497,1.1435748295160937,1.1479162606407398,1.1522591849457924,1.1566035978250486,1.160949494702201,1.1651435258275455,1.1693389298352552,1.1735357026939079,1.1777338403969932,1.1819333389626756,1.1857273549412162,1.1895224748639894,1.193318695848453,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":6.8681249999999985E-2},6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,6.7041685959253708E-2,0,0,{"$f":"AL82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":2.0316000000000001},2.0679953352144316,2.0927648342734315,2.1175610135198704,2.1423836170656445,2.1672323941491216,2.1921070989800229,2.2143481451323352,2.2366095180637973,2.2588910520931789,2.2811925843646081,2.303513954774687,2.3277944879097254,2.3520980668097904,2.3764244964617296,2.400773585303698,2.425145145132789,2.4457768564804967,2.4664244019568158,2.4870876730253855,2.5077665627085794,2.5284609655535952,2.5463168483653504,2.5641841214590317,2.5820627198563071,2.5999525793564668,2.6178536365223115,2.6337549766879622,2.6496650493383771,2.6655838115489838,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0.38430000000000003},0.39189786133261806,0.39479046382618338,0.39768499432204529,0.40058144133116336,0.403479793508081,0.40638003964820429,0.41070916465356,0.41504244196663242,0.41937983608354867,0.42372131213527908,0.42806683587047251,0.43450556871025886,0.44095298711811581,0.44740898704950649,0.45387346705651838,0.46034632819023452,0.46687859081968469,0.47341917268386963,0.47996797962645377,0.48652491971287287,0.49308990315129714,0.49861588852067806,0.50414744701066061,0.50968452854040369,0.51522708396974493,0.5207750650724956,0.52518276986062851,0.52959384017767341,0.53400825307096234,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":6.719787499999999E-2},6.7176140254213271E-2,6.7149458998948655E-2,6.7122778707427916E-2,6.7096099379964427E-2,6.7069421016871855E-2,6.7042743618464046E-2,6.709986725860155E-2,6.715699532004954E-2,6.72141277997306E-2,6.7271264694571759E-2,6.7328406001504582E-2,6.7556609488886296E-2,6.7784883076169922E-2,6.8013226570148411E-2,6.8241639778735416E-2,6.8470122510955536E-2,6.8730960522735626E-2,6.8991888556073439E-2,6.9252906332312958E-2,6.9514013574612926E-2,6.9775210007928842E-2,7.0027279028920822E-2,7.0279430562679934E-2,7.0531664366910315E-2,7.0783980200813251E-2,7.1036377825073105E-2,7.1264405196534236E-2,7.1492498917083841E-2,7.172065881347571E-2,0,0,{"$f":"AL86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":6.7422958333333338E-2},6.7401150785705327E-2,6.7374380159967731E-2,6.734761050120211E-2,6.732084180972292E-2,6.7294074085844882E-2,6.7267307329882842E-2,6.7324622309096679E-2,6.7381941724430475E-2,6.7439265572796447E-2,6.7496593851111369E-2,6.7553926556296509E-2,6.7782894425016449E-2,6.8011932628442157E-2,6.8241040972719394E-2,6.8470219265118454E-2,6.8699467314024196E-2,6.8961179018449323E-2,6.9222981045964846E-2,6.9484873116981344E-2,6.9746854953730245E-2,7.0008926280245756E-2,7.0261839621619498E-2,7.0514835752141902E-2,7.0767914428705447E-2,7.1021075409704912E-2,7.1274318455022981E-2,7.1503109617911467E-2,7.1731967352128653E-2,7.19608914838481E-2,0,0,{"$f":"AL87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":3.4499999999999999E-3},3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,3.3674374728666686E-3,0,0,{"$f":"AL88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":8.8848515624999997},9.0433590238384092,9.1516762279523771,9.2601101047250012,9.3686595351556825,9.4773234226619465,9.5861006924010574,9.6833609530970843,9.7807101029499286,9.8781474174343309,9.9756721843803557,10.073283703654647,10.179462656136463,10.285742387920621,10.392122046213139,10.498600793312649,10.605177806206429,10.695400433799627,10.785692304155331,10.876052942643227,10.966481881449356,11.056978659427831,11.135062568131401,11.213196286622781,11.291379530751236,11.369612019766592,11.447893476257505,11.51743015539283,11.587005021749155,11.656617887617008,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":1.8436515625000001},1.8799437822171512,1.8938196682802004,1.9077048030181905,1.9215991313179093,1.9355025987549193,1.9494151515805049,1.9701820718402501,1.9909689108233271,2.0117754982167737,2.0326016667529885,2.0534472521273881,2.0843340136074171,2.1152624399733768,2.1462320321210391,2.1772423034022457,2.2082927791565825,2.2396282053624983,2.2710035391442269,2.3024183288314881,2.3338721334118913,2.3653645221517965,2.3918728113281276,2.4184078349025149,2.4449693526359204,2.4715571288017628,2.4981709320578167,2.5193148014888016,2.5404748154456347,2.5616508638237967,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0.47417543750000002},0.47402277578082413,0.47383450175028319,0.47364623452031962,0.47345797409314511,0.47326972047097249,0.47308147365601644,0.47348456181139742,0.47388768116538366,0.47429083169625919,0.47469401338234002,0.47509722620197414,0.47670752489020168,0.47831831823248283,0.47992960486546832,0.48154138343371733,0.48315365258962739,0.48499423405062292,0.48683545074115864,0.4886773006949216,0.49051978195840484,0.49236289259077981,0.49414159640684902,0.49592088246731009,0.49770074906242218,0.49948119449300976,0.50126221707036189,0.50287127301142942,0.50448079713925109,0.50609078823133014,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0.62022456249999991},0.62002446691567925,0.61977820342079148,0.61953194882109719,0.61928570311948927,0.61903946631886253,0.61879323842211342,0.61932048000507001,0.61984776239597827,0.62037508556643384,0.62090244948807394,0.62142985413257734,0.62353613390805573,0.62564306069382891,0.62775063270662845,0.62985884817352999,0.63196770533186164,0.63437519627423022,0.63678351810042333,0.63919266823849297,0.64160264413324097,0.64401344324605281,0.64633999787951424,0.64866731409192757,0.65099538964694192,0.65332422232202603,0.65565380990833699,0.65775846416351369,0.65986373080960847,0.6619696082475881,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":5.4614583333333334E-2},5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,5.3314356673961873E-2,0,0,{"$f":"AL94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0.77111718750000002},{"$f":"G96/Spd_MinorR_Car/1000","v":0.78493145631702721},0.79433300507178184,0.80374468059908044,0.81316638577364475,0.82259802541600824,0.83203950623363832,0.84048135155556625,0.84893091214071958,0.85738812510287854,0.86585292862822061,0.87432526194765647,0.8835412180522495,0.8927659214424849,0.90199929809887402,0.91124127531191135,0.92049178164701495,0.92832278540157109,0.93615979918207792,0.94400278179230879,0.95185169262767366,0.95970649166234601,0.96648389771379839,0.97326562707799125,0.98005165509164971,0.98684195738665537,0.99363650988468821,0.99967204675514343,1.0057108981408043,1.0117530477491543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0.14235468749999999},0.14516913240156951,0.14624062738994636,0.14731283656037997,0.14838575565703183,0.14945938047725058,0.15053370687056394,0.15213732705605923,0.15374248536403029,0.15534916864292161,0.15695736397634036,0.15856705867669763,0.16095213232047534,0.16334042332394197,0.16573189314630243,0.1681265042086188,0.17052421985764579,0.17294393936137542,0.17536674052542489,0.1777925884718454,0.18022144914568983,0.18265328928573549,0.18470025759275555,0.18674929032819512,0.18880036894081181,0.19085347522781493,0.19290859132497337,0.19454131950011491,0.19617529435445646,0.19781050738573444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":3.27361875E-2},3.2725599178370195E-2,3.2712601109977743E-2,3.2699603511083759E-2,3.2686606381840941E-2,3.2673609722402054E-2,3.2660613532920005E-2,3.268844194556287E-2,3.2716272512096016E-2,3.2744105231020226E-2,3.2771940100838469E-2,3.2799777120055933E-2,3.2910948971116433E-2,3.3022154972118904E-2,3.3133395028940422E-2,3.3244669048003994E-2,3.3355976936273811E-2,3.3483047056582831E-2,3.3610161031888637E-2,3.3737318726440896E-2,3.3864520005373301E-2,3.3991764734694882E-2,3.4114562944223603E-2,3.4237401350758798E-2,3.4360279836263351E-2,3.4483198283429495E-2,3.4606156575672002E-2,3.4717242629915296E-2,3.4828361006850349E-2,3.493951162207834E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":1.47075625E-2},1.4702805427963424E-2,1.4696965716076959E-2,1.4691126215124589E-2,1.4685286925174915E-2,1.4679447846296581E-2,1.4673608978558265E-2,1.468611159873115E-2,1.4698615186593867E-2,1.4711119741472859E-2,1.4723625262695548E-2,1.4736131749590349E-2,1.4786078523255211E-2,1.4836040639647628E-2,1.4886018056480479E-2,1.4936010731711937E-2,1.4986018623543309E-2,1.5043108097885038E-2,1.5100217275196344E-2,1.515734609448794E-2,1.5214494495167718E-2,1.5271662417036836E-2,1.5326832627114954E-2,1.5382020896717724E-2,1.5437227172813969E-2,1.5492451402700214E-2,1.5547693533997566E-2,1.5597601761266296E-2,1.5647524510324067E-2,1.5697461743252591E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":1.7699718750000002},{"$f":"G102/Spd_MinorR_Car/1000","v":1.8014157432386904},1.8229922742865181,1.8445920462521896,1.8662148362334312,1.8878604257936051,1.9095286008265793,1.9289026148790434,1.9482943354414521,1.9677036181900875,1.9871303212623812,2.0065743051934231,2.0277249015699623,2.0488955729453315,2.0700861494449869,2.0912964642007945,2.112526353270566,2.1304984874426496,2.1484844146093676,2.1664840402254808,2.1844972711035564,2.202524015384423,2.2180781454439993,2.2336421974955796,2.2492161149370098,2.2647998418435189,2.2803933229554216,2.2942448650866938,2.3081040140221316,2.321970732370453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0.38315312500000004},0.39066512281632571,0.39354862645312771,0.39643405202757798,0.39932138808677564,0.40221062332095187,0.40510174656075743,0.40941725404057266,0.41373690076676872,0.41806065134715203,0.4223884710223757,0.42672032564882828,0.43313880506354957,0.43956594272535959,0.44600163491700007,0.45244578050966899,0.45889828086569945,0.46540999586645249,0.47193000393328244,0.47845821120602794,0.48499452603931081,0.49153885892374666,0.49704746197064675,0.50256162060755893,0.50808128491117499,0.51360640589590545,0.51913693548726036,0.52353077557237515,0.52792797059992669,0.53232849768944546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0.10488575000000001},0.10485210832122764,0.10481046279267293,0.10476881876838115,0.10472717624884148,0.10468553523454339,0.10464389572597679,0.10473305735510186,0.10482222588524456,0.10491140131160144,0.10500058362937603,0.10508977283377902,0.10544596502772886,0.10580226663735039,0.10615867736107576,0.10651519689908635,0.10687182495329743,0.10727895485629513,0.10768622526974922,0.1080936357587184,0.10850118589109413,0.10890887523757216,0.1093023180313001,0.1096958896153629,0.11008958961157221,0.11048341764407651,0.11087737333933922,0.11123329064215197,0.11158931150616637,0.11194543566097055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":7.5951749999999985E-2},7.592738878433726E-2,7.5897231677452812E-2,7.5867075659862213E-2,7.5836920731919666E-2,7.5806766893979693E-2,7.577661414639697E-2,7.5841179464039288E-2,7.5905749778970188E-2,7.5970325087711385E-2,7.6034905386789559E-2,7.6099490672736539E-2,7.6357422951114015E-2,7.6615434461529616E-2,7.6873524985606609E-2,7.7131694306234955E-2,7.7389942207560222E-2,7.768476041317926E-2,7.7979680367749438E-2,7.8274701756313333E-2,7.8569824265964747E-2,7.8865047585828157E-2,7.9149954436458697E-2,7.9434954549055914E-2,7.9720047649759179E-2,8.0005233466400261E-2,8.029051172848703E-2,8.0548244947765218E-2,8.0806053159637722E-2,8.1063936168289039E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":1.3558333333333335E-2},1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,1.3236572218459386E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":26.476542291666668},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":26.949616250191134},27.272406385634199,27.595544210842689,27.919026391144548,28.242849658674707,28.567010810353537,28.856850757572495,29.146955598472971,29.437323173937127,29.727951361666552,30.018838075232381,30.335256124730293,30.651974501077639,30.968990662910063,31.286302113839827,31.603906401252047,31.872773885591791,32.141847716475205,32.411126479482604,32.680608780507384,32.950293245314079,33.182986801915014,33.415828793921804,33.648818374552505,33.881954707158954,34.115236965042889,34.322459393464662,34.52979562152094,34.737245089829038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":6.7714885416666659},6.905017741298388,6.9559837544036265,7.006983737814334,7.0580174891001484,7.1090848083605653,7.160185498177003,7.2364622220780523,7.3128121072827987,7.3892345282331666,7.4657288705566547,7.542294530763912,7.6557413465720527,7.7693411971566935,7.8830922493121882,7.9969927155839367,8.1110408525482196,8.2261356101307097,8.3413769479043793,8.4567632068880751,8.5722927672469851,8.6879640469000652,8.7853287706675847,8.8827916896548889,8.9803519214660064,9.0780086002791833,9.1757608763763692,9.253422131421166,9.3311426851739689,9.4089221332217985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,1.4361220625,1.4356589724244979,1.4350887523527398,1.4345185528776923,1.4339483740060541,1.433378215744527,1.432808078099818,1.434028899453808,1.4352498152981044,1.4364708255669378,1.4376919301946338,1.4389131291156154,1.4437901938436319,1.4486687567159713,1.4535488136034971,1.4584303604010249,1.4633133930271109,1.4688879084807276,1.4744643478355477,1.480042705136257,1.4856229744663256,1.4912051499476229,1.4965922583805862,1.5019811302401773,1.5073717603481553,1.5127641435582759,1.5181582747559896,1.5230315756118848,1.5279062944513637,1.5327824275718862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,2.0478983541666667,2.0472369984339434,2.0464238696543546,2.0456107702454931,2.0447977002169111,2.0439846595781654,2.04317164833882,2.0449125287932821,2.046653543990085,2.0483946938354429,2.0501359782357045,2.0518773970973574,2.0588320482692106,2.0657888357816181,2.0727477537464698,2.0797087963098084,2.08667195765153,2.0946211673901867,2.1025731205949447,2.1105278087735799,2.1184852234891722,2.1264453563595596,2.1341273253440964,2.1418118089594107,2.1494987998213748,2.157188290591491,2.1648802739764572,2.17182955789995,2.178780863855494,2.1857341865632987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0.14674416666666665,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0.14324593560722609,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":7.4440116535523728},7.5770016693954361,7.6677555180740455,7.758607121240459,7.8495555413371463,7.9405998595896463,8.0317391754382008,8.113228935572355,8.1947931717156841,8.276431276822823,8.3581426542003676,8.4399267172397572,8.5288890262765555,8.6179357735115971,8.7070662444292495,8.7962797371592671,8.8855755621383139,8.9611688232361928,9.0368200995611296,9.1125289934428864,9.1882951129223329,9.2641180716272054,9.3295408758131551,9.3950054132582217,9.4605114458859845,9.526058738469164,9.5916470585779692,9.6499085444377855,9.708202025559153,9.7665273446691891,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":2.8287652010721485},2.8845954812750412,2.9058867127548229,2.9271921354493573,2.948511664792651,2.9698452172755641,2.9911927104257865,3.0230575804862161,3.0549530139389418,3.0868787494548773,3.1188345303777441,3.1508201045977406,3.1982129114674409,3.2456696491540198,3.2931895518293626,3.3407718727780171,3.3884158836785812,3.4364971240286568,3.4846395987698591,3.532842614856972,3.5811054955982939,3.6294275800738998,3.6701020363516292,3.7108175140282711,3.7515736444798016,3.7923700660061357,3.8332064236345627,3.8656496864566865,3.8981177215229312,3.9306103598883535,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0.58423016892872226},0.58404156310426691,0.58380959142546296,0.58357762812562319,0.5833456732074731,0.5831137266737384,0.58288178852714767,0.58337843182862148,0.58387511356977129,0.58437183372384238,0.58486859226411692,0.58536538916391745,0.58734943172682552,0.58933408375101193,0.59131934355669902,0.59330520947385335,0.59529167984209996,0.59755945288682299,0.59982800859531782,0.60209734454489783,0.60436745832865546,0.60663834755530333,0.60882988140159466,0.6110221326288684,0.61321509913056038,0.61540877881312295,0.61760316959590156,0.61958568097501288,0.62156876920514792,0.62355243278007422,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0.9409189091767951},0.94061483526010492,0.94024123855701491,0.93986765534847483,0.93949408563887404,0.9391205294326026,0.93874698673405499,0.9395468442899384,0.94034676375396642,0.9411467450830493,0.94194678823415789,0.94274689316432747,0.94594224771844537,0.94913858382654026,0.95233589878328662,0.95553418989905015,0.95873345449974989,0.96238576471810511,0.96603933543776854,0.96969416275693865,0.97335024279922422,0.97700757171339259,0.98053709662740651,0.98406777690302039,0.98759960914755429,0.99113258998929377,0.9946667160772884,0.99785960461822043,1.0010534221934293,1.0042481663770855,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":7.6242920074600207E-2},7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,{"$f":"Z259-Z202","v":7.4423796363786016E-2},7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,7.4423796363786016E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":89.717337057524347},{"$f":"G264*SupTraffA!G75","v":92.28096963209471},{"$f":"H264*SupTraffA!H75","v":94.399815799684959},{"$f":"I264*SupTraffA!I75","v":96.575747351075236},{"$f":"J264*SupTraffA!J75","v":98.952912590825761},{"$f":"K264*SupTraffA!K75","v":101.52426389042355},{"$f":"L264*SupTraffA!L75","v":104.27590802171386},{"$f":"M264*SupTraffA!M75","v":107.07802572441373},{"$f":"N264*SupTraffA!N75","v":110.05614621993494},{"$f":"O264*SupTraffA!O75","v":113.15876823608417},{"$f":"P264*SupTraffA!P75","v":116.44653360274816},{"$f":"Q264*SupTraffA!Q75","v":119.81323906741807},{"$f":"R264*SupTraffA!R75","v":123.35885493101394},{"$f":"S264*SupTraffA!S75","v":126.97694656409405},{"$f":"T264*SupTraffA!T75","v":130.70178944566834},{"$f":"U264*SupTraffA!U75","v":134.56238182407},{"$f":"V264*SupTraffA!V75","v":138.60608345264109},{"$f":"W264*SupTraffA!W75","v":142.55697280568924},{"$f":"X264*SupTraffA!X75","v":146.61416684374876},{"$f":"Y264*SupTraffA!Y75","v":150.75440364370215},{"$f":"Z264*SupTraffA!Z75","v":154.96601907216768},{"$f":"AA264*SupTraffA!AA75","v":159.29310178992864},{"$f":"AB264*SupTraffA!AB75","v":163.54850635440326},{"$f":"AC264*SupTraffA!AC75","v":167.88855135318278},{"$f":"AD264*SupTraffA!AD75","v":172.29940649691875},{"$f":"AE264*SupTraffA!AE75","v":176.80073646756355},{"$f":"AF264*SupTraffA!AF75","v":181.40107386210741},{"$f":"AG264*SupTraffA!AG75","v":185.93521224465431},{"$f":"AH264*SupTraffA!AH75","v":190.55660939572209},{"$f":"AI264*SupTraffA!AI75","v":195.29307855153777},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":44.316286231305639},{"$f":"G265*SupTraffA!G76","v":45.666403829074682},{"$f":"H265*SupTraffA!H76","v":46.502756458390316},{"$f":"I265*SupTraffA!I76","v":47.362287995153778},{"$f":"J265*SupTraffA!J76","v":48.315167892390342},{"$f":"K265*SupTraffA!K76","v":49.356855199114591},{"$f":"L265*SupTraffA!L76","v":50.479600029526544},{"$f":"M265*SupTraffA!M76","v":51.862108728506044},{"$f":"N265*SupTraffA!N76","v":53.330783876735047},{"$f":"O265*SupTraffA!O76","v":54.860757118601711},{"$f":"P265*SupTraffA!P76","v":56.481503296905203},{"$f":"Q265*SupTraffA!Q76","v":58.141585293679185},{"$f":"R265*SupTraffA!R76","v":60.128776339555472},{"$f":"S265*SupTraffA!S76","v":62.161726512418568},{"$f":"T265*SupTraffA!T76","v":64.257458073417382},{"$f":"U265*SupTraffA!U76","v":66.430662218940753},{"$f":"V265*SupTraffA!V76","v":68.705351236906239},{"$f":"W265*SupTraffA!W76","v":71.061916798080574},{"$f":"X265*SupTraffA!X76","v":73.487808338240441},{"$f":"Y265*SupTraffA!Y76","v":75.971815008040494},{"$f":"Z265*SupTraffA!Z76","v":78.508338040524237},{"$f":"AA265*SupTraffA!AA76","v":81.12003891700428},{"$f":"AB265*SupTraffA!AB76","v":83.629899864134913},{"$f":"AC265*SupTraffA!AC76","v":86.196726419469258},{"$f":"AD265*SupTraffA!AD76","v":88.813660462684965},{"$f":"AE265*SupTraffA!AE76","v":91.49105853380324},{"$f":"AF265*SupTraffA!AF76","v":94.233646899309733},{"$f":"AG265*SupTraffA!AG76","v":96.81843737385617},{"$f":"AH265*SupTraffA!AH76","v":99.457443016873924},{"$f":"AI265*SupTraffA!AI76","v":102.16539146851041},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":9.3634264848841049},{"$f":"G266*SupTraffA!G77","v":9.458886537880149},{"$f":"H266*SupTraffA!H77","v":9.5577487671501586},{"$f":"I266*SupTraffA!I77","v":9.6597179673455535},{"$f":"J266*SupTraffA!J77","v":9.778922204849497},{"$f":"K266*SupTraffA!K77","v":9.9140544012024883},{"$f":"L266*SupTraffA!L77","v":10.063206052357273},{"$f":"M266*SupTraffA!M77","v":10.238550769928137},{"$f":"N266*SupTraffA!N77","v":10.42744155411334},{"$f":"O266*SupTraffA!O77","v":10.624680239878254},{"$f":"P266*SupTraffA!P77","v":10.835690229968119},{"$f":"Q266*SupTraffA!Q77","v":11.050315274581699},{"$f":"R266*SupTraffA!R77","v":11.296812325240806},{"$f":"S266*SupTraffA!S77","v":11.546880740031815},{"$f":"T266*SupTraffA!T77","v":11.80356690903324},{"$f":"U266*SupTraffA!U77","v":12.069361358245274},{"$f":"V266*SupTraffA!V77","v":12.348324545575686},{"$f":"W266*SupTraffA!W77","v":12.641145247028051},{"$f":"X266*SupTraffA!X77","v":12.941020830907556},{"$f":"Y266*SupTraffA!Y77","v":13.245833476424981},{"$f":"Z266*SupTraffA!Z77","v":13.554518923257843},{"$f":"AA266*SupTraffA!AA77","v":13.870887284293353},{"$f":"AB266*SupTraffA!AB77","v":14.192658891175036},{"$f":"AC266*SupTraffA!AC77","v":14.519861838285248},{"$f":"AD266*SupTraffA!AD77","v":14.851266829883949},{"$f":"AE266*SupTraffA!AE77","v":15.188538871045482},{"$f":"AF266*SupTraffA!AF77","v":15.532368133732987},{"$f":"AG266*SupTraffA!AG77","v":15.875277079072205},{"$f":"AH266*SupTraffA!AH77","v":16.223923570079656},{"$f":"AI266*SupTraffA!AI77","v":16.580634821511183},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":15.080058344931409},{"$f":"G267*SupTraffA!G78","v":15.23379424450958},{"$f":"H267*SupTraffA!H78","v":15.393014555824401},{"$f":"I267*SupTraffA!I78","v":15.557238728387734},{"$f":"J267*SupTraffA!J78","v":15.74922039768215},{"$f":"K267*SupTraffA!K78","v":15.96685447826934},{"$f":"L267*SupTraffA!L78","v":16.207067272430852},{"$f":"M267*SupTraffA!M78","v":16.489464713042803},{"$f":"N267*SupTraffA!N78","v":16.79367846266733},{"$f":"O267*SupTraffA!O78","v":17.111336735019705},{"$f":"P267*SupTraffA!P78","v":17.451174067848669},{"$f":"Q267*SupTraffA!Q78","v":17.796833544391532},{"$f":"R267*SupTraffA!R78","v":18.193823754241432},{"$f":"S267*SupTraffA!S78","v":18.596565743239914},{"$f":"T267*SupTraffA!T78","v":19.009965805532598},{"$f":"U267*SupTraffA!U78","v":19.43803500103607},{"$f":"V267*SupTraffA!V78","v":19.887312807738283},{"$f":"W267*SupTraffA!W78","v":20.35890851814186},{"$f":"X267*SupTraffA!X78","v":20.841866308731486},{"$f":"Y267*SupTraffA!Y78","v":21.332775371478085},{"$f":"Z267*SupTraffA!Z78","v":21.829921686162624},{"$f":"AA267*SupTraffA!AA78","v":22.339441543302996},{"$f":"AB267*SupTraffA!AB78","v":22.857663474957466},{"$f":"AC267*SupTraffA!AC78","v":23.384632727893578},{"$f":"AD267*SupTraffA!AD78","v":23.918369487859973},{"$f":"AE267*SupTraffA!AE78","v":24.46155529085112},{"$f":"AF267*SupTraffA!AF78","v":25.015301677600448},{"$f":"AG267*SupTraffA!AG78","v":25.567565868208867},{"$f":"AH267*SupTraffA!AH78","v":26.129070532294637},{"$f":"AI267*SupTraffA!AI78","v":26.703563712569878},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":6.8119306221825564},{"$f":"G268*SupTraffA!G79","v":6.7193606311486533},{"$f":"H268*SupTraffA!H79","v":6.7922877148743854},{"$f":"I268*SupTraffA!I79","v":6.8674815473966033},{"$f":"J268*SupTraffA!J79","v":6.9549930333138574},{"$f":"K268*SupTraffA!K79","v":7.0539068743566675},{"$f":"L268*SupTraffA!L79","v":7.1628782262932367},{"$f":"M268*SupTraffA!M79","v":7.2814824744205424},{"$f":"N268*SupTraffA!N79","v":7.4095100023586982},{"$f":"O268*SupTraffA!O79","v":7.5432461957235519},{"$f":"P268*SupTraffA!P79","v":7.6865236879281804},{"$f":"Q268*SupTraffA!Q79","v":7.8321197261198794},{"$f":"R268*SupTraffA!R79","v":7.9797824236340835},{"$f":"S268*SupTraffA!S79","v":8.1289567041565558},{"$f":"T268*SupTraffA!T79","v":8.281764355744599},{"$f":"U268*SupTraffA!U79","v":8.4399100443771093},{"$f":"V268*SupTraffA!V79","v":8.6061698264395066},{"$f":"W268*SupTraffA!W79","v":8.7768159150222456},{"$f":"X268*SupTraffA!X79","v":8.9510397216692983},{"$f":"Y268*SupTraffA!Y79","v":9.1273408315268707},{"$f":"Z268*SupTraffA!Z79","v":9.3049646006609237},{"$f":"AA268*SupTraffA!AA79","v":9.4865013261107105},{"$f":"AB268*SupTraffA!AB79","v":9.6716260116574873},{"$f":"AC268*SupTraffA!AC79","v":9.8590990852005724},{"$f":"AD268*SupTraffA!AD79","v":10.048063020434961},{"$f":"AE268*SupTraffA!AE79","v":10.239623748358182},{"$f":"AF268*SupTraffA!AF79","v":10.434216608163698},{"$f":"AG268*SupTraffA!AG79","v":10.630449549310951},{"$f":"AH268*SupTraffA!AH79","v":10.829250395950229},{"$f":"AI268*SupTraffA!AI79","v":11.03214256562959},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":165289.03874082805},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":169359.41487470773},172645.62329592422,176022.47358935891,179751.21611906157,183815.93484336665,188188.6596023218,192949.63241031126,198017.56011580935,203298.78852530738,208901.42488539833,214634.09290619037,220958.04977368572,227411.07626394092,234054.54458939616,240940.35044666918,248153.24186930078,255395.75928396196,262835.90204329748,270432.16833117261,278163.76232277328,286109.97086063999,293900.35459632816,301848.87142403144,309930.7662977826,318181.51291162148,326616.60718091426,334826.94211510249,343196.29691092053,351774.81111975887,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D2_Congest_CarGR","v":0.01},null,{"$f":"$E283+GR!I$17","v":0.11},{"$f":"$E283+GR!J$17","v":0.11},{"$f":"$E283+GR!K$17","v":0.11},{"$f":"$E283+GR!L$17","v":0.11},{"$f":"$E283+GR!M$17","v":0.11},{"$f":"$E283+GR!N$17","v":0.11},{"$f":"$E283+GR!O$17","v":0.11},{"$f":"$E283+GR!P$17","v":0.11},{"$f":"$E283+GR!Q$17","v":0.11},{"$f":"$E283+GR!R$17","v":0.11},{"$f":"$E283+GR!S$17","v":0.11},{"$f":"$E283+GR!T$17","v":0.11},{"$f":"$E283+GR!U$17","v":0.11},{"$f":"$E283+GR!V$17","v":0.11},{"$f":"$E283+GR!W$17","v":0.11},{"$f":"$E283+GR!X$17","v":0.11},{"$f":"$E283+GR!Y$17","v":0.11},{"$f":"$E283+GR!Z$17","v":0.11},{"$f":"$E283+GR!AA$17","v":0.11},{"$f":"$E283+GR!AB$17","v":0.11},{"$f":"$E283+GR!AC$17","v":0.11},{"$f":"$E283+GR!AD$17","v":0.11},{"$f":"$E283+GR!AE$17","v":0.11},{"$f":"$E283+GR!AF$17","v":0.11},{"$f":"$E283+GR!AG$17","v":0.11},{"$f":"$E283+GR!AH$17","v":0.11},{"$f":"$E283+GR!AI$17","v":0.11},{"$f":"$E283+GR!AJ$17","v":0.11},{"$f":"$E283+GR!AK$17","v":0.11},{"$f":"$E283+GR!AL$17","v":0.01},{"$f":"$E283+GR!AM$17","v":0.01},{"$f":"$E283+GR!AN$17","v":0.01},{"$f":"$E283+GR!AO$17","v":0.01},{"$f":"$E283+GR!AP$17","v":0.01},{"$f":"$E283+GR!AQ$17","v":0.01},{"$f":"$E283+GR!AR$17","v":0.01},{"$f":"$E283+GR!AS$17","v":0.01},{"$f":"$E283+GR!AT$17","v":0.01},{"$f":"$E283+GR!AU$17","v":0.01},{"$f":"$E283+GR!AV$17","v":0.01},{"$f":"$E283+GR!AW$17","v":0.01},{"$f":"$E283+GR!AX$17","v":0.01},{"$f":"$E283+GR!AY$17","v":0.01},{"$f":"$E283+GR!AZ$17","v":0.01},{"$f":"$E283+GR!BA$17","v":0.01},{"$f":"$E283+GR!BB$17","v":0.01},{"$f":"$E283+GR!BC$17","v":0.01},{"$f":"$E283+GR!BD$17","v":0.01},{"$f":"$E283+GR!BE$17","v":0.01},{"$f":"$E283+GR!BF$17","v":0.01},{"$f":"$E283+GR!BG$17","v":0.01},{"$f":"$E283+GR!BH$17","v":0.01},{"$f":"$E283+GR!BI$17","v":0.01},{"$f":"$E283+GR!BJ$17","v":0.01},{"$f":"$E283+GR!BK$17","v":0.01},{"$f":"$E283+GR!BL$17","v":0.01},{"$f":"$E283+GR!BM$17","v":0.01},{"$f":"$E283+GR!BN$17","v":0.01},{"$f":"$E283+GR!BO$17","v":0.01}]
[null,null,null,"LGV",{"$f":"D2_Congest_LGVGR","v":0.01},null,{"$f":"$E284+GR!I$17","v":0.11},{"$f":"$E284+GR!J$17","v":0.11},{"$f":"$E284+GR!K$17","v":0.11},{"$f":"$E284+GR!L$17","v":0.11},{"$f":"$E284+GR!M$17","v":0.11},{"$f":"$E284+GR!N$17","v":0.11},{"$f":"$E284+GR!O$17","v":0.11},{"$f":"$E284+GR!P$17","v":0.11},{"$f":"$E284+GR!Q$17","v":0.11},{"$f":"$E284+GR!R$17","v":0.11},{"$f":"$E284+GR!S$17","v":0.11},{"$f":"$E284+GR!T$17","v":0.11},{"$f":"$E284+GR!U$17","v":0.11},{"$f":"$E284+GR!V$17","v":0.11},{"$f":"$E284+GR!W$17","v":0.11},{"$f":"$E284+GR!X$17","v":0.11},{"$f":"$E284+GR!Y$17","v":0.11},{"$f":"$E284+GR!Z$17","v":0.11},{"$f":"$E284+GR!AA$17","v":0.11},{"$f":"$E284+GR!AB$17","v":0.11},{"$f":"$E284+GR!AC$17","v":0.11},{"$f":"$E284+GR!AD$17","v":0.11},{"$f":"$E284+GR!AE$17","v":0.11},{"$f":"$E284+GR!AF$17","v":0.11},{"$f":"$E284+GR!AG$17","v":0.11},{"$f":"$E284+GR!AH$17","v":0.11},{"$f":"$E284+GR!AI$17","v":0.11},{"$f":"$E284+GR!AJ$17","v":0.11},{"$f":"$E284+GR!AK$17","v":0.11},{"$f":"$E284+GR!AL$17","v":0.01},{"$f":"$E284+GR!AM$17","v":0.01},{"$f":"$E284+GR!AN$17","v":0.01},{"$f":"$E284+GR!AO$17","v":0.01},{"$f":"$E284+GR!AP$17","v":0.01},{"$f":"$E284+GR!AQ$17","v":0.01},{"$f":"$E284+GR!AR$17","v":0.01},{"$f":"$E284+GR!AS$17","v":0.01},{"$f":"$E284+GR!AT$17","v":0.01},{"$f":"$E284+GR!AU$17","v":0.01},{"$f":"$E284+GR!AV$17","v":0.01},{"$f":"$E284+GR!AW$17","v":0.01},{"$f":"$E284+GR!AX$17","v":0.01},{"$f":"$E284+GR!AY$17","v":0.01},{"$f":"$E284+GR!AZ$17","v":0.01},{"$f":"$E284+GR!BA$17","v":0.01},{"$f":"$E284+GR!BB$17","v":0.01},{"$f":"$E284+GR!BC$17","v":0.01},{"$f":"$E284+GR!BD$17","v":0.01},{"$f":"$E284+GR!BE$17","v":0.01},{"$f":"$E284+GR!BF$17","v":0.01},{"$f":"$E284+GR!BG$17","v":0.01},{"$f":"$E284+GR!BH$17","v":0.01},{"$f":"$E284+GR!BI$17","v":0.01},{"$f":"$E284+GR!BJ$17","v":0.01},{"$f":"$E284+GR!BK$17","v":0.01},{"$f":"$E284+GR!BL$17","v":0.01},{"$f":"$E284+GR!BM$17","v":0.01},{"$f":"$E284+GR!BN$17","v":0.01},{"$f":"$E284+GR!BO$17","v":0.01}]
[null,null,null,"OGV1",{"$f":"D2_Congest_OGV1GR","v":0.01},null,{"$f":"$E285+GR!I$17","v":0.11},{"$f":"$E285+GR!J$17","v":0.11},{"$f":"$E285+GR!K$17","v":0.11},{"$f":"$E285+GR!L$17","v":0.11},{"$f":"$E285+GR!M$17","v":0.11},{"$f":"$E285+GR!N$17","v":0.11},{"$f":"$E285+GR!O$17","v":0.11},{"$f":"$E285+GR!P$17","v":0.11},{"$f":"$E285+GR!Q$17","v":0.11},{"$f":"$E285+GR!R$17","v":0.11},{"$f":"$E285+GR!S$17","v":0.11},{"$f":"$E285+GR!T$17","v":0.11},{"$f":"$E285+GR!U$17","v":0.11},{"$f":"$E285+GR!V$17","v":0.11},{"$f":"$E285+GR!W$17","v":0.11},{"$f":"$E285+GR!X$17","v":0.11},{"$f":"$E285+GR!Y$17","v":0.11},{"$f":"$E285+GR!Z$17","v":0.11},{"$f":"$E285+GR!AA$17","v":0.11},{"$f":"$E285+GR!AB$17","v":0.11},{"$f":"$E285+GR!AC$17","v":0.11},{"$f":"$E285+GR!AD$17","v":0.11},{"$f":"$E285+GR!AE$17","v":0.11},{"$f":"$E285+GR!AF$17","v":0.11},{"$f":"$E285+GR!AG$17","v":0.11},{"$f":"$E285+GR!AH$17","v":0.11},{"$f":"$E285+GR!AI$17","v":0.11},{"$f":"$E285+GR!AJ$17","v":0.11},{"$f":"$E285+GR!AK$17","v":0.11},{"$f":"$E285+GR!AL$17","v":0.01},{"$f":"$E285+GR!AM$17","v":0.01},{"$f":"$E285+GR!AN$17","v":0.01},{"$f":"$E285+GR!AO$17","v":0.01},{"$f":"$E285+GR!AP$17","v":0.01},{"$f":"$E285+GR!AQ$17","v":0.01},{"$f":"$E285+GR!AR$17","v":0.01},{"$f":"$E285+GR!AS$17","v":0.01},{"$f":"$E285+GR!AT$17","v":0.01},{"$f":"$E285+GR!AU$17","v":0.01},{"$f":"$E285+GR!AV$17","v":0.01},{"$f":"$E285+GR!AW$17","v":0.01},{"$f":"$E285+GR!AX$17","v":0.01},{"$f":"$E285+GR!AY$17","v":0.01},{"$f":"$E285+GR!AZ$17","v":0.01},{"$f":"$E285+GR!BA$17","v":0.01},{"$f":"$E285+GR!BB$17","v":0.01},{"$f":"$E285+GR!BC$17","v":0.01},{"$f":"$E285+GR!BD$17","v":0.01},{"$f":"$E285+GR!BE$17","v":0.01},{"$f":"$E285+GR!BF$17","v":0.01},{"$f":"$E285+GR!BG$17","v":0.01},{"$f":"$E285+GR!BH$17","v":0.01},{"$f":"$E285+GR!BI$17","v":0.01},{"$f":"$E285+GR!BJ$17","v":0.01},{"$f":"$E285+GR!BK$17","v":0.01},{"$f":"$E285+GR!BL$17","v":0.01},{"$f":"$E285+GR!BM$17","v":0.01},{"$f":"$E285+GR!BN$17","v":0.01},{"$f":"$E285+GR!BO$17","v":0.01}]
[null,null,null,"OGV2",{"$f":"D2_Congest_OGV2GR","v":0.01},null,{"$f":"$E286+GR!I$17","v":0.11},{"$f":"$E286+GR!J$17","v":0.11},{"$f":"$E286+GR!K$17","v":0.11},{"$f":"$E286+GR!L$17","v":0.11},{"$f":"$E286+GR!M$17","v":0.11},{"$f":"$E286+GR!N$17","v":0.11},{"$f":"$E286+GR!O$17","v":0.11},{"$f":"$E286+GR!P$17","v":0.11},{"$f":"$E286+GR!Q$17","v":0.11},{"$f":"$E286+GR!R$17","v":0.11},{"$f":"$E286+GR!S$17","v":0.11},{"$f":"$E286+GR!T$17","v":0.11},{"$f":"$E286+GR!U$17","v":0.11},{"$f":"$E286+GR!V$17","v":0.11},{"$f":"$E286+GR!W$17","v":0.11},{"$f":"$E286+GR!X$17","v":0.11},{"$f":"$E286+GR!Y$17","v":0.11},{"$f":"$E286+GR!Z$17","v":0.11},{"$f":"$E286+GR!AA$17","v":0.11},{"$f":"$E286+GR!AB$17","v":0.11},{"$f":"$E286+GR!AC$17","v":0.11},{"$f":"$E286+GR!AD$17","v":0.11},{"$f":"$E286+GR!AE$17","v":0.11},{"$f":"$E286+GR!AF$17","v":0.11},{"$f":"$E286+GR!AG$17","v":0.11},{"$f":"$E286+GR!AH$17","v":0.11},{"$f":"$E286+GR!AI$17","v":0.11},{"$f":"$E286+GR!AJ$17","v":0.11},{"$f":"$E286+GR!AK$17","v":0.11},{"$f":"$E286+GR!AL$17","v":0.01},{"$f":"$E286+GR!AM$17","v":0.01},{"$f":"$E286+GR!AN$17","v":0.01},{"$f":"$E286+GR!AO$17","v":0.01},{"$f":"$E286+GR!AP$17","v":0.01},{"$f":"$E286+GR!AQ$17","v":0.01},{"$f":"$E286+GR!AR$17","v":0.01},{"$f":"$E286+GR!AS$17","v":0.01},{"$f":"$E286+GR!AT$17","v":0.01},{"$f":"$E286+GR!AU$17","v":0.01},{"$f":"$E286+GR!AV$17","v":0.01},{"$f":"$E286+GR!AW$17","v":0.01},{"$f":"$E286+GR!AX$17","v":0.01},{"$f":"$E286+GR!AY$17","v":0.01},{"$f":"$E286+GR!AZ$17","v":0.01},{"$f":"$E286+GR!BA$17","v":0.01},{"$f":"$E286+GR!BB$17","v":0.01},{"$f":"$E286+GR!BC$17","v":0.01},{"$f":"$E286+GR!BD$17","v":0.01},{"$f":"$E286+GR!BE$17","v":0.01},{"$f":"$E286+GR!BF$17","v":0.01},{"$f":"$E286+GR!BG$17","v":0.01},{"$f":"$E286+GR!BH$17","v":0.01},{"$f":"$E286+GR!BI$17","v":0.01},{"$f":"$E286+GR!BJ$17","v":0.01},{"$f":"$E286+GR!BK$17","v":0.01},{"$f":"$E286+GR!BL$17","v":0.01},{"$f":"$E286+GR!BM$17","v":0.01},{"$f":"$E286+GR!BN$17","v":0.01},{"$f":"$E286+GR!BO$17","v":0.01}]
[null,null,null,"PSV",{"$f":"D2_Congest_PSVGR","v":0.01},null,{"$f":"$E287+GR!I$17","v":0.11},{"$f":"$E287+GR!J$17","v":0.11},{"$f":"$E287+GR!K$17","v":0.11},{"$f":"$E287+GR!L$17","v":0.11},{"$f":"$E287+GR!M$17","v":0.11},{"$f":"$E287+GR!N$17","v":0.11},{"$f":"$E287+GR!O$17","v":0.11},{"$f":"$E287+GR!P$17","v":0.11},{"$f":"$E287+GR!Q$17","v":0.11},{"$f":"$E287+GR!R$17","v":0.11},{"$f":"$E287+GR!S$17","v":0.11},{"$f":"$E287+GR!T$17","v":0.11},{"$f":"$E287+GR!U$17","v":0.11},{"$f":"$E287+GR!V$17","v":0.11},{"$f":"$E287+GR!W$17","v":0.11},{"$f":"$E287+GR!X$17","v":0.11},{"$f":"$E287+GR!Y$17","v":0.11},{"$f":"$E287+GR!Z$17","v":0.11},{"$f":"$E287+GR!AA$17","v":0.11},{"$f":"$E287+GR!AB$17","v":0.11},{"$f":"$E287+GR!AC$17","v":0.11},{"$f":"$E287+GR!AD$17","v":0.11},{"$f":"$E287+GR!AE$17","v":0.11},{"$f":"$E287+GR!AF$17","v":0.11},{"$f":"$E287+GR!AG$17","v":0.11},{"$f":"$E287+GR!AH$17","v":0.11},{"$f":"$E287+GR!AI$17","v":0.11},{"$f":"$E287+GR!AJ$17","v":0.11},{"$f":"$E287+GR!AK$17","v":0.11},{"$f":"$E287+GR!AL$17","v":0.01},{"$f":"$E287+GR!AM$17","v":0.01},{"$f":"$E287+GR!AN$17","v":0.01},{"$f":"$E287+GR!AO$17","v":0.01},{"$f":"$E287+GR!AP$17","v":0.01},{"$f":"$E287+GR!AQ$17","v":0.01},{"$f":"$E287+GR!AR$17","v":0.01},{"$f":"$E287+GR!AS$17","v":0.01},{"$f":"$E287+GR!AT$17","v":0.01},{"$f":"$E287+GR!AU$17","v":0.01},{"$f":"$E287+GR!AV$17","v":0.01},{"$f":"$E287+GR!AW$17","v":0.01},{"$f":"$E287+GR!AX$17","v":0.01},{"$f":"$E287+GR!AY$17","v":0.01},{"$f":"$E287+GR!AZ$17","v":0.01},{"$f":"$E287+GR!BA$17","v":0.01},{"$f":"$E287+GR!BB$17","v":0.01},{"$f":"$E287+GR!BC$17","v":0.01},{"$f":"$E287+GR!BD$17","v":0.01},{"$f":"$E287+GR!BE$17","v":0.01},{"$f":"$E287+GR!BF$17","v":0.01},{"$f":"$E287+GR!BG$17","v":0.01},{"$f":"$E287+GR!BH$17","v":0.01},{"$f":"$E287+GR!BI$17","v":0.01},{"$f":"$E287+GR!BJ$17","v":0.01},{"$f":"$E287+GR!BK$17","v":0.01},{"$f":"$E287+GR!BL$17","v":0.01},{"$f":"$E287+GR!BM$17","v":0.01},{"$f":"$E287+GR!BN$17","v":0.01},{"$f":"$E287+GR!BO$17","v":0.01}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D2_Congest_CarCount","v":15000},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":15454.514999999999},{"$f":"IFERROR(F289*(1+G283),0)","v":17154.51165},{"$f":"IFERROR(G289*(1+H283),0)","v":19041.507931500004},21136.073803965006,23461.04192240116,26041.756533865289,28906.349752590475,32086.048225375431,35615.513530166732,39533.220018485074,43881.874220518439,48708.880384775468,54066.857227100772,60014.21152208186,66615.774789510877,73943.510016357075,82077.296118156359,91105.79869115357,101127.43654718048,112251.45456737034,124599.11456978109,138305.01717245701,153518.56906142729,170405.61165818429,189150.22894058458,209956.75412404889,233051.99707769428,258687.71675624067,287143.36559942714,318729.13581536413,321916.42717351776,325135.59144525294,328386.94735970546,331670.8168333025,334987.52500163554,338337.40025165188,341720.77425416838,345137.98199671006,348589.36181667715,352075.25543484394,355596.00798919238,359151.96806908428,362743.48774977511,366370.92262727284,370034.63185354555,373734.978172081,377472.32795380184,381247.05123333988,385059.52174567326,388910.11696313001,392799.21813276131,396727.21031408891,400694.4824172298,404701.4272414021,408748.44151381613,412835.92592895427,416964.28518824384,421133.92804012628,425345.26732052752,429598.71999373281]
[null,null,null,"LGV",{"$f":"D2_Congest_LGVCount","v":5000},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":5151.5049999999992},{"$f":"IFERROR(F290*(1+G284),0)","v":5718.1705499999998},6347.1693105000004,7045.3579346550014,7820.3473074670519,8680.5855112884292,9635.4499175301571,10695.349408458474,11871.837843388908,13177.74000616169,14627.291406839477,16236.29346159182,18022.285742366923,20004.737174027287,22205.25826317029,24647.836672119025,27359.098706052122,30368.599563717857,33709.145515726821,37417.151522456777,41533.038189927029,46101.672390819003,51172.856353809097,56801.870552728105,63050.076313528203,69985.584708016308,77683.999025898112,86229.238918746909,95714.455199809076,106243.04527178808,107305.47572450596,108378.53048175102,109462.31578656854,110556.93894443422,111662.50833387856,112779.13341721735,113906.92475138952,115045.99399890342,116196.45393889245,117358.41847828137,118532.00266306418,119717.32268969482,120914.49591659177,122123.64087575769,123344.87728451527,124578.32605736042,125824.10931793402,127082.35041111337,128353.1739152245,129636.70565437674,130933.0727109205,132242.40343802972,133564.82747241002,134900.47574713413,136249.48050460548,137611.97530965155,138988.09506274806,140377.97601337553,141781.7557735093,143199.57333124441]
[null,null,null,"OGV1",{"$f":"D2_Congest_OGV1Count","v":2200},2266.6621999999998,2515.995042,2792.7544966200003,3099.9574912482008,3440.9528152855032,3819.457624966909,4239.5979637132696,4705.95373972173,5223.6086510911209,5798.2056027111448,6436.0082190093717,7143.9691231004035,7929.8057266414489,8802.0843565720097,9770.3136357949315,10845.048135732375,12038.003430662937,13362.183808035861,14832.024026919808,16463.546669880987,18274.536803567898,20284.735851960369,22516.056795676013,24992.823043200377,27742.033577952421,30793.65727152719,34180.959571395186,37940.865124248659,42114.360287916017,46746.939919586781,47214.409318782651,47686.553411970475,48163.418946090183,48645.053135551083,49131.503666906596,49622.818703575664,50119.046890611418,50620.23735951753,51126.439733112704,51637.704130443832,52154.081171748272,52675.621983465753,53202.37820330041,53734.401985333418,54271.746005186753,54814.463465238623,55362.608099891011,55916.234180889922,56475.396522698822,57040.150487925814,57610.551992805071,58186.657512733123,58768.524087860453,59356.20932873906,59949.771422026453,60549.269136246716,61154.761827609182,61766.309445885272,62383.972540344126,63007.812265747569]
[null,null,null,"OGV2",{"$f":"D2_Congest_OGV2Count","v":780},803.63477999999998,892.03460580000001,990.15841243800014,1099.0758378061803,1219.9741799648602,1354.1713397609949,1503.1301871347046,1668.4745077195223,1852.00670356867,2055.7274409612237,2281.8574594669585,2532.8617800083243,2811.4765758092403,3120.7389991482569,3464.0202890545656,3845.062520850568,4268.0193981441307,4737.5015319399854,5258.6267004533838,5837.075637503257,6479.1539576286159,7191.8608929677639,7982.9655911942191,8861.0918062255842,9835.8119049103989,10917.751214450544,12118.703848040104,13451.761271324516,14931.455011170214,16573.915062398937,16739.654213022928,16907.050755153159,17076.121262704692,17246.882475331739,17419.351300085054,17593.544813085904,17769.480261216762,17947.17506382893,18126.646814467222,18307.913282611895,18490.992415438013,18675.902339592394,18862.661362988318,19051.287976618201,19241.800856384383,19434.218864948227,19628.56105359771,19824.846664133689,20023.095130775026,20223.326082082775,20425.559342903602,20629.814936332637,20836.113085695964,21044.474216552924,21254.918958718452,21467.468148305637,21682.142829788692,21898.96425808658,22117.953900667446,22339.133439674122]
[null,null,null,"PSV",{"$f":"D2_Congest_PSVCount","v":1},1.0303009999999999,1.14363411,1.2694338621000001,1.4090715869310002,1.5640694614934103,1.7361171022576856,1.9270899835060311,2.1390698816916949,2.3743675686777816,2.6355480012323378,2.9254582813678951,3.2472586923183639,3.6044571484733843,4.0009474348054566,4.4410516526340569,4.9295673344238038,5.4718197412104228,6.0737199127435701,6.7418291031453634,7.4834303044913542,8.3066076379854046,9.2203344781637995,10.234571270761819,11.360374110545621,12.610015262705641,13.997116941603263,15.536799805179623,17.245847783749383,19.142891039961818,21.248609054357619,21.461095144901197,21.675706096350208,21.89246315731371,22.111387788886848,22.332501666775716,22.555826683443474,22.781384950277911,23.009198799780691,23.239290787778497,23.471683695656282,{"$f":"IFERROR(AS293*(1+AT287),0)","v":23.706400532612843},23.943464537938972,24.182899183318362,24.424728175151547,24.668975456903063,24.915665211472092,25.164821863586813,25.416470082222681,25.670634783044907,25.927341130875355,26.18661454218411,26.448480687605951,26.71296549448201,26.98009514942683,27.249896100921099,27.522395061930311,27.797619012549614,28.07559520267511,28.356351154701862,28.639914666248881]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":75334.90214878101},85294.176212849896,96570.06630818866,109336.62907413123,123790.93143773139,140156.09257379948,158684.7280120558,179662.84905524959,203414.27770035362,230305.64521234034,260752.0515094118,295223.47271895612,334252.01581240207,378440.13230280165,428469.91779323207,485113.64092549734,549245.66425584827,621855.94107047131,704065.29647998803,797142.72867464228,902524.99740543007,1021838.802062428,1156925.8916950813,1309871.494577171,1483036.5061602734,1679093.9322746615,1901070.1501213717,2152391.6239674175,2436937.7966559101,2759100.9733738215,2842425.8227697103,2928267.082617356,3016700.7485124012,3107805.1111174752,3201660.8254732229,3298350.9824025137,3397961.1820710697,3500579.6097696163,3606297.1139846584,3715207.2868269952,3827406.5468891701,3942994.2246052232,4062072.6501883012,4184747.2442239872,4311126.6109995516,4441322.6346517382,4575450.5782182217,4713629.1856804127,4855980.7870879592,5002631.4068580158,5153710.8753451277,5309352.9437805498,5469695.4026827235,5634880.2038437417,5805053.5859998222,5980366.2042970173,6160973.2636667872,6347034.6562295249,6538715.1028476562,6736184.298953657]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D2_Tolls_CarGR","v":1.7000000000000001E-2},null,{"$f":"$E311+GR!I$17","v":0.11700000000000001},{"$f":"$E311+GR!J$17","v":0.11700000000000001},{"$f":"$E311+GR!K$17","v":0.11700000000000001},{"$f":"$E311+GR!L$17","v":0.11700000000000001},{"$f":"$E311+GR!M$17","v":0.11700000000000001},{"$f":"$E311+GR!N$17","v":0.11700000000000001},{"$f":"$E311+GR!O$17","v":0.11700000000000001},{"$f":"$E311+GR!P$17","v":0.11700000000000001},{"$f":"$E311+GR!Q$17","v":0.11700000000000001},{"$f":"$E311+GR!R$17","v":0.11700000000000001},{"$f":"$E311+GR!S$17","v":0.11700000000000001},{"$f":"$E311+GR!T$17","v":0.11700000000000001},{"$f":"$E311+GR!U$17","v":0.11700000000000001},{"$f":"$E311+GR!V$17","v":0.11700000000000001},{"$f":"$E311+GR!W$17","v":0.11700000000000001},{"$f":"$E311+GR!X$17","v":0.11700000000000001},{"$f":"$E311+GR!Y$17","v":0.11700000000000001},{"$f":"$E311+GR!Z$17","v":0.11700000000000001},{"$f":"$E311+GR!AA$17","v":0.11700000000000001},{"$f":"$E311+GR!AB$17","v":0.11700000000000001},{"$f":"$E311+GR!AC$17","v":0.11700000000000001},{"$f":"$E311+GR!AD$17","v":0.11700000000000001},{"$f":"$E311+GR!AE$17","v":0.11700000000000001},{"$f":"$E311+GR!AF$17","v":0.11700000000000001},{"$f":"$E311+GR!AG$17","v":0.11700000000000001},{"$f":"$E311+GR!AH$17","v":0.11700000000000001},{"$f":"$E311+GR!AI$17","v":0.11700000000000001},{"$f":"$E311+GR!AJ$17","v":0.11700000000000001},{"$f":"$E311+GR!AK$17","v":0.11700000000000001},{"$f":"$E311+GR!AL$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AM$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AN$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AO$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AP$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AQ$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AR$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AS$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AT$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AU$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AV$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AW$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AX$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AY$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!AZ$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BA$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BB$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BC$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BD$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BE$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BF$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BG$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BH$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BI$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BJ$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BK$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BL$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BM$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BN$17","v":1.7000000000000001E-2},{"$f":"$E311+GR!BO$17","v":1.7000000000000001E-2}]
[null,null,null,"LGV",{"$f":"D2_Tolls_LGVGR","v":1.7000000000000001E-2},null,{"$f":"$E312+GR!I$17","v":0.11700000000000001},{"$f":"$E312+GR!J$17","v":0.11700000000000001},{"$f":"$E312+GR!K$17","v":0.11700000000000001},{"$f":"$E312+GR!L$17","v":0.11700000000000001},{"$f":"$E312+GR!M$17","v":0.11700000000000001},{"$f":"$E312+GR!N$17","v":0.11700000000000001},{"$f":"$E312+GR!O$17","v":0.11700000000000001},{"$f":"$E312+GR!P$17","v":0.11700000000000001},{"$f":"$E312+GR!Q$17","v":0.11700000000000001},{"$f":"$E312+GR!R$17","v":0.11700000000000001},{"$f":"$E312+GR!S$17","v":0.11700000000000001},{"$f":"$E312+GR!T$17","v":0.11700000000000001},{"$f":"$E312+GR!U$17","v":0.11700000000000001},{"$f":"$E312+GR!V$17","v":0.11700000000000001},{"$f":"$E312+GR!W$17","v":0.11700000000000001},{"$f":"$E312+GR!X$17","v":0.11700000000000001},{"$f":"$E312+GR!Y$17","v":0.11700000000000001},{"$f":"$E312+GR!Z$17","v":0.11700000000000001},{"$f":"$E312+GR!AA$17","v":0.11700000000000001},{"$f":"$E312+GR!AB$17","v":0.11700000000000001},{"$f":"$E312+GR!AC$17","v":0.11700000000000001},{"$f":"$E312+GR!AD$17","v":0.11700000000000001},{"$f":"$E312+GR!AE$17","v":0.11700000000000001},{"$f":"$E312+GR!AF$17","v":0.11700000000000001},{"$f":"$E312+GR!AG$17","v":0.11700000000000001},{"$f":"$E312+GR!AH$17","v":0.11700000000000001},{"$f":"$E312+GR!AI$17","v":0.11700000000000001},{"$f":"$E312+GR!AJ$17","v":0.11700000000000001},{"$f":"$E312+GR!AK$17","v":0.11700000000000001},{"$f":"$E312+GR!AL$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AM$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AN$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AO$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AP$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AQ$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AR$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AS$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AT$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AU$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AV$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AW$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AX$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AY$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!AZ$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BA$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BB$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BC$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BD$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BE$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BF$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BG$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BH$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BI$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BJ$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BK$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BL$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BM$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BN$17","v":1.7000000000000001E-2},{"$f":"$E312+GR!BO$17","v":1.7000000000000001E-2}]
[null,null,null,"OGV1",{"$f":"D2_Tolls_OGV1GR","v":2.7E-2},null,{"$f":"$E313+GR!I$17","v":0.127},{"$f":"$E313+GR!J$17","v":0.127},{"$f":"$E313+GR!K$17","v":0.127},{"$f":"$E313+GR!L$17","v":0.127},{"$f":"$E313+GR!M$17","v":0.127},{"$f":"$E313+GR!N$17","v":0.127},{"$f":"$E313+GR!O$17","v":0.127},{"$f":"$E313+GR!P$17","v":0.127},{"$f":"$E313+GR!Q$17","v":0.127},{"$f":"$E313+GR!R$17","v":0.127},{"$f":"$E313+GR!S$17","v":0.127},{"$f":"$E313+GR!T$17","v":0.127},{"$f":"$E313+GR!U$17","v":0.127},{"$f":"$E313+GR!V$17","v":0.127},{"$f":"$E313+GR!W$17","v":0.127},{"$f":"$E313+GR!X$17","v":0.127},{"$f":"$E313+GR!Y$17","v":0.127},{"$f":"$E313+GR!Z$17","v":0.127},{"$f":"$E313+GR!AA$17","v":0.127},{"$f":"$E313+GR!AB$17","v":0.127},{"$f":"$E313+GR!AC$17","v":0.127},{"$f":"$E313+GR!AD$17","v":0.127},{"$f":"$E313+GR!AE$17","v":0.127},{"$f":"$E313+GR!AF$17","v":0.127},{"$f":"$E313+GR!AG$17","v":0.127},{"$f":"$E313+GR!AH$17","v":0.127},{"$f":"$E313+GR!AI$17","v":0.127},{"$f":"$E313+GR!AJ$17","v":0.127},{"$f":"$E313+GR!AK$17","v":0.127},{"$f":"$E313+GR!AL$17","v":2.7E-2},{"$f":"$E313+GR!AM$17","v":2.7E-2},{"$f":"$E313+GR!AN$17","v":2.7E-2},{"$f":"$E313+GR!AO$17","v":2.7E-2},{"$f":"$E313+GR!AP$17","v":2.7E-2},{"$f":"$E313+GR!AQ$17","v":2.7E-2},{"$f":"$E313+GR!AR$17","v":2.7E-2},{"$f":"$E313+GR!AS$17","v":2.7E-2},{"$f":"$E313+GR!AT$17","v":2.7E-2},{"$f":"$E313+GR!AU$17","v":2.7E-2},{"$f":"$E313+GR!AV$17","v":2.7E-2},{"$f":"$E313+GR!AW$17","v":2.7E-2},{"$f":"$E313+GR!AX$17","v":2.7E-2},{"$f":"$E313+GR!AY$17","v":2.7E-2},{"$f":"$E313+GR!AZ$17","v":2.7E-2},{"$f":"$E313+GR!BA$17","v":2.7E-2},{"$f":"$E313+GR!BB$17","v":2.7E-2},{"$f":"$E313+GR!BC$17","v":2.7E-2},{"$f":"$E313+GR!BD$17","v":2.7E-2},{"$f":"$E313+GR!BE$17","v":2.7E-2},{"$f":"$E313+GR!BF$17","v":2.7E-2},{"$f":"$E313+GR!BG$17","v":2.7E-2},{"$f":"$E313+GR!BH$17","v":2.7E-2},{"$f":"$E313+GR!BI$17","v":2.7E-2},{"$f":"$E313+GR!BJ$17","v":2.7E-2},{"$f":"$E313+GR!BK$17","v":2.7E-2},{"$f":"$E313+GR!BL$17","v":2.7E-2},{"$f":"$E313+GR!BM$17","v":2.7E-2},{"$f":"$E313+GR!BN$17","v":2.7E-2},{"$f":"$E313+GR!BO$17","v":2.7E-2}]
[null,null,null,"OGV2",{"$f":"D2_Tolls_OGV2GR","v":1.0999999999999999E-2},null,{"$f":"$E314+GR!I$17","v":0.111},{"$f":"$E314+GR!J$17","v":0.111},{"$f":"$E314+GR!K$17","v":0.111},{"$f":"$E314+GR!L$17","v":0.111},{"$f":"$E314+GR!M$17","v":0.111},{"$f":"$E314+GR!N$17","v":0.111},{"$f":"$E314+GR!O$17","v":0.111},{"$f":"$E314+GR!P$17","v":0.111},{"$f":"$E314+GR!Q$17","v":0.111},{"$f":"$E314+GR!R$17","v":0.111},{"$f":"$E314+GR!S$17","v":0.111},{"$f":"$E314+GR!T$17","v":0.111},{"$f":"$E314+GR!U$17","v":0.111},{"$f":"$E314+GR!V$17","v":0.111},{"$f":"$E314+GR!W$17","v":0.111},{"$f":"$E314+GR!X$17","v":0.111},{"$f":"$E314+GR!Y$17","v":0.111},{"$f":"$E314+GR!Z$17","v":0.111},{"$f":"$E314+GR!AA$17","v":0.111},{"$f":"$E314+GR!AB$17","v":0.111},{"$f":"$E314+GR!AC$17","v":0.111},{"$f":"$E314+GR!AD$17","v":0.111},{"$f":"$E314+GR!AE$17","v":0.111},{"$f":"$E314+GR!AF$17","v":0.111},{"$f":"$E314+GR!AG$17","v":0.111},{"$f":"$E314+GR!AH$17","v":0.111},{"$f":"$E314+GR!AI$17","v":0.111},{"$f":"$E314+GR!AJ$17","v":0.111},{"$f":"$E314+GR!AK$17","v":0.111},{"$f":"$E314+GR!AL$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AM$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AN$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AO$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AP$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AQ$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AR$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AS$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AT$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AU$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AV$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AW$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AX$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AY$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!AZ$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BA$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BB$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BC$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BD$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BE$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BF$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BG$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BH$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BI$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BJ$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BK$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BL$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BM$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BN$17","v":1.0999999999999999E-2},{"$f":"$E314+GR!BO$17","v":1.0999999999999999E-2}]
[null,null,null,"PSV",{"$f":"D2_Tolls_PSVGR","v":0.01},null,{"$f":"$E315+GR!I$17","v":0.11},{"$f":"$E315+GR!J$17","v":0.11},{"$f":"$E315+GR!K$17","v":0.11},{"$f":"$E315+GR!L$17","v":0.11},{"$f":"$E315+GR!M$17","v":0.11},{"$f":"$E315+GR!N$17","v":0.11},{"$f":"$E315+GR!O$17","v":0.11},{"$f":"$E315+GR!P$17","v":0.11},{"$f":"$E315+GR!Q$17","v":0.11},{"$f":"$E315+GR!R$17","v":0.11},{"$f":"$E315+GR!S$17","v":0.11},{"$f":"$E315+GR!T$17","v":0.11},{"$f":"$E315+GR!U$17","v":0.11},{"$f":"$E315+GR!V$17","v":0.11},{"$f":"$E315+GR!W$17","v":0.11},{"$f":"$E315+GR!X$17","v":0.11},{"$f":"$E315+GR!Y$17","v":0.11},{"$f":"$E315+GR!Z$17","v":0.11},{"$f":"$E315+GR!AA$17","v":0.11},{"$f":"$E315+GR!AB$17","v":0.11},{"$f":"$E315+GR!AC$17","v":0.11},{"$f":"$E315+GR!AD$17","v":0.11},{"$f":"$E315+GR!AE$17","v":0.11},{"$f":"$E315+GR!AF$17","v":0.11},{"$f":"$E315+GR!AG$17","v":0.11},{"$f":"$E315+GR!AH$17","v":0.11},{"$f":"$E315+GR!AI$17","v":0.11},{"$f":"$E315+GR!AJ$17","v":0.11},{"$f":"$E315+GR!AK$17","v":0.11},{"$f":"$E315+GR!AL$17","v":0.01},{"$f":"$E315+GR!AM$17","v":0.01},{"$f":"$E315+GR!AN$17","v":0.01},{"$f":"$E315+GR!AO$17","v":0.01},{"$f":"$E315+GR!AP$17","v":0.01},{"$f":"$E315+GR!AQ$17","v":0.01},{"$f":"$E315+GR!AR$17","v":0.01},{"$f":"$E315+GR!AS$17","v":0.01},{"$f":"$E315+GR!AT$17","v":0.01},{"$f":"$E315+GR!AU$17","v":0.01},{"$f":"$E315+GR!AV$17","v":0.01},{"$f":"$E315+GR!AW$17","v":0.01},{"$f":"$E315+GR!AX$17","v":0.01},{"$f":"$E315+GR!AY$17","v":0.01},{"$f":"$E315+GR!AZ$17","v":0.01},{"$f":"$E315+GR!BA$17","v":0.01},{"$f":"$E315+GR!BB$17","v":0.01},{"$f":"$E315+GR!BC$17","v":0.01},{"$f":"$E315+GR!BD$17","v":0.01},{"$f":"$E315+GR!BE$17","v":0.01},{"$f":"$E315+GR!BF$17","v":0.01},{"$f":"$E315+GR!BG$17","v":0.01},{"$f":"$E315+GR!BH$17","v":0.01},{"$f":"$E315+GR!BI$17","v":0.01},{"$f":"$E315+GR!BJ$17","v":0.01},{"$f":"$E315+GR!BK$17","v":0.01},{"$f":"$E315+GR!BL$17","v":0.01},{"$f":"$E315+GR!BM$17","v":0.01},{"$f":"$E315+GR!BN$17","v":0.01},{"$f":"$E315+GR!BO$17","v":0.01}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D2_Tolls_CarCount","v":3216},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":3382.8200722079987},{"$f":"IFERROR(F317*(1+G311),0)","v":3778.6100206563347},{"$f":"IFERROR(G317*(1+H311),0)","v":4220.7073930731258},4714.530158062681,5266.1301865560145,5882.2674183830677,6570.4927063338864,7339.2403529749508,8197.9314742730203,9157.0894567629639,10228.468923204231,11425.199787219126,12761.948162323764,14255.096097315645,15922.942340701575,17785.926594563658,19866.880006127605,22191.304966844535,24787.687647965344,27687.84710277729,30927.325213802233,34545.822263817092,38587.683468683688,43102.442434519682,48145.428199358488,53778.443298683429,60070.52116462939,67098.772140891029,74949.328481375283,83718.399913696194,85141.61271222902,86589.02012833691,88061.033470518625,89558.071039517439,91080.558247189227,92628.927737391437,94203.619508927077,95805.081040578822,97433.767418268646,99090.141464379209,100774.67386927364,102487.84332505128,104230.13666157714,106002.04898482394,107804.08381756593,109636.75324246455,111500.57804758643,113396.08787439539,115323.82136826011,117284.32633152051,119278.15987915634,121305.88859710199,123368.08870325271,125465.34621120799,127598.25709679851,129767.42746744407,131973.4737343906,134217.02278787523,136498.71217526909,138819.19028224866]
[null,null,null,"LGV",{"$f":"D2_Tolls_LGVCount","v":427},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":449.14930685099984},{"$f":"IFERROR(F318*(1+G312),0)","v":501.69977575256684},560.39864951561719,625.96529150894435,699.20323061549084,781.01000859750332,872.38817960341123,974.45759661701038,1088.4691354212007,1215.8200242654812,1358.0709671045424,1516.9652702557739,1694.4502068756995,1892.7008810801563,2114.1468841665346,2361.5020696140191,2637.7978117588591,2946.4201557346455,3291.1513139555991,3676.216017688404,4106.3332917579473,4586.7742868936275,5123.4268784601818,5722.8678232400234,6392.4433585591059,7140.3592315105216,7975.7812615972525,8908.9476692041317,9951.2945465010143,11115.596008441633,11304.56114058514,11496.738679975086,11692.18323753466,11890.950352572749,12093.096508566485,12298.679149212114,12507.756694748719,12720.388558559447,12936.635164054956,13156.55796184389,13380.219447195235,13607.683177797553,13839.013791820111,14074.277026281052,14313.539735727829,14556.869911235201,14804.336699726198,15056.010423621543,15311.962600823108,15572.265965037099,15836.994486442729,16106.223392712254,16380.029190388361,16658.489686624962,16941.684011297584,17229.69263948964,17522.597414360964,17820.4815704051,18123.429757101985,18431.528062972717]
[null,null,null,"OGV1",{"$f":"D2_Tolls_OGV1Count","v":2011},2178.3286395129994,2454.9763767311501,2766.7583765760064,3118.1366904011593,3514.1400500821064,3960.4358364425339,4463.4111876707357,5030.2644085049187,5669.1079883850434,6389.0847029099441,7200.4984601795068,8114.9617646223041,9145.5619087293362,10307.048271137963,11616.043401572484,13091.280913572189,14753.873589595858,16627.615535474531,18739.322708479798,21119.216692456732,23801.357212398736,26824.129578373377,30230.794034826795,34070.104877249796,38397.008196660521,43273.428237636406,48769.15362381623,54962.836134040888,61943.116323064081,69809.892096093216,71694.759182687732,73630.517680620294,75618.541657997033,77660.242282762949,79757.068824397546,81910.509682656266,84122.093444087979,86393.389967078343,88726.011496189458,91121.613806586567,93581.897379364396,96108.608608607232,98703.541041039614,101368.53664914767,104105.48713867465,106916.33529141886,109803.07634428715,112767.7594055829,115812.48890953363,118939.42611009102,122150.79061506347,125448.86196167018,128835.98123463526,132314.55272797038,135887.04565162558,139555.99588421945,143324.00777309336,147193.75598296686,151167.98739450696,155249.52305415864]
[null,null,null,"OGV2",{"$f":"D2_Tolls_OGV2Count","v":1389},1435.3430557589998,1594.6661349482488,1771.6740759275044,1968.3298983554573,2186.8145170729131,2429.5509284680065,2699.2310815279552,2998.8457315775581,3331.7176077826671,3701.5382622465431,4112.4090093559098,4568.8864093944158,5076.0328008371962,5639.472441730125,6265.4538827621691,6960.9192637487695,7733.5813020248825,8592.0088265496452,9545.7218062966549,10605.296926795583,11782.484885669894,13090.340707979252,14543.368526564949,16157.682433013659,17951.185183078174,19943.766738399852,22157.524846362237,24617.010104308447,27349.498225886684,30385.292528960104,30719.530746778662,31057.445584993224,31399.077486428145,31744.46733877885,32093.656479505415,32446.68670077997,32803.600254488549,33164.439857287922,33529.248695718088,33898.070431370987,34270.949206116064,34647.929647383338,35029.056873504553,35414.376499113096,35803.934640603336,36197.777921649969,36595.953478788113,36998.508967054775,37405.492565692373,37816.952983914984,38232.939466738047,38653.50180087216,39078.690320681751,39508.555914209246,39943.150029265547,40382.524679587463,40826.732451062919,41275.826508024606,41729.860599612875,42188.889066208612]
[null,null,null,"PSV",{"$f":"D2_Tolls_PSVCount","v":235},242.12073499999997,268.75401584999997,298.31695759349998,331.13182292878503,367.55632345095142,407.98751903055614,452.86614612391736,502.68142219754833,557.97637863927866,619.3537802895994,687.48269612145543,763.10579269481559,847.04742989124543,940.22264717928249,1043.6471383690036,1158.4483235895941,1285.8776391844497,1427.3241794947392,1584.3298392391605,1758.6061215554682,1952.05279492657,2166.778602368493,2405.1242486290275,2669.6879159782206,2963.353586735825,3289.3224812767662,3651.147954217211,4052.7742291811046,4498.5793943910267,4993.42312777404,5043.3573590517808,5093.7909326422987,5144.728841968722,5196.1761303884095,5248.137891692294,5300.619270609217,5353.6254633153094,5407.1617179484629,5461.2333351279476,5515.8456684792272,{"$f":"IFERROR(AS321*(1+AT315),0)","v":5571.0041251640196},5626.7141664156597,5682.9813080798167,5739.8111211606147,5797.2092323722209,5855.1813246959427,5913.7331379429024,5972.8704693223317,6032.599174015555,6092.9251657557106,6153.8544174132676,6215.3929615874004,6277.5468912032748,6340.3223601153077,6403.7255837164612,6467.7628395536258,6532.4404679491618,6597.7648726286534,6663.7425213549404,6730.3799465684897]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D2_Tolls_CarCharge","v":1.5},{"$f":"IFERROR(E323*(1+D2_Tolls_CarChargeGR)^$D$309,0)","v":1.5685175624999994},{"$f":"IFERROR(F323*(1+D2_Tolls_CarChargeGR),0)","v":1.5920453259374991},1.6159260058265614,1.6401648959139596,1.6647673693526688,1.6897388798929587,1.7150849630913529,1.7408112375377232,1.7669234061007888,1.7934272571923005,1.8203286660501847,1.8476335960409374,1.8753480999815513,1.9034783214812743,1.9320304963034931,1.9610109537480453,1.9904261180542659,2.0202825098250798,2.050586747472456,2.0813455486845425,2.1125657319148106,2.1442542178935327,2.1764180311619352,2.2090643016293638,2.2422002661538043,2.2758332701461113,2.3099707691983027,2.344620330736277,2.3797896356973207,2.4154864802327802,2.4517187774362719,2.4884945590978158,2.5258219774842829,{"$f":"IFERROR(AL323*(1+D2_Tolls_CarChargeGR),0)","v":2.5637093071465471},2.6021649467537449,2.6411974209550508,2.6808153822693765,2.7210276130034168,2.7618430271984677,2.8032706726064447,2.8453197326955411,2.8879995286859739,2.9313195216162633,2.975289314440507,3.0199186541571144,3.0652174339694707,3.1111956954790125,3.1578636309111974,3.205231585374865,3.2533100591554875,3.3021097100428194,3.3516413556934612,3.4019159760288629,3.4529447156692954,3.5047388864043345,3.5573099697003991,3.6106696192459049,3.6648296635345932,3.7198021084876118,3.7755991401149256]
[null,null,null,"LGV",{"$f":"D2_Tolls_LGVCharge","v":1.5},{"$f":"IFERROR(E324*(1+D2_Tolls_LGVChargeGR)^$D$309,0)","v":1.5685175624999994},{"$f":"IFERROR(F324*(1+D2_Tolls_LGVChargeGR),0)","v":1.5920453259374991},1.6159260058265614,1.6401648959139596,1.6647673693526688,1.6897388798929587,1.7150849630913529,1.7408112375377232,1.7669234061007888,1.7934272571923005,1.8203286660501847,1.8476335960409374,1.8753480999815513,1.9034783214812743,1.9320304963034931,1.9610109537480453,1.9904261180542659,2.0202825098250798,2.050586747472456,2.0813455486845425,2.1125657319148106,2.1442542178935327,2.1764180311619352,2.2090643016293638,2.2422002661538043,2.2758332701461113,2.3099707691983027,2.344620330736277,2.3797896356973207,2.4154864802327802,2.4517187774362719,2.4884945590978158,2.5258219774842829,{"$f":"IFERROR(AL324*(1+D2_Tolls_LGVChargeGR),0)","v":2.5637093071465471},2.6021649467537449,2.6411974209550508,2.6808153822693765,2.7210276130034168,2.7618430271984677,2.8032706726064447,2.8453197326955411,2.8879995286859739,2.9313195216162633,2.975289314440507,3.0199186541571144,3.0652174339694707,3.1111956954790125,3.1578636309111974,3.205231585374865,3.2533100591554875,3.3021097100428194,3.3516413556934612,3.4019159760288629,3.4529447156692954,3.5047388864043345,3.5573099697003991,3.6106696192459049,3.6648296635345932,3.7198021084876118,3.7755991401149256]
[null,null,null,"OGV1",{"$f":"D2_Tolls_OGV1Charge","v":4},{"$f":"IFERROR(E325*(1+D2_Tolls_OGV1ChargeGR)^$D$309,0)","v":4.1827134999999984},{"$f":"IFERROR(F325*(1+D2_Tolls_OGV1ChargeGR),0)","v":4.2454542024999977},4.3091360155374971,4.3737730557705587,4.4393796516071165,4.5059703463812228,4.5735599015769406,4.6421633001005942,4.7117957496021026,4.7824726858461339,4.8542097761338256,4.9270229227758326,5.0009282666174695,5.0759421906167308,5.152081323475981,5.2293625433281203,5.3078029814780416,5.3874200262002114,5.4682313265932141,5.5502547964921121,5.6335086184394934,5.7180112477160856,5.8037814164318267,5.8908381376783039,5.9792007097434778,6.0688887203896291,6.1599220511954726,6.2523208819634037,6.3461056951928541,6.4412972806207467,6.5379167398300568,6.6359854909275073,6.7355252732914197,{"$f":"IFERROR(AL325*(1+D2_Tolls_OGV1ChargeGR),0)","v":6.8365581523907899},6.9391065246766512,7.0431931225468007,7.148841019385002,7.2560736346757766,7.3649147391959122,7.4753884602838498,7.5875192871881065,7.7013320764959277,7.8168520576433655,7.9341048385080155,8.0531164110856341,8.173913157251917,8.2965218546106954,8.4209696824298543,8.5472842276663012,8.6754934910812942,8.8056258934475125,8.937710281849224,9.0717759360769623,9.2078525751181157,9.3459703637448861,9.4861599192010591,9.6284523179890744,9.7728791027589104,9.9194722893002929,10.068264373639796]
[null,null,null,"OGV2",{"$f":"D2_Tolls_OGV2Charge","v":12},{"$f":"IFERROR(E326*(1+D2_Tolls_OGV2ChargeGR)^$D$309,0)","v":12.548140499999995},{"$f":"IFERROR(F326*(1+D2_Tolls_OGV2ChargeGR),0)","v":12.736362607499993},12.927408046612491,13.121319167311677,13.31813895482135,13.517911039143669,13.720679704730824,13.926489900301785,14.13538724880631,14.347418057538404,14.562629328401478,14.781068768327499,15.00278479985241,15.227826571850194,15.456243970427945,15.688087629984363,15.923408944434128,16.162260078600639,16.404693979779648,16.65076438947634,16.900525855318485,17.154033743148261,17.411344249295482,17.672514413034911,17.937602129230434,18.20666616116889,18.479766153586421,18.756962645890216,19.038317085578566,19.323891841862242,19.613750219490175,19.907956472782526,20.206575819874264,{"$f":"IFERROR(AL326*(1+D2_Tolls_OGV2ChargeGR),0)","v":20.509674457172377},20.817319574029959,21.129579367640407,21.446523058155012,21.768220904027334,22.094744217587742,22.426165380851558,22.762557861564328,23.103996229487791,23.450556172930106,23.802314515524056,24.159349233256915,24.521739471755765,24.8895655638321,25.262909047289579,25.64185268299892,26.0264804732439,26.416877680342555,26.81313084554769,27.215327808230903,27.623557725354363,28.037911091234676,28.458479757603193,28.885356953967239,29.318637308276745,29.758416867900895,30.204793120919405]
[null,null,null,"PSV",{"$f":"D2_Tolls_PSVCharge","v":20},{"$f":"IFERROR(E327*(1+D2_Tolls_PSVChargeGR)^$D$309,0)","v":20.913567499999992},{"$f":"IFERROR(F327*(1+D2_Tolls_PSVChargeGR),0)","v":21.22727101249999},21.545680077687489,21.868865278852798,22.196898258035588,22.52985173190612,22.867799507884712,23.210816500502979,23.558978748010521,23.912363429230677,24.271048880669134,24.635114613879168,25.004641333087353,25.379710953083659,25.76040661737991,26.146812716640607,26.539014907390214,26.937100131001063,27.341156632966076,27.751273982460564,28.167543092197469,28.590056238580427,29.018907082159132,29.454190688391517,29.896003548717388,30.344443601948146,30.799610255977367,31.261604409817025,31.730528475964277,32.206486403103739,32.68958369915029,33.179927454637543,33.677626366457105,{"$f":"IFERROR(AL327*(1+D2_Tolls_PSVChargeGR),0)","v":34.18279076195396},34.695532623383265,35.21596561273401,35.744205096925015,36.280368173378889,36.824573695979566,37.376942301419255,37.937596435940542,38.506660382479645,39.084260288216832,39.670524192540078,40.265582055428176,40.869565786259592,41.482609273053484,42.104848412149281,42.736421138331515,43.377467455406482,44.028129467237576,44.688551409246138,45.358879680384824,46.039262875590595,46.729851818724448,47.430799596005308,48.142261589945385,48.864395513794562,49.597361446501473,50.341321868198989]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":13941.660647785937},15787.015566810282,17877.279225374179,20245.045269949504,22927.25752350426,25965.792305716797,29408.118938973977,33308.048970143587,37726.586060697104,42732.89011313652,48405.371036058095,54832.929633349057,62116.365468808748,70369.974244378245,79723.3602818699,90323.493164299856,102337.04153011562,115953.0214859777,131385.80218426662,148878.51688310146,168706.93436367423,191183.85302933856,216664.08847503056,245550.13493283221,278298.59192738845,315427.45989263273,357524.4226126119,405256.25038581138,459379.47603776661,520752.51662054646,537493.05674373405,554799.56660394988,572692.13982084789,591191.61514825537,610319.6051165344,630098.52580701851,650551.62780420436,671703.02837324527,693577.74491224228,716201.72973085509,739601.9062088707,763806.20639056503,788843.61007298494,814744.18544866284,841539.13136576314,869260.82127124711,897942.84890533378,927620.07581834809,958328.68078397005,990106.21118593367,1022991.6364584132,1057025.403663618,1092249.4952935744,1128707.4893866419,1166444.622053056,1205507.8525076632,1245945.9307120731,1287809.4677326679,1331151.0089252926,1376025.1100620411]

{"sheet":"D3 Traffic","index":15,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[316,1,320,2],[322,1,326,2],[280,0,280,2],[282,1,286,2],[288,1,292,2],[294,1,298,2],[300,1,300,2],[269,1,273,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[224,1,228,2],[254,1,258,2],[263,1,267,2],[137,1,141,2],[149,1,153,2],[155,1,159,2],[10,1,14,2],[132,1,132,3],[133,1,133,3],[143,1,147,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[113,1,117,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[0,2,0,3],[4,1,8,2],[16,1,20,2],[22,1,26,2],[71,1,75,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[52,1,56,2],[58,1,62,2],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[185,1,189,2],[191,1,195,2],[230,1,234,2],[236,1,240,2],[242,1,246,2],[248,1,252,2],[197,1,201,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":0},{"$f":"SUM(G5:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN"]
[null,null,null,"No. of serious accidents TRN"]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":0},{"$f":"SUM(G72:G118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F69/1000","v":0},{"$f":"G121*SupTraffA!G69/1000","v":0},{"$f":"H121*SupTraffA!H69/1000","v":0},{"$f":"I121*SupTraffA!I69/1000","v":0},{"$f":"J121*SupTraffA!J69/1000","v":0},{"$f":"K121*SupTraffA!K69/1000","v":0},{"$f":"L121*SupTraffA!L69/1000","v":0},{"$f":"M121*SupTraffA!M69/1000","v":0},{"$f":"N121*SupTraffA!N69/1000","v":0},{"$f":"O121*SupTraffA!O69/1000","v":0},{"$f":"P121*SupTraffA!P69/1000","v":0},{"$f":"Q121*SupTraffA!Q69/1000","v":0},{"$f":"R121*SupTraffA!R69/1000","v":0},{"$f":"S121*SupTraffA!S69/1000","v":0},{"$f":"T121*SupTraffA!T69/1000","v":0},{"$f":"U121*SupTraffA!U69/1000","v":0},{"$f":"V121*SupTraffA!V69/1000","v":0},{"$f":"W121*SupTraffA!W69/1000","v":0},{"$f":"X121*SupTraffA!X69/1000","v":0},{"$f":"Y121*SupTraffA!Y69/1000","v":0},{"$f":"Z121*SupTraffA!Z69/1000","v":0},{"$f":"AA121*SupTraffA!AA69/1000","v":0},{"$f":"AB121*SupTraffA!AB69/1000","v":0},{"$f":"AC121*SupTraffA!AC69/1000","v":0},{"$f":"AD121*SupTraffA!AD69/1000","v":0},{"$f":"AE121*SupTraffA!AE69/1000","v":0},{"$f":"AF121*SupTraffA!AF69/1000","v":0},{"$f":"AG121*SupTraffA!AG69/1000","v":0},{"$f":"AH121*SupTraffA!AH69/1000","v":0},{"$f":"AI121*SupTraffA!AI69/1000","v":0},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F70/1000","v":0},{"$f":"G121*SupTraffA!G70/1000","v":0},{"$f":"H121*SupTraffA!H70/1000","v":0},{"$f":"I121*SupTraffA!I70/1000","v":0},{"$f":"J121*SupTraffA!J70/1000","v":0},{"$f":"K121*SupTraffA!K70/1000","v":0},{"$f":"L121*SupTraffA!L70/1000","v":0},{"$f":"M121*SupTraffA!M70/1000","v":0},{"$f":"N121*SupTraffA!N70/1000","v":0},{"$f":"O121*SupTraffA!O70/1000","v":0},{"$f":"P121*SupTraffA!P70/1000","v":0},{"$f":"Q121*SupTraffA!Q70/1000","v":0},{"$f":"R121*SupTraffA!R70/1000","v":0},{"$f":"S121*SupTraffA!S70/1000","v":0},{"$f":"T121*SupTraffA!T70/1000","v":0},{"$f":"U121*SupTraffA!U70/1000","v":0},{"$f":"V121*SupTraffA!V70/1000","v":0},{"$f":"W121*SupTraffA!W70/1000","v":0},{"$f":"X121*SupTraffA!X70/1000","v":0},{"$f":"Y121*SupTraffA!Y70/1000","v":0},{"$f":"Z121*SupTraffA!Z70/1000","v":0},{"$f":"AA121*SupTraffA!AA70/1000","v":0},{"$f":"AB121*SupTraffA!AB70/1000","v":0},{"$f":"AC121*SupTraffA!AC70/1000","v":0},{"$f":"AD121*SupTraffA!AD70/1000","v":0},{"$f":"AE121*SupTraffA!AE70/1000","v":0},{"$f":"AF121*SupTraffA!AF70/1000","v":0},{"$f":"AG121*SupTraffA!AG70/1000","v":0},{"$f":"AH121*SupTraffA!AH70/1000","v":0},{"$f":"AI121*SupTraffA!AI70/1000","v":0},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL72:AL76,AL84:AL88)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL78:AL82,AL90:AL94)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":0},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0},{"$f":"G96/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":0},{"$f":"G102/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":0},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z259-Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":0},{"$f":"G264*SupTraffA!G75","v":0},{"$f":"H264*SupTraffA!H75","v":0},{"$f":"I264*SupTraffA!I75","v":0},{"$f":"J264*SupTraffA!J75","v":0},{"$f":"K264*SupTraffA!K75","v":0},{"$f":"L264*SupTraffA!L75","v":0},{"$f":"M264*SupTraffA!M75","v":0},{"$f":"N264*SupTraffA!N75","v":0},{"$f":"O264*SupTraffA!O75","v":0},{"$f":"P264*SupTraffA!P75","v":0},{"$f":"Q264*SupTraffA!Q75","v":0},{"$f":"R264*SupTraffA!R75","v":0},{"$f":"S264*SupTraffA!S75","v":0},{"$f":"T264*SupTraffA!T75","v":0},{"$f":"U264*SupTraffA!U75","v":0},{"$f":"V264*SupTraffA!V75","v":0},{"$f":"W264*SupTraffA!W75","v":0},{"$f":"X264*SupTraffA!X75","v":0},{"$f":"Y264*SupTraffA!Y75","v":0},{"$f":"Z264*SupTraffA!Z75","v":0},{"$f":"AA264*SupTraffA!AA75","v":0},{"$f":"AB264*SupTraffA!AB75","v":0},{"$f":"AC264*SupTraffA!AC75","v":0},{"$f":"AD264*SupTraffA!AD75","v":0},{"$f":"AE264*SupTraffA!AE75","v":0},{"$f":"AF264*SupTraffA!AF75","v":0},{"$f":"AG264*SupTraffA!AG75","v":0},{"$f":"AH264*SupTraffA!AH75","v":0},{"$f":"AI264*SupTraffA!AI75","v":0},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":0},{"$f":"G265*SupTraffA!G76","v":0},{"$f":"H265*SupTraffA!H76","v":0},{"$f":"I265*SupTraffA!I76","v":0},{"$f":"J265*SupTraffA!J76","v":0},{"$f":"K265*SupTraffA!K76","v":0},{"$f":"L265*SupTraffA!L76","v":0},{"$f":"M265*SupTraffA!M76","v":0},{"$f":"N265*SupTraffA!N76","v":0},{"$f":"O265*SupTraffA!O76","v":0},{"$f":"P265*SupTraffA!P76","v":0},{"$f":"Q265*SupTraffA!Q76","v":0},{"$f":"R265*SupTraffA!R76","v":0},{"$f":"S265*SupTraffA!S76","v":0},{"$f":"T265*SupTraffA!T76","v":0},{"$f":"U265*SupTraffA!U76","v":0},{"$f":"V265*SupTraffA!V76","v":0},{"$f":"W265*SupTraffA!W76","v":0},{"$f":"X265*SupTraffA!X76","v":0},{"$f":"Y265*SupTraffA!Y76","v":0},{"$f":"Z265*SupTraffA!Z76","v":0},{"$f":"AA265*SupTraffA!AA76","v":0},{"$f":"AB265*SupTraffA!AB76","v":0},{"$f":"AC265*SupTraffA!AC76","v":0},{"$f":"AD265*SupTraffA!AD76","v":0},{"$f":"AE265*SupTraffA!AE76","v":0},{"$f":"AF265*SupTraffA!AF76","v":0},{"$f":"AG265*SupTraffA!AG76","v":0},{"$f":"AH265*SupTraffA!AH76","v":0},{"$f":"AI265*SupTraffA!AI76","v":0},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":0},{"$f":"G266*SupTraffA!G77","v":0},{"$f":"H266*SupTraffA!H77","v":0},{"$f":"I266*SupTraffA!I77","v":0},{"$f":"J266*SupTraffA!J77","v":0},{"$f":"K266*SupTraffA!K77","v":0},{"$f":"L266*SupTraffA!L77","v":0},{"$f":"M266*SupTraffA!M77","v":0},{"$f":"N266*SupTraffA!N77","v":0},{"$f":"O266*SupTraffA!O77","v":0},{"$f":"P266*SupTraffA!P77","v":0},{"$f":"Q266*SupTraffA!Q77","v":0},{"$f":"R266*SupTraffA!R77","v":0},{"$f":"S266*SupTraffA!S77","v":0},{"$f":"T266*SupTraffA!T77","v":0},{"$f":"U266*SupTraffA!U77","v":0},{"$f":"V266*SupTraffA!V77","v":0},{"$f":"W266*SupTraffA!W77","v":0},{"$f":"X266*SupTraffA!X77","v":0},{"$f":"Y266*SupTraffA!Y77","v":0},{"$f":"Z266*SupTraffA!Z77","v":0},{"$f":"AA266*SupTraffA!AA77","v":0},{"$f":"AB266*SupTraffA!AB77","v":0},{"$f":"AC266*SupTraffA!AC77","v":0},{"$f":"AD266*SupTraffA!AD77","v":0},{"$f":"AE266*SupTraffA!AE77","v":0},{"$f":"AF266*SupTraffA!AF77","v":0},{"$f":"AG266*SupTraffA!AG77","v":0},{"$f":"AH266*SupTraffA!AH77","v":0},{"$f":"AI266*SupTraffA!AI77","v":0},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":0},{"$f":"G267*SupTraffA!G78","v":0},{"$f":"H267*SupTraffA!H78","v":0},{"$f":"I267*SupTraffA!I78","v":0},{"$f":"J267*SupTraffA!J78","v":0},{"$f":"K267*SupTraffA!K78","v":0},{"$f":"L267*SupTraffA!L78","v":0},{"$f":"M267*SupTraffA!M78","v":0},{"$f":"N267*SupTraffA!N78","v":0},{"$f":"O267*SupTraffA!O78","v":0},{"$f":"P267*SupTraffA!P78","v":0},{"$f":"Q267*SupTraffA!Q78","v":0},{"$f":"R267*SupTraffA!R78","v":0},{"$f":"S267*SupTraffA!S78","v":0},{"$f":"T267*SupTraffA!T78","v":0},{"$f":"U267*SupTraffA!U78","v":0},{"$f":"V267*SupTraffA!V78","v":0},{"$f":"W267*SupTraffA!W78","v":0},{"$f":"X267*SupTraffA!X78","v":0},{"$f":"Y267*SupTraffA!Y78","v":0},{"$f":"Z267*SupTraffA!Z78","v":0},{"$f":"AA267*SupTraffA!AA78","v":0},{"$f":"AB267*SupTraffA!AB78","v":0},{"$f":"AC267*SupTraffA!AC78","v":0},{"$f":"AD267*SupTraffA!AD78","v":0},{"$f":"AE267*SupTraffA!AE78","v":0},{"$f":"AF267*SupTraffA!AF78","v":0},{"$f":"AG267*SupTraffA!AG78","v":0},{"$f":"AH267*SupTraffA!AH78","v":0},{"$f":"AI267*SupTraffA!AI78","v":0},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":0},{"$f":"G268*SupTraffA!G79","v":0},{"$f":"H268*SupTraffA!H79","v":0},{"$f":"I268*SupTraffA!I79","v":0},{"$f":"J268*SupTraffA!J79","v":0},{"$f":"K268*SupTraffA!K79","v":0},{"$f":"L268*SupTraffA!L79","v":0},{"$f":"M268*SupTraffA!M79","v":0},{"$f":"N268*SupTraffA!N79","v":0},{"$f":"O268*SupTraffA!O79","v":0},{"$f":"P268*SupTraffA!P79","v":0},{"$f":"Q268*SupTraffA!Q79","v":0},{"$f":"R268*SupTraffA!R79","v":0},{"$f":"S268*SupTraffA!S79","v":0},{"$f":"T268*SupTraffA!T79","v":0},{"$f":"U268*SupTraffA!U79","v":0},{"$f":"V268*SupTraffA!V79","v":0},{"$f":"W268*SupTraffA!W79","v":0},{"$f":"X268*SupTraffA!X79","v":0},{"$f":"Y268*SupTraffA!Y79","v":0},{"$f":"Z268*SupTraffA!Z79","v":0},{"$f":"AA268*SupTraffA!AA79","v":0},{"$f":"AB268*SupTraffA!AB79","v":0},{"$f":"AC268*SupTraffA!AC79","v":0},{"$f":"AD268*SupTraffA!AD79","v":0},{"$f":"AE268*SupTraffA!AE79","v":0},{"$f":"AF268*SupTraffA!AF79","v":0},{"$f":"AG268*SupTraffA!AG79","v":0},{"$f":"AH268*SupTraffA!AH79","v":0},{"$f":"AI268*SupTraffA!AI79","v":0},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":0},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D3_Congest_CarGR","v":0},null,{"$f":"$E283+GR!I$18","v":0},{"$f":"$E283+GR!J$18","v":0},{"$f":"$E283+GR!K$18","v":0},{"$f":"$E283+GR!L$18","v":0},{"$f":"$E283+GR!M$18","v":0},{"$f":"$E283+GR!N$18","v":0},{"$f":"$E283+GR!O$18","v":0},{"$f":"$E283+GR!P$18","v":0},{"$f":"$E283+GR!Q$18","v":0},{"$f":"$E283+GR!R$18","v":0},{"$f":"$E283+GR!S$18","v":0},{"$f":"$E283+GR!T$18","v":0},{"$f":"$E283+GR!U$18","v":0},{"$f":"$E283+GR!V$18","v":0},{"$f":"$E283+GR!W$18","v":0},{"$f":"$E283+GR!X$18","v":0},{"$f":"$E283+GR!Y$18","v":0},{"$f":"$E283+GR!Z$18","v":0},{"$f":"$E283+GR!AA$18","v":0},{"$f":"$E283+GR!AB$18","v":0},{"$f":"$E283+GR!AC$18","v":0},{"$f":"$E283+GR!AD$18","v":0},{"$f":"$E283+GR!AE$18","v":0},{"$f":"$E283+GR!AF$18","v":0},{"$f":"$E283+GR!AG$18","v":0},{"$f":"$E283+GR!AH$18","v":0},{"$f":"$E283+GR!AI$18","v":0},{"$f":"$E283+GR!AJ$18","v":0},{"$f":"$E283+GR!AK$18","v":0},{"$f":"$E283+GR!AL$18","v":0},{"$f":"$E283+GR!AM$18","v":0},{"$f":"$E283+GR!AN$18","v":0},{"$f":"$E283+GR!AO$18","v":0},{"$f":"$E283+GR!AP$18","v":0},{"$f":"$E283+GR!AQ$18","v":0},{"$f":"$E283+GR!AR$18","v":0},{"$f":"$E283+GR!AS$18","v":0},{"$f":"$E283+GR!AT$18","v":0},{"$f":"$E283+GR!AU$18","v":0},{"$f":"$E283+GR!AV$18","v":0},{"$f":"$E283+GR!AW$18","v":0},{"$f":"$E283+GR!AX$18","v":0},{"$f":"$E283+GR!AY$18","v":0},{"$f":"$E283+GR!AZ$18","v":0},{"$f":"$E283+GR!BA$18","v":0},{"$f":"$E283+GR!BB$18","v":0},{"$f":"$E283+GR!BC$18","v":0},{"$f":"$E283+GR!BD$18","v":0},{"$f":"$E283+GR!BE$18","v":0},{"$f":"$E283+GR!BF$18","v":0},{"$f":"$E283+GR!BG$18","v":0},{"$f":"$E283+GR!BH$18","v":0},{"$f":"$E283+GR!BI$18","v":0},{"$f":"$E283+GR!BJ$18","v":0},{"$f":"$E283+GR!BK$18","v":0},{"$f":"$E283+GR!BL$18","v":0},{"$f":"$E283+GR!BM$18","v":0},{"$f":"$E283+GR!BN$18","v":0},{"$f":"$E283+GR!BO$18","v":0}]
[null,null,null,"LGV",{"$f":"D3_Congest_LGVGR","v":0},null,{"$f":"$E284+GR!I$18","v":0},{"$f":"$E284+GR!J$18","v":0},{"$f":"$E284+GR!K$18","v":0},{"$f":"$E284+GR!L$18","v":0},{"$f":"$E284+GR!M$18","v":0},{"$f":"$E284+GR!N$18","v":0},{"$f":"$E284+GR!O$18","v":0},{"$f":"$E284+GR!P$18","v":0},{"$f":"$E284+GR!Q$18","v":0},{"$f":"$E284+GR!R$18","v":0},{"$f":"$E284+GR!S$18","v":0},{"$f":"$E284+GR!T$18","v":0},{"$f":"$E284+GR!U$18","v":0},{"$f":"$E284+GR!V$18","v":0},{"$f":"$E284+GR!W$18","v":0},{"$f":"$E284+GR!X$18","v":0},{"$f":"$E284+GR!Y$18","v":0},{"$f":"$E284+GR!Z$18","v":0},{"$f":"$E284+GR!AA$18","v":0},{"$f":"$E284+GR!AB$18","v":0},{"$f":"$E284+GR!AC$18","v":0},{"$f":"$E284+GR!AD$18","v":0},{"$f":"$E284+GR!AE$18","v":0},{"$f":"$E284+GR!AF$18","v":0},{"$f":"$E284+GR!AG$18","v":0},{"$f":"$E284+GR!AH$18","v":0},{"$f":"$E284+GR!AI$18","v":0},{"$f":"$E284+GR!AJ$18","v":0},{"$f":"$E284+GR!AK$18","v":0},{"$f":"$E284+GR!AL$18","v":0},{"$f":"$E284+GR!AM$18","v":0},{"$f":"$E284+GR!AN$18","v":0},{"$f":"$E284+GR!AO$18","v":0},{"$f":"$E284+GR!AP$18","v":0},{"$f":"$E284+GR!AQ$18","v":0},{"$f":"$E284+GR!AR$18","v":0},{"$f":"$E284+GR!AS$18","v":0},{"$f":"$E284+GR!AT$18","v":0},{"$f":"$E284+GR!AU$18","v":0},{"$f":"$E284+GR!AV$18","v":0},{"$f":"$E284+GR!AW$18","v":0},{"$f":"$E284+GR!AX$18","v":0},{"$f":"$E284+GR!AY$18","v":0},{"$f":"$E284+GR!AZ$18","v":0},{"$f":"$E284+GR!BA$18","v":0},{"$f":"$E284+GR!BB$18","v":0},{"$f":"$E284+GR!BC$18","v":0},{"$f":"$E284+GR!BD$18","v":0},{"$f":"$E284+GR!BE$18","v":0},{"$f":"$E284+GR!BF$18","v":0},{"$f":"$E284+GR!BG$18","v":0},{"$f":"$E284+GR!BH$18","v":0},{"$f":"$E284+GR!BI$18","v":0},{"$f":"$E284+GR!BJ$18","v":0},{"$f":"$E284+GR!BK$18","v":0},{"$f":"$E284+GR!BL$18","v":0},{"$f":"$E284+GR!BM$18","v":0},{"$f":"$E284+GR!BN$18","v":0},{"$f":"$E284+GR!BO$18","v":0}]
[null,null,null,"OGV1",{"$f":"D3_Congest_OGV1GR","v":0},null,{"$f":"$E285+GR!I$18","v":0},{"$f":"$E285+GR!J$18","v":0},{"$f":"$E285+GR!K$18","v":0},{"$f":"$E285+GR!L$18","v":0},{"$f":"$E285+GR!M$18","v":0},{"$f":"$E285+GR!N$18","v":0},{"$f":"$E285+GR!O$18","v":0},{"$f":"$E285+GR!P$18","v":0},{"$f":"$E285+GR!Q$18","v":0},{"$f":"$E285+GR!R$18","v":0},{"$f":"$E285+GR!S$18","v":0},{"$f":"$E285+GR!T$18","v":0},{"$f":"$E285+GR!U$18","v":0},{"$f":"$E285+GR!V$18","v":0},{"$f":"$E285+GR!W$18","v":0},{"$f":"$E285+GR!X$18","v":0},{"$f":"$E285+GR!Y$18","v":0},{"$f":"$E285+GR!Z$18","v":0},{"$f":"$E285+GR!AA$18","v":0},{"$f":"$E285+GR!AB$18","v":0},{"$f":"$E285+GR!AC$18","v":0},{"$f":"$E285+GR!AD$18","v":0},{"$f":"$E285+GR!AE$18","v":0},{"$f":"$E285+GR!AF$18","v":0},{"$f":"$E285+GR!AG$18","v":0},{"$f":"$E285+GR!AH$18","v":0},{"$f":"$E285+GR!AI$18","v":0},{"$f":"$E285+GR!AJ$18","v":0},{"$f":"$E285+GR!AK$18","v":0},{"$f":"$E285+GR!AL$18","v":0},{"$f":"$E285+GR!AM$18","v":0},{"$f":"$E285+GR!AN$18","v":0},{"$f":"$E285+GR!AO$18","v":0},{"$f":"$E285+GR!AP$18","v":0},{"$f":"$E285+GR!AQ$18","v":0},{"$f":"$E285+GR!AR$18","v":0},{"$f":"$E285+GR!AS$18","v":0},{"$f":"$E285+GR!AT$18","v":0},{"$f":"$E285+GR!AU$18","v":0},{"$f":"$E285+GR!AV$18","v":0},{"$f":"$E285+GR!AW$18","v":0},{"$f":"$E285+GR!AX$18","v":0},{"$f":"$E285+GR!AY$18","v":0},{"$f":"$E285+GR!AZ$18","v":0},{"$f":"$E285+GR!BA$18","v":0},{"$f":"$E285+GR!BB$18","v":0},{"$f":"$E285+GR!BC$18","v":0},{"$f":"$E285+GR!BD$18","v":0},{"$f":"$E285+GR!BE$18","v":0},{"$f":"$E285+GR!BF$18","v":0},{"$f":"$E285+GR!BG$18","v":0},{"$f":"$E285+GR!BH$18","v":0},{"$f":"$E285+GR!BI$18","v":0},{"$f":"$E285+GR!BJ$18","v":0},{"$f":"$E285+GR!BK$18","v":0},{"$f":"$E285+GR!BL$18","v":0},{"$f":"$E285+GR!BM$18","v":0},{"$f":"$E285+GR!BN$18","v":0},{"$f":"$E285+GR!BO$18","v":0}]
[null,null,null,"OGV2",{"$f":"D3_Congest_OGV2GR","v":0},null,{"$f":"$E286+GR!I$18","v":0},{"$f":"$E286+GR!J$18","v":0},{"$f":"$E286+GR!K$18","v":0},{"$f":"$E286+GR!L$18","v":0},{"$f":"$E286+GR!M$18","v":0},{"$f":"$E286+GR!N$18","v":0},{"$f":"$E286+GR!O$18","v":0},{"$f":"$E286+GR!P$18","v":0},{"$f":"$E286+GR!Q$18","v":0},{"$f":"$E286+GR!R$18","v":0},{"$f":"$E286+GR!S$18","v":0},{"$f":"$E286+GR!T$18","v":0},{"$f":"$E286+GR!U$18","v":0},{"$f":"$E286+GR!V$18","v":0},{"$f":"$E286+GR!W$18","v":0},{"$f":"$E286+GR!X$18","v":0},{"$f":"$E286+GR!Y$18","v":0},{"$f":"$E286+GR!Z$18","v":0},{"$f":"$E286+GR!AA$18","v":0},{"$f":"$E286+GR!AB$18","v":0},{"$f":"$E286+GR!AC$18","v":0},{"$f":"$E286+GR!AD$18","v":0},{"$f":"$E286+GR!AE$18","v":0},{"$f":"$E286+GR!AF$18","v":0},{"$f":"$E286+GR!AG$18","v":0},{"$f":"$E286+GR!AH$18","v":0},{"$f":"$E286+GR!AI$18","v":0},{"$f":"$E286+GR!AJ$18","v":0},{"$f":"$E286+GR!AK$18","v":0},{"$f":"$E286+GR!AL$18","v":0},{"$f":"$E286+GR!AM$18","v":0},{"$f":"$E286+GR!AN$18","v":0},{"$f":"$E286+GR!AO$18","v":0},{"$f":"$E286+GR!AP$18","v":0},{"$f":"$E286+GR!AQ$18","v":0},{"$f":"$E286+GR!AR$18","v":0},{"$f":"$E286+GR!AS$18","v":0},{"$f":"$E286+GR!AT$18","v":0},{"$f":"$E286+GR!AU$18","v":0},{"$f":"$E286+GR!AV$18","v":0},{"$f":"$E286+GR!AW$18","v":0},{"$f":"$E286+GR!AX$18","v":0},{"$f":"$E286+GR!AY$18","v":0},{"$f":"$E286+GR!AZ$18","v":0},{"$f":"$E286+GR!BA$18","v":0},{"$f":"$E286+GR!BB$18","v":0},{"$f":"$E286+GR!BC$18","v":0},{"$f":"$E286+GR!BD$18","v":0},{"$f":"$E286+GR!BE$18","v":0},{"$f":"$E286+GR!BF$18","v":0},{"$f":"$E286+GR!BG$18","v":0},{"$f":"$E286+GR!BH$18","v":0},{"$f":"$E286+GR!BI$18","v":0},{"$f":"$E286+GR!BJ$18","v":0},{"$f":"$E286+GR!BK$18","v":0},{"$f":"$E286+GR!BL$18","v":0},{"$f":"$E286+GR!BM$18","v":0},{"$f":"$E286+GR!BN$18","v":0},{"$f":"$E286+GR!BO$18","v":0}]
[null,null,null,"PSV",{"$f":"D3_Congest_PSVGR","v":0},null,{"$f":"$E287+GR!I$18","v":0},{"$f":"$E287+GR!J$18","v":0},{"$f":"$E287+GR!K$18","v":0},{"$f":"$E287+GR!L$18","v":0},{"$f":"$E287+GR!M$18","v":0},{"$f":"$E287+GR!N$18","v":0},{"$f":"$E287+GR!O$18","v":0},{"$f":"$E287+GR!P$18","v":0},{"$f":"$E287+GR!Q$18","v":0},{"$f":"$E287+GR!R$18","v":0},{"$f":"$E287+GR!S$18","v":0},{"$f":"$E287+GR!T$18","v":0},{"$f":"$E287+GR!U$18","v":0},{"$f":"$E287+GR!V$18","v":0},{"$f":"$E287+GR!W$18","v":0},{"$f":"$E287+GR!X$18","v":0},{"$f":"$E287+GR!Y$18","v":0},{"$f":"$E287+GR!Z$18","v":0},{"$f":"$E287+GR!AA$18","v":0},{"$f":"$E287+GR!AB$18","v":0},{"$f":"$E287+GR!AC$18","v":0},{"$f":"$E287+GR!AD$18","v":0},{"$f":"$E287+GR!AE$18","v":0},{"$f":"$E287+GR!AF$18","v":0},{"$f":"$E287+GR!AG$18","v":0},{"$f":"$E287+GR!AH$18","v":0},{"$f":"$E287+GR!AI$18","v":0},{"$f":"$E287+GR!AJ$18","v":0},{"$f":"$E287+GR!AK$18","v":0},{"$f":"$E287+GR!AL$18","v":0},{"$f":"$E287+GR!AM$18","v":0},{"$f":"$E287+GR!AN$18","v":0},{"$f":"$E287+GR!AO$18","v":0},{"$f":"$E287+GR!AP$18","v":0},{"$f":"$E287+GR!AQ$18","v":0},{"$f":"$E287+GR!AR$18","v":0},{"$f":"$E287+GR!AS$18","v":0},{"$f":"$E287+GR!AT$18","v":0},{"$f":"$E287+GR!AU$18","v":0},{"$f":"$E287+GR!AV$18","v":0},{"$f":"$E287+GR!AW$18","v":0},{"$f":"$E287+GR!AX$18","v":0},{"$f":"$E287+GR!AY$18","v":0},{"$f":"$E287+GR!AZ$18","v":0},{"$f":"$E287+GR!BA$18","v":0},{"$f":"$E287+GR!BB$18","v":0},{"$f":"$E287+GR!BC$18","v":0},{"$f":"$E287+GR!BD$18","v":0},{"$f":"$E287+GR!BE$18","v":0},{"$f":"$E287+GR!BF$18","v":0},{"$f":"$E287+GR!BG$18","v":0},{"$f":"$E287+GR!BH$18","v":0},{"$f":"$E287+GR!BI$18","v":0},{"$f":"$E287+GR!BJ$18","v":0},{"$f":"$E287+GR!BK$18","v":0},{"$f":"$E287+GR!BL$18","v":0},{"$f":"$E287+GR!BM$18","v":0},{"$f":"$E287+GR!BN$18","v":0},{"$f":"$E287+GR!BO$18","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D3_Congest_CarCount","v":0},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":0},{"$f":"IFERROR(F289*(1+G283),0)","v":0},{"$f":"IFERROR(G289*(1+H283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D3_Congest_LGVCount","v":0},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":0},{"$f":"IFERROR(F290*(1+G284),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D3_Congest_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D3_Congest_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D3_Congest_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS293*(1+AT287),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D3_Tolls_CarGR","v":0},null,{"$f":"$E311+GR!I$18","v":0},{"$f":"$E311+GR!J$18","v":0},{"$f":"$E311+GR!K$18","v":0},{"$f":"$E311+GR!L$18","v":0},{"$f":"$E311+GR!M$18","v":0},{"$f":"$E311+GR!N$18","v":0},{"$f":"$E311+GR!O$18","v":0},{"$f":"$E311+GR!P$18","v":0},{"$f":"$E311+GR!Q$18","v":0},{"$f":"$E311+GR!R$18","v":0},{"$f":"$E311+GR!S$18","v":0},{"$f":"$E311+GR!T$18","v":0},{"$f":"$E311+GR!U$18","v":0},{"$f":"$E311+GR!V$18","v":0},{"$f":"$E311+GR!W$18","v":0},{"$f":"$E311+GR!X$18","v":0},{"$f":"$E311+GR!Y$18","v":0},{"$f":"$E311+GR!Z$18","v":0},{"$f":"$E311+GR!AA$18","v":0},{"$f":"$E311+GR!AB$18","v":0},{"$f":"$E311+GR!AC$18","v":0},{"$f":"$E311+GR!AD$18","v":0},{"$f":"$E311+GR!AE$18","v":0},{"$f":"$E311+GR!AF$18","v":0},{"$f":"$E311+GR!AG$18","v":0},{"$f":"$E311+GR!AH$18","v":0},{"$f":"$E311+GR!AI$18","v":0},{"$f":"$E311+GR!AJ$18","v":0},{"$f":"$E311+GR!AK$18","v":0},{"$f":"$E311+GR!AL$18","v":0},{"$f":"$E311+GR!AM$18","v":0},{"$f":"$E311+GR!AN$18","v":0},{"$f":"$E311+GR!AO$18","v":0},{"$f":"$E311+GR!AP$18","v":0},{"$f":"$E311+GR!AQ$18","v":0},{"$f":"$E311+GR!AR$18","v":0},{"$f":"$E311+GR!AS$18","v":0},{"$f":"$E311+GR!AT$18","v":0},{"$f":"$E311+GR!AU$18","v":0},{"$f":"$E311+GR!AV$18","v":0},{"$f":"$E311+GR!AW$18","v":0},{"$f":"$E311+GR!AX$18","v":0},{"$f":"$E311+GR!AY$18","v":0},{"$f":"$E311+GR!AZ$18","v":0},{"$f":"$E311+GR!BA$18","v":0},{"$f":"$E311+GR!BB$18","v":0},{"$f":"$E311+GR!BC$18","v":0},{"$f":"$E311+GR!BD$18","v":0},{"$f":"$E311+GR!BE$18","v":0},{"$f":"$E311+GR!BF$18","v":0},{"$f":"$E311+GR!BG$18","v":0},{"$f":"$E311+GR!BH$18","v":0},{"$f":"$E311+GR!BI$18","v":0},{"$f":"$E311+GR!BJ$18","v":0},{"$f":"$E311+GR!BK$18","v":0},{"$f":"$E311+GR!BL$18","v":0},{"$f":"$E311+GR!BM$18","v":0},{"$f":"$E311+GR!BN$18","v":0},{"$f":"$E311+GR!BO$18","v":0}]
[null,null,null,"LGV",{"$f":"D3_Tolls_LGVGR","v":0},null,{"$f":"$E312+GR!I$18","v":0},{"$f":"$E312+GR!J$18","v":0},{"$f":"$E312+GR!K$18","v":0},{"$f":"$E312+GR!L$18","v":0},{"$f":"$E312+GR!M$18","v":0},{"$f":"$E312+GR!N$18","v":0},{"$f":"$E312+GR!O$18","v":0},{"$f":"$E312+GR!P$18","v":0},{"$f":"$E312+GR!Q$18","v":0},{"$f":"$E312+GR!R$18","v":0},{"$f":"$E312+GR!S$18","v":0},{"$f":"$E312+GR!T$18","v":0},{"$f":"$E312+GR!U$18","v":0},{"$f":"$E312+GR!V$18","v":0},{"$f":"$E312+GR!W$18","v":0},{"$f":"$E312+GR!X$18","v":0},{"$f":"$E312+GR!Y$18","v":0},{"$f":"$E312+GR!Z$18","v":0},{"$f":"$E312+GR!AA$18","v":0},{"$f":"$E312+GR!AB$18","v":0},{"$f":"$E312+GR!AC$18","v":0},{"$f":"$E312+GR!AD$18","v":0},{"$f":"$E312+GR!AE$18","v":0},{"$f":"$E312+GR!AF$18","v":0},{"$f":"$E312+GR!AG$18","v":0},{"$f":"$E312+GR!AH$18","v":0},{"$f":"$E312+GR!AI$18","v":0},{"$f":"$E312+GR!AJ$18","v":0},{"$f":"$E312+GR!AK$18","v":0},{"$f":"$E312+GR!AL$18","v":0},{"$f":"$E312+GR!AM$18","v":0},{"$f":"$E312+GR!AN$18","v":0},{"$f":"$E312+GR!AO$18","v":0},{"$f":"$E312+GR!AP$18","v":0},{"$f":"$E312+GR!AQ$18","v":0},{"$f":"$E312+GR!AR$18","v":0},{"$f":"$E312+GR!AS$18","v":0},{"$f":"$E312+GR!AT$18","v":0},{"$f":"$E312+GR!AU$18","v":0},{"$f":"$E312+GR!AV$18","v":0},{"$f":"$E312+GR!AW$18","v":0},{"$f":"$E312+GR!AX$18","v":0},{"$f":"$E312+GR!AY$18","v":0},{"$f":"$E312+GR!AZ$18","v":0},{"$f":"$E312+GR!BA$18","v":0},{"$f":"$E312+GR!BB$18","v":0},{"$f":"$E312+GR!BC$18","v":0},{"$f":"$E312+GR!BD$18","v":0},{"$f":"$E312+GR!BE$18","v":0},{"$f":"$E312+GR!BF$18","v":0},{"$f":"$E312+GR!BG$18","v":0},{"$f":"$E312+GR!BH$18","v":0},{"$f":"$E312+GR!BI$18","v":0},{"$f":"$E312+GR!BJ$18","v":0},{"$f":"$E312+GR!BK$18","v":0},{"$f":"$E312+GR!BL$18","v":0},{"$f":"$E312+GR!BM$18","v":0},{"$f":"$E312+GR!BN$18","v":0},{"$f":"$E312+GR!BO$18","v":0}]
[null,null,null,"OGV1",{"$f":"D3_Tolls_OGV1GR","v":0},null,{"$f":"$E313+GR!I$18","v":0},{"$f":"$E313+GR!J$18","v":0},{"$f":"$E313+GR!K$18","v":0},{"$f":"$E313+GR!L$18","v":0},{"$f":"$E313+GR!M$18","v":0},{"$f":"$E313+GR!N$18","v":0},{"$f":"$E313+GR!O$18","v":0},{"$f":"$E313+GR!P$18","v":0},{"$f":"$E313+GR!Q$18","v":0},{"$f":"$E313+GR!R$18","v":0},{"$f":"$E313+GR!S$18","v":0},{"$f":"$E313+GR!T$18","v":0},{"$f":"$E313+GR!U$18","v":0},{"$f":"$E313+GR!V$18","v":0},{"$f":"$E313+GR!W$18","v":0},{"$f":"$E313+GR!X$18","v":0},{"$f":"$E313+GR!Y$18","v":0},{"$f":"$E313+GR!Z$18","v":0},{"$f":"$E313+GR!AA$18","v":0},{"$f":"$E313+GR!AB$18","v":0},{"$f":"$E313+GR!AC$18","v":0},{"$f":"$E313+GR!AD$18","v":0},{"$f":"$E313+GR!AE$18","v":0},{"$f":"$E313+GR!AF$18","v":0},{"$f":"$E313+GR!AG$18","v":0},{"$f":"$E313+GR!AH$18","v":0},{"$f":"$E313+GR!AI$18","v":0},{"$f":"$E313+GR!AJ$18","v":0},{"$f":"$E313+GR!AK$18","v":0},{"$f":"$E313+GR!AL$18","v":0},{"$f":"$E313+GR!AM$18","v":0},{"$f":"$E313+GR!AN$18","v":0},{"$f":"$E313+GR!AO$18","v":0},{"$f":"$E313+GR!AP$18","v":0},{"$f":"$E313+GR!AQ$18","v":0},{"$f":"$E313+GR!AR$18","v":0},{"$f":"$E313+GR!AS$18","v":0},{"$f":"$E313+GR!AT$18","v":0},{"$f":"$E313+GR!AU$18","v":0},{"$f":"$E313+GR!AV$18","v":0},{"$f":"$E313+GR!AW$18","v":0},{"$f":"$E313+GR!AX$18","v":0},{"$f":"$E313+GR!AY$18","v":0},{"$f":"$E313+GR!AZ$18","v":0},{"$f":"$E313+GR!BA$18","v":0},{"$f":"$E313+GR!BB$18","v":0},{"$f":"$E313+GR!BC$18","v":0},{"$f":"$E313+GR!BD$18","v":0},{"$f":"$E313+GR!BE$18","v":0},{"$f":"$E313+GR!BF$18","v":0},{"$f":"$E313+GR!BG$18","v":0},{"$f":"$E313+GR!BH$18","v":0},{"$f":"$E313+GR!BI$18","v":0},{"$f":"$E313+GR!BJ$18","v":0},{"$f":"$E313+GR!BK$18","v":0},{"$f":"$E313+GR!BL$18","v":0},{"$f":"$E313+GR!BM$18","v":0},{"$f":"$E313+GR!BN$18","v":0},{"$f":"$E313+GR!BO$18","v":0}]
[null,null,null,"OGV2",{"$f":"D3_Tolls_OGV2GR","v":0},null,{"$f":"$E314+GR!I$18","v":0},{"$f":"$E314+GR!J$18","v":0},{"$f":"$E314+GR!K$18","v":0},{"$f":"$E314+GR!L$18","v":0},{"$f":"$E314+GR!M$18","v":0},{"$f":"$E314+GR!N$18","v":0},{"$f":"$E314+GR!O$18","v":0},{"$f":"$E314+GR!P$18","v":0},{"$f":"$E314+GR!Q$18","v":0},{"$f":"$E314+GR!R$18","v":0},{"$f":"$E314+GR!S$18","v":0},{"$f":"$E314+GR!T$18","v":0},{"$f":"$E314+GR!U$18","v":0},{"$f":"$E314+GR!V$18","v":0},{"$f":"$E314+GR!W$18","v":0},{"$f":"$E314+GR!X$18","v":0},{"$f":"$E314+GR!Y$18","v":0},{"$f":"$E314+GR!Z$18","v":0},{"$f":"$E314+GR!AA$18","v":0},{"$f":"$E314+GR!AB$18","v":0},{"$f":"$E314+GR!AC$18","v":0},{"$f":"$E314+GR!AD$18","v":0},{"$f":"$E314+GR!AE$18","v":0},{"$f":"$E314+GR!AF$18","v":0},{"$f":"$E314+GR!AG$18","v":0},{"$f":"$E314+GR!AH$18","v":0},{"$f":"$E314+GR!AI$18","v":0},{"$f":"$E314+GR!AJ$18","v":0},{"$f":"$E314+GR!AK$18","v":0},{"$f":"$E314+GR!AL$18","v":0},{"$f":"$E314+GR!AM$18","v":0},{"$f":"$E314+GR!AN$18","v":0},{"$f":"$E314+GR!AO$18","v":0},{"$f":"$E314+GR!AP$18","v":0},{"$f":"$E314+GR!AQ$18","v":0},{"$f":"$E314+GR!AR$18","v":0},{"$f":"$E314+GR!AS$18","v":0},{"$f":"$E314+GR!AT$18","v":0},{"$f":"$E314+GR!AU$18","v":0},{"$f":"$E314+GR!AV$18","v":0},{"$f":"$E314+GR!AW$18","v":0},{"$f":"$E314+GR!AX$18","v":0},{"$f":"$E314+GR!AY$18","v":0},{"$f":"$E314+GR!AZ$18","v":0},{"$f":"$E314+GR!BA$18","v":0},{"$f":"$E314+GR!BB$18","v":0},{"$f":"$E314+GR!BC$18","v":0},{"$f":"$E314+GR!BD$18","v":0},{"$f":"$E314+GR!BE$18","v":0},{"$f":"$E314+GR!BF$18","v":0},{"$f":"$E314+GR!BG$18","v":0},{"$f":"$E314+GR!BH$18","v":0},{"$f":"$E314+GR!BI$18","v":0},{"$f":"$E314+GR!BJ$18","v":0},{"$f":"$E314+GR!BK$18","v":0},{"$f":"$E314+GR!BL$18","v":0},{"$f":"$E314+GR!BM$18","v":0},{"$f":"$E314+GR!BN$18","v":0},{"$f":"$E314+GR!BO$18","v":0}]
[null,null,null,"PSV",{"$f":"D3_Tolls_PSVGR","v":0},null,{"$f":"$E315+GR!I$18","v":0},{"$f":"$E315+GR!J$18","v":0},{"$f":"$E315+GR!K$18","v":0},{"$f":"$E315+GR!L$18","v":0},{"$f":"$E315+GR!M$18","v":0},{"$f":"$E315+GR!N$18","v":0},{"$f":"$E315+GR!O$18","v":0},{"$f":"$E315+GR!P$18","v":0},{"$f":"$E315+GR!Q$18","v":0},{"$f":"$E315+GR!R$18","v":0},{"$f":"$E315+GR!S$18","v":0},{"$f":"$E315+GR!T$18","v":0},{"$f":"$E315+GR!U$18","v":0},{"$f":"$E315+GR!V$18","v":0},{"$f":"$E315+GR!W$18","v":0},{"$f":"$E315+GR!X$18","v":0},{"$f":"$E315+GR!Y$18","v":0},{"$f":"$E315+GR!Z$18","v":0},{"$f":"$E315+GR!AA$18","v":0},{"$f":"$E315+GR!AB$18","v":0},{"$f":"$E315+GR!AC$18","v":0},{"$f":"$E315+GR!AD$18","v":0},{"$f":"$E315+GR!AE$18","v":0},{"$f":"$E315+GR!AF$18","v":0},{"$f":"$E315+GR!AG$18","v":0},{"$f":"$E315+GR!AH$18","v":0},{"$f":"$E315+GR!AI$18","v":0},{"$f":"$E315+GR!AJ$18","v":0},{"$f":"$E315+GR!AK$18","v":0},{"$f":"$E315+GR!AL$18","v":0},{"$f":"$E315+GR!AM$18","v":0},{"$f":"$E315+GR!AN$18","v":0},{"$f":"$E315+GR!AO$18","v":0},{"$f":"$E315+GR!AP$18","v":0},{"$f":"$E315+GR!AQ$18","v":0},{"$f":"$E315+GR!AR$18","v":0},{"$f":"$E315+GR!AS$18","v":0},{"$f":"$E315+GR!AT$18","v":0},{"$f":"$E315+GR!AU$18","v":0},{"$f":"$E315+GR!AV$18","v":0},{"$f":"$E315+GR!AW$18","v":0},{"$f":"$E315+GR!AX$18","v":0},{"$f":"$E315+GR!AY$18","v":0},{"$f":"$E315+GR!AZ$18","v":0},{"$f":"$E315+GR!BA$18","v":0},{"$f":"$E315+GR!BB$18","v":0},{"$f":"$E315+GR!BC$18","v":0},{"$f":"$E315+GR!BD$18","v":0},{"$f":"$E315+GR!BE$18","v":0},{"$f":"$E315+GR!BF$18","v":0},{"$f":"$E315+GR!BG$18","v":0},{"$f":"$E315+GR!BH$18","v":0},{"$f":"$E315+GR!BI$18","v":0},{"$f":"$E315+GR!BJ$18","v":0},{"$f":"$E315+GR!BK$18","v":0},{"$f":"$E315+GR!BL$18","v":0},{"$f":"$E315+GR!BM$18","v":0},{"$f":"$E315+GR!BN$18","v":0},{"$f":"$E315+GR!BO$18","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D3_Tolls_CarCount","v":0},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":0},{"$f":"IFERROR(F317*(1+G311),0)","v":0},{"$f":"IFERROR(G317*(1+H311),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D3_Tolls_LGVCount","v":0},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":0},{"$f":"IFERROR(F318*(1+G312),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D3_Tolls_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D3_Tolls_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D3_Tolls_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS321*(1+AT315),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D3_Tolls_CarCharge","v":0},{"$f":"IFERROR(E323*(1+D3_Tolls_CarChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F323*(1+D3_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL323*(1+D3_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D3_Tolls_LGVCharge","v":0},{"$f":"IFERROR(E324*(1+D3_Tolls_LGVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F324*(1+D3_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL324*(1+D3_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D3_Tolls_OGV1Charge","v":0},{"$f":"IFERROR(E325*(1+D3_Tolls_OGV1ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F325*(1+D3_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL325*(1+D3_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D3_Tolls_OGV2Charge","v":0},{"$f":"IFERROR(E326*(1+D3_Tolls_OGV2ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F326*(1+D3_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL326*(1+D3_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D3_Tolls_PSVCharge","v":0},{"$f":"IFERROR(E327*(1+D3_Tolls_PSVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F327*(1+D3_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL327*(1+D3_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D4 Traffic","index":16,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[288,1,292,2],[294,1,298,2],[300,1,300,2],[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[316,1,320,2],[322,1,326,2],[191,1,195,2],[230,1,234,2],[236,1,240,2],[280,0,280,2],[282,1,286,2],[269,1,273,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[224,1,228,2],[254,1,258,2],[263,1,267,2],[242,1,246,2],[248,1,252,2],[197,1,201,2],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[185,1,189,2],[0,2,0,3],[4,1,8,2],[16,1,20,2],[22,1,26,2],[71,1,75,2],[10,1,14,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[52,1,56,2],[58,1,62,2],[155,1,159,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[137,1,141,2],[149,1,153,2],[132,1,132,3],[133,1,133,3],[143,1,147,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[113,1,117,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":0},{"$f":"SUM(G5:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN"]
[null,null,null,"No. of serious accidents TRN"]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":0},{"$f":"SUM(G72:G118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F69/1000","v":0},{"$f":"G121*SupTraffA!G69/1000","v":0},{"$f":"H121*SupTraffA!H69/1000","v":0},{"$f":"I121*SupTraffA!I69/1000","v":0},{"$f":"J121*SupTraffA!J69/1000","v":0},{"$f":"K121*SupTraffA!K69/1000","v":0},{"$f":"L121*SupTraffA!L69/1000","v":0},{"$f":"M121*SupTraffA!M69/1000","v":0},{"$f":"N121*SupTraffA!N69/1000","v":0},{"$f":"O121*SupTraffA!O69/1000","v":0},{"$f":"P121*SupTraffA!P69/1000","v":0},{"$f":"Q121*SupTraffA!Q69/1000","v":0},{"$f":"R121*SupTraffA!R69/1000","v":0},{"$f":"S121*SupTraffA!S69/1000","v":0},{"$f":"T121*SupTraffA!T69/1000","v":0},{"$f":"U121*SupTraffA!U69/1000","v":0},{"$f":"V121*SupTraffA!V69/1000","v":0},{"$f":"W121*SupTraffA!W69/1000","v":0},{"$f":"X121*SupTraffA!X69/1000","v":0},{"$f":"Y121*SupTraffA!Y69/1000","v":0},{"$f":"Z121*SupTraffA!Z69/1000","v":0},{"$f":"AA121*SupTraffA!AA69/1000","v":0},{"$f":"AB121*SupTraffA!AB69/1000","v":0},{"$f":"AC121*SupTraffA!AC69/1000","v":0},{"$f":"AD121*SupTraffA!AD69/1000","v":0},{"$f":"AE121*SupTraffA!AE69/1000","v":0},{"$f":"AF121*SupTraffA!AF69/1000","v":0},{"$f":"AG121*SupTraffA!AG69/1000","v":0},{"$f":"AH121*SupTraffA!AH69/1000","v":0},{"$f":"AI121*SupTraffA!AI69/1000","v":0},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F70/1000","v":0},{"$f":"G121*SupTraffA!G70/1000","v":0},{"$f":"H121*SupTraffA!H70/1000","v":0},{"$f":"I121*SupTraffA!I70/1000","v":0},{"$f":"J121*SupTraffA!J70/1000","v":0},{"$f":"K121*SupTraffA!K70/1000","v":0},{"$f":"L121*SupTraffA!L70/1000","v":0},{"$f":"M121*SupTraffA!M70/1000","v":0},{"$f":"N121*SupTraffA!N70/1000","v":0},{"$f":"O121*SupTraffA!O70/1000","v":0},{"$f":"P121*SupTraffA!P70/1000","v":0},{"$f":"Q121*SupTraffA!Q70/1000","v":0},{"$f":"R121*SupTraffA!R70/1000","v":0},{"$f":"S121*SupTraffA!S70/1000","v":0},{"$f":"T121*SupTraffA!T70/1000","v":0},{"$f":"U121*SupTraffA!U70/1000","v":0},{"$f":"V121*SupTraffA!V70/1000","v":0},{"$f":"W121*SupTraffA!W70/1000","v":0},{"$f":"X121*SupTraffA!X70/1000","v":0},{"$f":"Y121*SupTraffA!Y70/1000","v":0},{"$f":"Z121*SupTraffA!Z70/1000","v":0},{"$f":"AA121*SupTraffA!AA70/1000","v":0},{"$f":"AB121*SupTraffA!AB70/1000","v":0},{"$f":"AC121*SupTraffA!AC70/1000","v":0},{"$f":"AD121*SupTraffA!AD70/1000","v":0},{"$f":"AE121*SupTraffA!AE70/1000","v":0},{"$f":"AF121*SupTraffA!AF70/1000","v":0},{"$f":"AG121*SupTraffA!AG70/1000","v":0},{"$f":"AH121*SupTraffA!AH70/1000","v":0},{"$f":"AI121*SupTraffA!AI70/1000","v":0},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL72:AL76,AL84:AL88)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL78:AL82,AL90:AL94)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":0},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0},{"$f":"G96/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":0},{"$f":"G102/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":0},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z259-Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":0},{"$f":"G264*SupTraffA!G75","v":0},{"$f":"H264*SupTraffA!H75","v":0},{"$f":"I264*SupTraffA!I75","v":0},{"$f":"J264*SupTraffA!J75","v":0},{"$f":"K264*SupTraffA!K75","v":0},{"$f":"L264*SupTraffA!L75","v":0},{"$f":"M264*SupTraffA!M75","v":0},{"$f":"N264*SupTraffA!N75","v":0},{"$f":"O264*SupTraffA!O75","v":0},{"$f":"P264*SupTraffA!P75","v":0},{"$f":"Q264*SupTraffA!Q75","v":0},{"$f":"R264*SupTraffA!R75","v":0},{"$f":"S264*SupTraffA!S75","v":0},{"$f":"T264*SupTraffA!T75","v":0},{"$f":"U264*SupTraffA!U75","v":0},{"$f":"V264*SupTraffA!V75","v":0},{"$f":"W264*SupTraffA!W75","v":0},{"$f":"X264*SupTraffA!X75","v":0},{"$f":"Y264*SupTraffA!Y75","v":0},{"$f":"Z264*SupTraffA!Z75","v":0},{"$f":"AA264*SupTraffA!AA75","v":0},{"$f":"AB264*SupTraffA!AB75","v":0},{"$f":"AC264*SupTraffA!AC75","v":0},{"$f":"AD264*SupTraffA!AD75","v":0},{"$f":"AE264*SupTraffA!AE75","v":0},{"$f":"AF264*SupTraffA!AF75","v":0},{"$f":"AG264*SupTraffA!AG75","v":0},{"$f":"AH264*SupTraffA!AH75","v":0},{"$f":"AI264*SupTraffA!AI75","v":0},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":0},{"$f":"G265*SupTraffA!G76","v":0},{"$f":"H265*SupTraffA!H76","v":0},{"$f":"I265*SupTraffA!I76","v":0},{"$f":"J265*SupTraffA!J76","v":0},{"$f":"K265*SupTraffA!K76","v":0},{"$f":"L265*SupTraffA!L76","v":0},{"$f":"M265*SupTraffA!M76","v":0},{"$f":"N265*SupTraffA!N76","v":0},{"$f":"O265*SupTraffA!O76","v":0},{"$f":"P265*SupTraffA!P76","v":0},{"$f":"Q265*SupTraffA!Q76","v":0},{"$f":"R265*SupTraffA!R76","v":0},{"$f":"S265*SupTraffA!S76","v":0},{"$f":"T265*SupTraffA!T76","v":0},{"$f":"U265*SupTraffA!U76","v":0},{"$f":"V265*SupTraffA!V76","v":0},{"$f":"W265*SupTraffA!W76","v":0},{"$f":"X265*SupTraffA!X76","v":0},{"$f":"Y265*SupTraffA!Y76","v":0},{"$f":"Z265*SupTraffA!Z76","v":0},{"$f":"AA265*SupTraffA!AA76","v":0},{"$f":"AB265*SupTraffA!AB76","v":0},{"$f":"AC265*SupTraffA!AC76","v":0},{"$f":"AD265*SupTraffA!AD76","v":0},{"$f":"AE265*SupTraffA!AE76","v":0},{"$f":"AF265*SupTraffA!AF76","v":0},{"$f":"AG265*SupTraffA!AG76","v":0},{"$f":"AH265*SupTraffA!AH76","v":0},{"$f":"AI265*SupTraffA!AI76","v":0},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":0},{"$f":"G266*SupTraffA!G77","v":0},{"$f":"H266*SupTraffA!H77","v":0},{"$f":"I266*SupTraffA!I77","v":0},{"$f":"J266*SupTraffA!J77","v":0},{"$f":"K266*SupTraffA!K77","v":0},{"$f":"L266*SupTraffA!L77","v":0},{"$f":"M266*SupTraffA!M77","v":0},{"$f":"N266*SupTraffA!N77","v":0},{"$f":"O266*SupTraffA!O77","v":0},{"$f":"P266*SupTraffA!P77","v":0},{"$f":"Q266*SupTraffA!Q77","v":0},{"$f":"R266*SupTraffA!R77","v":0},{"$f":"S266*SupTraffA!S77","v":0},{"$f":"T266*SupTraffA!T77","v":0},{"$f":"U266*SupTraffA!U77","v":0},{"$f":"V266*SupTraffA!V77","v":0},{"$f":"W266*SupTraffA!W77","v":0},{"$f":"X266*SupTraffA!X77","v":0},{"$f":"Y266*SupTraffA!Y77","v":0},{"$f":"Z266*SupTraffA!Z77","v":0},{"$f":"AA266*SupTraffA!AA77","v":0},{"$f":"AB266*SupTraffA!AB77","v":0},{"$f":"AC266*SupTraffA!AC77","v":0},{"$f":"AD266*SupTraffA!AD77","v":0},{"$f":"AE266*SupTraffA!AE77","v":0},{"$f":"AF266*SupTraffA!AF77","v":0},{"$f":"AG266*SupTraffA!AG77","v":0},{"$f":"AH266*SupTraffA!AH77","v":0},{"$f":"AI266*SupTraffA!AI77","v":0},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":0},{"$f":"G267*SupTraffA!G78","v":0},{"$f":"H267*SupTraffA!H78","v":0},{"$f":"I267*SupTraffA!I78","v":0},{"$f":"J267*SupTraffA!J78","v":0},{"$f":"K267*SupTraffA!K78","v":0},{"$f":"L267*SupTraffA!L78","v":0},{"$f":"M267*SupTraffA!M78","v":0},{"$f":"N267*SupTraffA!N78","v":0},{"$f":"O267*SupTraffA!O78","v":0},{"$f":"P267*SupTraffA!P78","v":0},{"$f":"Q267*SupTraffA!Q78","v":0},{"$f":"R267*SupTraffA!R78","v":0},{"$f":"S267*SupTraffA!S78","v":0},{"$f":"T267*SupTraffA!T78","v":0},{"$f":"U267*SupTraffA!U78","v":0},{"$f":"V267*SupTraffA!V78","v":0},{"$f":"W267*SupTraffA!W78","v":0},{"$f":"X267*SupTraffA!X78","v":0},{"$f":"Y267*SupTraffA!Y78","v":0},{"$f":"Z267*SupTraffA!Z78","v":0},{"$f":"AA267*SupTraffA!AA78","v":0},{"$f":"AB267*SupTraffA!AB78","v":0},{"$f":"AC267*SupTraffA!AC78","v":0},{"$f":"AD267*SupTraffA!AD78","v":0},{"$f":"AE267*SupTraffA!AE78","v":0},{"$f":"AF267*SupTraffA!AF78","v":0},{"$f":"AG267*SupTraffA!AG78","v":0},{"$f":"AH267*SupTraffA!AH78","v":0},{"$f":"AI267*SupTraffA!AI78","v":0},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":0},{"$f":"G268*SupTraffA!G79","v":0},{"$f":"H268*SupTraffA!H79","v":0},{"$f":"I268*SupTraffA!I79","v":0},{"$f":"J268*SupTraffA!J79","v":0},{"$f":"K268*SupTraffA!K79","v":0},{"$f":"L268*SupTraffA!L79","v":0},{"$f":"M268*SupTraffA!M79","v":0},{"$f":"N268*SupTraffA!N79","v":0},{"$f":"O268*SupTraffA!O79","v":0},{"$f":"P268*SupTraffA!P79","v":0},{"$f":"Q268*SupTraffA!Q79","v":0},{"$f":"R268*SupTraffA!R79","v":0},{"$f":"S268*SupTraffA!S79","v":0},{"$f":"T268*SupTraffA!T79","v":0},{"$f":"U268*SupTraffA!U79","v":0},{"$f":"V268*SupTraffA!V79","v":0},{"$f":"W268*SupTraffA!W79","v":0},{"$f":"X268*SupTraffA!X79","v":0},{"$f":"Y268*SupTraffA!Y79","v":0},{"$f":"Z268*SupTraffA!Z79","v":0},{"$f":"AA268*SupTraffA!AA79","v":0},{"$f":"AB268*SupTraffA!AB79","v":0},{"$f":"AC268*SupTraffA!AC79","v":0},{"$f":"AD268*SupTraffA!AD79","v":0},{"$f":"AE268*SupTraffA!AE79","v":0},{"$f":"AF268*SupTraffA!AF79","v":0},{"$f":"AG268*SupTraffA!AG79","v":0},{"$f":"AH268*SupTraffA!AH79","v":0},{"$f":"AI268*SupTraffA!AI79","v":0},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":0},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D4_Congest_CarGR","v":0},null,{"$f":"$E283+GR!I$19","v":0},{"$f":"$E283+GR!J$19","v":0},{"$f":"$E283+GR!K$19","v":0},{"$f":"$E283+GR!L$19","v":0},{"$f":"$E283+GR!M$19","v":0},{"$f":"$E283+GR!N$19","v":0},{"$f":"$E283+GR!O$19","v":0},{"$f":"$E283+GR!P$19","v":0},{"$f":"$E283+GR!Q$19","v":0},{"$f":"$E283+GR!R$19","v":0},{"$f":"$E283+GR!S$19","v":0},{"$f":"$E283+GR!T$19","v":0},{"$f":"$E283+GR!U$19","v":0},{"$f":"$E283+GR!V$19","v":0},{"$f":"$E283+GR!W$19","v":0},{"$f":"$E283+GR!X$19","v":0},{"$f":"$E283+GR!Y$19","v":0},{"$f":"$E283+GR!Z$19","v":0},{"$f":"$E283+GR!AA$19","v":0},{"$f":"$E283+GR!AB$19","v":0},{"$f":"$E283+GR!AC$19","v":0},{"$f":"$E283+GR!AD$19","v":0},{"$f":"$E283+GR!AE$19","v":0},{"$f":"$E283+GR!AF$19","v":0},{"$f":"$E283+GR!AG$19","v":0},{"$f":"$E283+GR!AH$19","v":0},{"$f":"$E283+GR!AI$19","v":0},{"$f":"$E283+GR!AJ$19","v":0},{"$f":"$E283+GR!AK$19","v":0},{"$f":"$E283+GR!AL$19","v":0},{"$f":"$E283+GR!AM$19","v":0},{"$f":"$E283+GR!AN$19","v":0},{"$f":"$E283+GR!AO$19","v":0},{"$f":"$E283+GR!AP$19","v":0},{"$f":"$E283+GR!AQ$19","v":0},{"$f":"$E283+GR!AR$19","v":0},{"$f":"$E283+GR!AS$19","v":0},{"$f":"$E283+GR!AT$19","v":0},{"$f":"$E283+GR!AU$19","v":0},{"$f":"$E283+GR!AV$19","v":0},{"$f":"$E283+GR!AW$19","v":0},{"$f":"$E283+GR!AX$19","v":0},{"$f":"$E283+GR!AY$19","v":0},{"$f":"$E283+GR!AZ$19","v":0},{"$f":"$E283+GR!BA$19","v":0},{"$f":"$E283+GR!BB$19","v":0},{"$f":"$E283+GR!BC$19","v":0},{"$f":"$E283+GR!BD$19","v":0},{"$f":"$E283+GR!BE$19","v":0},{"$f":"$E283+GR!BF$19","v":0},{"$f":"$E283+GR!BG$19","v":0},{"$f":"$E283+GR!BH$19","v":0},{"$f":"$E283+GR!BI$19","v":0},{"$f":"$E283+GR!BJ$19","v":0},{"$f":"$E283+GR!BK$19","v":0},{"$f":"$E283+GR!BL$19","v":0},{"$f":"$E283+GR!BM$19","v":0},{"$f":"$E283+GR!BN$19","v":0},{"$f":"$E283+GR!BO$19","v":0}]
[null,null,null,"LGV",{"$f":"D4_Congest_LGVGR","v":0},null,{"$f":"$E284+GR!I$19","v":0},{"$f":"$E284+GR!J$19","v":0},{"$f":"$E284+GR!K$19","v":0},{"$f":"$E284+GR!L$19","v":0},{"$f":"$E284+GR!M$19","v":0},{"$f":"$E284+GR!N$19","v":0},{"$f":"$E284+GR!O$19","v":0},{"$f":"$E284+GR!P$19","v":0},{"$f":"$E284+GR!Q$19","v":0},{"$f":"$E284+GR!R$19","v":0},{"$f":"$E284+GR!S$19","v":0},{"$f":"$E284+GR!T$19","v":0},{"$f":"$E284+GR!U$19","v":0},{"$f":"$E284+GR!V$19","v":0},{"$f":"$E284+GR!W$19","v":0},{"$f":"$E284+GR!X$19","v":0},{"$f":"$E284+GR!Y$19","v":0},{"$f":"$E284+GR!Z$19","v":0},{"$f":"$E284+GR!AA$19","v":0},{"$f":"$E284+GR!AB$19","v":0},{"$f":"$E284+GR!AC$19","v":0},{"$f":"$E284+GR!AD$19","v":0},{"$f":"$E284+GR!AE$19","v":0},{"$f":"$E284+GR!AF$19","v":0},{"$f":"$E284+GR!AG$19","v":0},{"$f":"$E284+GR!AH$19","v":0},{"$f":"$E284+GR!AI$19","v":0},{"$f":"$E284+GR!AJ$19","v":0},{"$f":"$E284+GR!AK$19","v":0},{"$f":"$E284+GR!AL$19","v":0},{"$f":"$E284+GR!AM$19","v":0},{"$f":"$E284+GR!AN$19","v":0},{"$f":"$E284+GR!AO$19","v":0},{"$f":"$E284+GR!AP$19","v":0},{"$f":"$E284+GR!AQ$19","v":0},{"$f":"$E284+GR!AR$19","v":0},{"$f":"$E284+GR!AS$19","v":0},{"$f":"$E284+GR!AT$19","v":0},{"$f":"$E284+GR!AU$19","v":0},{"$f":"$E284+GR!AV$19","v":0},{"$f":"$E284+GR!AW$19","v":0},{"$f":"$E284+GR!AX$19","v":0},{"$f":"$E284+GR!AY$19","v":0},{"$f":"$E284+GR!AZ$19","v":0},{"$f":"$E284+GR!BA$19","v":0},{"$f":"$E284+GR!BB$19","v":0},{"$f":"$E284+GR!BC$19","v":0},{"$f":"$E284+GR!BD$19","v":0},{"$f":"$E284+GR!BE$19","v":0},{"$f":"$E284+GR!BF$19","v":0},{"$f":"$E284+GR!BG$19","v":0},{"$f":"$E284+GR!BH$19","v":0},{"$f":"$E284+GR!BI$19","v":0},{"$f":"$E284+GR!BJ$19","v":0},{"$f":"$E284+GR!BK$19","v":0},{"$f":"$E284+GR!BL$19","v":0},{"$f":"$E284+GR!BM$19","v":0},{"$f":"$E284+GR!BN$19","v":0},{"$f":"$E284+GR!BO$19","v":0}]
[null,null,null,"OGV1",{"$f":"D4_Congest_OGV1GR","v":0},null,{"$f":"$E285+GR!I$19","v":0},{"$f":"$E285+GR!J$19","v":0},{"$f":"$E285+GR!K$19","v":0},{"$f":"$E285+GR!L$19","v":0},{"$f":"$E285+GR!M$19","v":0},{"$f":"$E285+GR!N$19","v":0},{"$f":"$E285+GR!O$19","v":0},{"$f":"$E285+GR!P$19","v":0},{"$f":"$E285+GR!Q$19","v":0},{"$f":"$E285+GR!R$19","v":0},{"$f":"$E285+GR!S$19","v":0},{"$f":"$E285+GR!T$19","v":0},{"$f":"$E285+GR!U$19","v":0},{"$f":"$E285+GR!V$19","v":0},{"$f":"$E285+GR!W$19","v":0},{"$f":"$E285+GR!X$19","v":0},{"$f":"$E285+GR!Y$19","v":0},{"$f":"$E285+GR!Z$19","v":0},{"$f":"$E285+GR!AA$19","v":0},{"$f":"$E285+GR!AB$19","v":0},{"$f":"$E285+GR!AC$19","v":0},{"$f":"$E285+GR!AD$19","v":0},{"$f":"$E285+GR!AE$19","v":0},{"$f":"$E285+GR!AF$19","v":0},{"$f":"$E285+GR!AG$19","v":0},{"$f":"$E285+GR!AH$19","v":0},{"$f":"$E285+GR!AI$19","v":0},{"$f":"$E285+GR!AJ$19","v":0},{"$f":"$E285+GR!AK$19","v":0},{"$f":"$E285+GR!AL$19","v":0},{"$f":"$E285+GR!AM$19","v":0},{"$f":"$E285+GR!AN$19","v":0},{"$f":"$E285+GR!AO$19","v":0},{"$f":"$E285+GR!AP$19","v":0},{"$f":"$E285+GR!AQ$19","v":0},{"$f":"$E285+GR!AR$19","v":0},{"$f":"$E285+GR!AS$19","v":0},{"$f":"$E285+GR!AT$19","v":0},{"$f":"$E285+GR!AU$19","v":0},{"$f":"$E285+GR!AV$19","v":0},{"$f":"$E285+GR!AW$19","v":0},{"$f":"$E285+GR!AX$19","v":0},{"$f":"$E285+GR!AY$19","v":0},{"$f":"$E285+GR!AZ$19","v":0},{"$f":"$E285+GR!BA$19","v":0},{"$f":"$E285+GR!BB$19","v":0},{"$f":"$E285+GR!BC$19","v":0},{"$f":"$E285+GR!BD$19","v":0},{"$f":"$E285+GR!BE$19","v":0},{"$f":"$E285+GR!BF$19","v":0},{"$f":"$E285+GR!BG$19","v":0},{"$f":"$E285+GR!BH$19","v":0},{"$f":"$E285+GR!BI$19","v":0},{"$f":"$E285+GR!BJ$19","v":0},{"$f":"$E285+GR!BK$19","v":0},{"$f":"$E285+GR!BL$19","v":0},{"$f":"$E285+GR!BM$19","v":0},{"$f":"$E285+GR!BN$19","v":0},{"$f":"$E285+GR!BO$19","v":0}]
[null,null,null,"OGV2",{"$f":"D4_Congest_OGV2GR","v":0},null,{"$f":"$E286+GR!I$19","v":0},{"$f":"$E286+GR!J$19","v":0},{"$f":"$E286+GR!K$19","v":0},{"$f":"$E286+GR!L$19","v":0},{"$f":"$E286+GR!M$19","v":0},{"$f":"$E286+GR!N$19","v":0},{"$f":"$E286+GR!O$19","v":0},{"$f":"$E286+GR!P$19","v":0},{"$f":"$E286+GR!Q$19","v":0},{"$f":"$E286+GR!R$19","v":0},{"$f":"$E286+GR!S$19","v":0},{"$f":"$E286+GR!T$19","v":0},{"$f":"$E286+GR!U$19","v":0},{"$f":"$E286+GR!V$19","v":0},{"$f":"$E286+GR!W$19","v":0},{"$f":"$E286+GR!X$19","v":0},{"$f":"$E286+GR!Y$19","v":0},{"$f":"$E286+GR!Z$19","v":0},{"$f":"$E286+GR!AA$19","v":0},{"$f":"$E286+GR!AB$19","v":0},{"$f":"$E286+GR!AC$19","v":0},{"$f":"$E286+GR!AD$19","v":0},{"$f":"$E286+GR!AE$19","v":0},{"$f":"$E286+GR!AF$19","v":0},{"$f":"$E286+GR!AG$19","v":0},{"$f":"$E286+GR!AH$19","v":0},{"$f":"$E286+GR!AI$19","v":0},{"$f":"$E286+GR!AJ$19","v":0},{"$f":"$E286+GR!AK$19","v":0},{"$f":"$E286+GR!AL$19","v":0},{"$f":"$E286+GR!AM$19","v":0},{"$f":"$E286+GR!AN$19","v":0},{"$f":"$E286+GR!AO$19","v":0},{"$f":"$E286+GR!AP$19","v":0},{"$f":"$E286+GR!AQ$19","v":0},{"$f":"$E286+GR!AR$19","v":0},{"$f":"$E286+GR!AS$19","v":0},{"$f":"$E286+GR!AT$19","v":0},{"$f":"$E286+GR!AU$19","v":0},{"$f":"$E286+GR!AV$19","v":0},{"$f":"$E286+GR!AW$19","v":0},{"$f":"$E286+GR!AX$19","v":0},{"$f":"$E286+GR!AY$19","v":0},{"$f":"$E286+GR!AZ$19","v":0},{"$f":"$E286+GR!BA$19","v":0},{"$f":"$E286+GR!BB$19","v":0},{"$f":"$E286+GR!BC$19","v":0},{"$f":"$E286+GR!BD$19","v":0},{"$f":"$E286+GR!BE$19","v":0},{"$f":"$E286+GR!BF$19","v":0},{"$f":"$E286+GR!BG$19","v":0},{"$f":"$E286+GR!BH$19","v":0},{"$f":"$E286+GR!BI$19","v":0},{"$f":"$E286+GR!BJ$19","v":0},{"$f":"$E286+GR!BK$19","v":0},{"$f":"$E286+GR!BL$19","v":0},{"$f":"$E286+GR!BM$19","v":0},{"$f":"$E286+GR!BN$19","v":0},{"$f":"$E286+GR!BO$19","v":0}]
[null,null,null,"PSV",{"$f":"D4_Congest_PSVGR","v":0},null,{"$f":"$E287+GR!I$19","v":0},{"$f":"$E287+GR!J$19","v":0},{"$f":"$E287+GR!K$19","v":0},{"$f":"$E287+GR!L$19","v":0},{"$f":"$E287+GR!M$19","v":0},{"$f":"$E287+GR!N$19","v":0},{"$f":"$E287+GR!O$19","v":0},{"$f":"$E287+GR!P$19","v":0},{"$f":"$E287+GR!Q$19","v":0},{"$f":"$E287+GR!R$19","v":0},{"$f":"$E287+GR!S$19","v":0},{"$f":"$E287+GR!T$19","v":0},{"$f":"$E287+GR!U$19","v":0},{"$f":"$E287+GR!V$19","v":0},{"$f":"$E287+GR!W$19","v":0},{"$f":"$E287+GR!X$19","v":0},{"$f":"$E287+GR!Y$19","v":0},{"$f":"$E287+GR!Z$19","v":0},{"$f":"$E287+GR!AA$19","v":0},{"$f":"$E287+GR!AB$19","v":0},{"$f":"$E287+GR!AC$19","v":0},{"$f":"$E287+GR!AD$19","v":0},{"$f":"$E287+GR!AE$19","v":0},{"$f":"$E287+GR!AF$19","v":0},{"$f":"$E287+GR!AG$19","v":0},{"$f":"$E287+GR!AH$19","v":0},{"$f":"$E287+GR!AI$19","v":0},{"$f":"$E287+GR!AJ$19","v":0},{"$f":"$E287+GR!AK$19","v":0},{"$f":"$E287+GR!AL$19","v":0},{"$f":"$E287+GR!AM$19","v":0},{"$f":"$E287+GR!AN$19","v":0},{"$f":"$E287+GR!AO$19","v":0},{"$f":"$E287+GR!AP$19","v":0},{"$f":"$E287+GR!AQ$19","v":0},{"$f":"$E287+GR!AR$19","v":0},{"$f":"$E287+GR!AS$19","v":0},{"$f":"$E287+GR!AT$19","v":0},{"$f":"$E287+GR!AU$19","v":0},{"$f":"$E287+GR!AV$19","v":0},{"$f":"$E287+GR!AW$19","v":0},{"$f":"$E287+GR!AX$19","v":0},{"$f":"$E287+GR!AY$19","v":0},{"$f":"$E287+GR!AZ$19","v":0},{"$f":"$E287+GR!BA$19","v":0},{"$f":"$E287+GR!BB$19","v":0},{"$f":"$E287+GR!BC$19","v":0},{"$f":"$E287+GR!BD$19","v":0},{"$f":"$E287+GR!BE$19","v":0},{"$f":"$E287+GR!BF$19","v":0},{"$f":"$E287+GR!BG$19","v":0},{"$f":"$E287+GR!BH$19","v":0},{"$f":"$E287+GR!BI$19","v":0},{"$f":"$E287+GR!BJ$19","v":0},{"$f":"$E287+GR!BK$19","v":0},{"$f":"$E287+GR!BL$19","v":0},{"$f":"$E287+GR!BM$19","v":0},{"$f":"$E287+GR!BN$19","v":0},{"$f":"$E287+GR!BO$19","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D4_Congest_CarCount","v":0},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":0},{"$f":"IFERROR(F289*(1+G283),0)","v":0},{"$f":"IFERROR(G289*(1+H283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D4_Congest_LGVCount","v":0},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":0},{"$f":"IFERROR(F290*(1+G284),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D4_Congest_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D4_Congest_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D4_Congest_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS293*(1+AT287),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D4_Tolls_CarGR","v":0},null,{"$f":"$E311+GR!I$19","v":0},{"$f":"$E311+GR!J$19","v":0},{"$f":"$E311+GR!K$19","v":0},{"$f":"$E311+GR!L$19","v":0},{"$f":"$E311+GR!M$19","v":0},{"$f":"$E311+GR!N$19","v":0},{"$f":"$E311+GR!O$19","v":0},{"$f":"$E311+GR!P$19","v":0},{"$f":"$E311+GR!Q$19","v":0},{"$f":"$E311+GR!R$19","v":0},{"$f":"$E311+GR!S$19","v":0},{"$f":"$E311+GR!T$19","v":0},{"$f":"$E311+GR!U$19","v":0},{"$f":"$E311+GR!V$19","v":0},{"$f":"$E311+GR!W$19","v":0},{"$f":"$E311+GR!X$19","v":0},{"$f":"$E311+GR!Y$19","v":0},{"$f":"$E311+GR!Z$19","v":0},{"$f":"$E311+GR!AA$19","v":0},{"$f":"$E311+GR!AB$19","v":0},{"$f":"$E311+GR!AC$19","v":0},{"$f":"$E311+GR!AD$19","v":0},{"$f":"$E311+GR!AE$19","v":0},{"$f":"$E311+GR!AF$19","v":0},{"$f":"$E311+GR!AG$19","v":0},{"$f":"$E311+GR!AH$19","v":0},{"$f":"$E311+GR!AI$19","v":0},{"$f":"$E311+GR!AJ$19","v":0},{"$f":"$E311+GR!AK$19","v":0},{"$f":"$E311+GR!AL$19","v":0},{"$f":"$E311+GR!AM$19","v":0},{"$f":"$E311+GR!AN$19","v":0},{"$f":"$E311+GR!AO$19","v":0},{"$f":"$E311+GR!AP$19","v":0},{"$f":"$E311+GR!AQ$19","v":0},{"$f":"$E311+GR!AR$19","v":0},{"$f":"$E311+GR!AS$19","v":0},{"$f":"$E311+GR!AT$19","v":0},{"$f":"$E311+GR!AU$19","v":0},{"$f":"$E311+GR!AV$19","v":0},{"$f":"$E311+GR!AW$19","v":0},{"$f":"$E311+GR!AX$19","v":0},{"$f":"$E311+GR!AY$19","v":0},{"$f":"$E311+GR!AZ$19","v":0},{"$f":"$E311+GR!BA$19","v":0},{"$f":"$E311+GR!BB$19","v":0},{"$f":"$E311+GR!BC$19","v":0},{"$f":"$E311+GR!BD$19","v":0},{"$f":"$E311+GR!BE$19","v":0},{"$f":"$E311+GR!BF$19","v":0},{"$f":"$E311+GR!BG$19","v":0},{"$f":"$E311+GR!BH$19","v":0},{"$f":"$E311+GR!BI$19","v":0},{"$f":"$E311+GR!BJ$19","v":0},{"$f":"$E311+GR!BK$19","v":0},{"$f":"$E311+GR!BL$19","v":0},{"$f":"$E311+GR!BM$19","v":0},{"$f":"$E311+GR!BN$19","v":0},{"$f":"$E311+GR!BO$19","v":0}]
[null,null,null,"LGV",{"$f":"D4_Tolls_LGVGR","v":0},null,{"$f":"$E312+GR!I$19","v":0},{"$f":"$E312+GR!J$19","v":0},{"$f":"$E312+GR!K$19","v":0},{"$f":"$E312+GR!L$19","v":0},{"$f":"$E312+GR!M$19","v":0},{"$f":"$E312+GR!N$19","v":0},{"$f":"$E312+GR!O$19","v":0},{"$f":"$E312+GR!P$19","v":0},{"$f":"$E312+GR!Q$19","v":0},{"$f":"$E312+GR!R$19","v":0},{"$f":"$E312+GR!S$19","v":0},{"$f":"$E312+GR!T$19","v":0},{"$f":"$E312+GR!U$19","v":0},{"$f":"$E312+GR!V$19","v":0},{"$f":"$E312+GR!W$19","v":0},{"$f":"$E312+GR!X$19","v":0},{"$f":"$E312+GR!Y$19","v":0},{"$f":"$E312+GR!Z$19","v":0},{"$f":"$E312+GR!AA$19","v":0},{"$f":"$E312+GR!AB$19","v":0},{"$f":"$E312+GR!AC$19","v":0},{"$f":"$E312+GR!AD$19","v":0},{"$f":"$E312+GR!AE$19","v":0},{"$f":"$E312+GR!AF$19","v":0},{"$f":"$E312+GR!AG$19","v":0},{"$f":"$E312+GR!AH$19","v":0},{"$f":"$E312+GR!AI$19","v":0},{"$f":"$E312+GR!AJ$19","v":0},{"$f":"$E312+GR!AK$19","v":0},{"$f":"$E312+GR!AL$19","v":0},{"$f":"$E312+GR!AM$19","v":0},{"$f":"$E312+GR!AN$19","v":0},{"$f":"$E312+GR!AO$19","v":0},{"$f":"$E312+GR!AP$19","v":0},{"$f":"$E312+GR!AQ$19","v":0},{"$f":"$E312+GR!AR$19","v":0},{"$f":"$E312+GR!AS$19","v":0},{"$f":"$E312+GR!AT$19","v":0},{"$f":"$E312+GR!AU$19","v":0},{"$f":"$E312+GR!AV$19","v":0},{"$f":"$E312+GR!AW$19","v":0},{"$f":"$E312+GR!AX$19","v":0},{"$f":"$E312+GR!AY$19","v":0},{"$f":"$E312+GR!AZ$19","v":0},{"$f":"$E312+GR!BA$19","v":0},{"$f":"$E312+GR!BB$19","v":0},{"$f":"$E312+GR!BC$19","v":0},{"$f":"$E312+GR!BD$19","v":0},{"$f":"$E312+GR!BE$19","v":0},{"$f":"$E312+GR!BF$19","v":0},{"$f":"$E312+GR!BG$19","v":0},{"$f":"$E312+GR!BH$19","v":0},{"$f":"$E312+GR!BI$19","v":0},{"$f":"$E312+GR!BJ$19","v":0},{"$f":"$E312+GR!BK$19","v":0},{"$f":"$E312+GR!BL$19","v":0},{"$f":"$E312+GR!BM$19","v":0},{"$f":"$E312+GR!BN$19","v":0},{"$f":"$E312+GR!BO$19","v":0}]
[null,null,null,"OGV1",{"$f":"D4_Tolls_OGV1GR","v":0},null,{"$f":"$E313+GR!I$19","v":0},{"$f":"$E313+GR!J$19","v":0},{"$f":"$E313+GR!K$19","v":0},{"$f":"$E313+GR!L$19","v":0},{"$f":"$E313+GR!M$19","v":0},{"$f":"$E313+GR!N$19","v":0},{"$f":"$E313+GR!O$19","v":0},{"$f":"$E313+GR!P$19","v":0},{"$f":"$E313+GR!Q$19","v":0},{"$f":"$E313+GR!R$19","v":0},{"$f":"$E313+GR!S$19","v":0},{"$f":"$E313+GR!T$19","v":0},{"$f":"$E313+GR!U$19","v":0},{"$f":"$E313+GR!V$19","v":0},{"$f":"$E313+GR!W$19","v":0},{"$f":"$E313+GR!X$19","v":0},{"$f":"$E313+GR!Y$19","v":0},{"$f":"$E313+GR!Z$19","v":0},{"$f":"$E313+GR!AA$19","v":0},{"$f":"$E313+GR!AB$19","v":0},{"$f":"$E313+GR!AC$19","v":0},{"$f":"$E313+GR!AD$19","v":0},{"$f":"$E313+GR!AE$19","v":0},{"$f":"$E313+GR!AF$19","v":0},{"$f":"$E313+GR!AG$19","v":0},{"$f":"$E313+GR!AH$19","v":0},{"$f":"$E313+GR!AI$19","v":0},{"$f":"$E313+GR!AJ$19","v":0},{"$f":"$E313+GR!AK$19","v":0},{"$f":"$E313+GR!AL$19","v":0},{"$f":"$E313+GR!AM$19","v":0},{"$f":"$E313+GR!AN$19","v":0},{"$f":"$E313+GR!AO$19","v":0},{"$f":"$E313+GR!AP$19","v":0},{"$f":"$E313+GR!AQ$19","v":0},{"$f":"$E313+GR!AR$19","v":0},{"$f":"$E313+GR!AS$19","v":0},{"$f":"$E313+GR!AT$19","v":0},{"$f":"$E313+GR!AU$19","v":0},{"$f":"$E313+GR!AV$19","v":0},{"$f":"$E313+GR!AW$19","v":0},{"$f":"$E313+GR!AX$19","v":0},{"$f":"$E313+GR!AY$19","v":0},{"$f":"$E313+GR!AZ$19","v":0},{"$f":"$E313+GR!BA$19","v":0},{"$f":"$E313+GR!BB$19","v":0},{"$f":"$E313+GR!BC$19","v":0},{"$f":"$E313+GR!BD$19","v":0},{"$f":"$E313+GR!BE$19","v":0},{"$f":"$E313+GR!BF$19","v":0},{"$f":"$E313+GR!BG$19","v":0},{"$f":"$E313+GR!BH$19","v":0},{"$f":"$E313+GR!BI$19","v":0},{"$f":"$E313+GR!BJ$19","v":0},{"$f":"$E313+GR!BK$19","v":0},{"$f":"$E313+GR!BL$19","v":0},{"$f":"$E313+GR!BM$19","v":0},{"$f":"$E313+GR!BN$19","v":0},{"$f":"$E313+GR!BO$19","v":0}]
[null,null,null,"OGV2",{"$f":"D4_Tolls_OGV2GR","v":0},null,{"$f":"$E314+GR!I$19","v":0},{"$f":"$E314+GR!J$19","v":0},{"$f":"$E314+GR!K$19","v":0},{"$f":"$E314+GR!L$19","v":0},{"$f":"$E314+GR!M$19","v":0},{"$f":"$E314+GR!N$19","v":0},{"$f":"$E314+GR!O$19","v":0},{"$f":"$E314+GR!P$19","v":0},{"$f":"$E314+GR!Q$19","v":0},{"$f":"$E314+GR!R$19","v":0},{"$f":"$E314+GR!S$19","v":0},{"$f":"$E314+GR!T$19","v":0},{"$f":"$E314+GR!U$19","v":0},{"$f":"$E314+GR!V$19","v":0},{"$f":"$E314+GR!W$19","v":0},{"$f":"$E314+GR!X$19","v":0},{"$f":"$E314+GR!Y$19","v":0},{"$f":"$E314+GR!Z$19","v":0},{"$f":"$E314+GR!AA$19","v":0},{"$f":"$E314+GR!AB$19","v":0},{"$f":"$E314+GR!AC$19","v":0},{"$f":"$E314+GR!AD$19","v":0},{"$f":"$E314+GR!AE$19","v":0},{"$f":"$E314+GR!AF$19","v":0},{"$f":"$E314+GR!AG$19","v":0},{"$f":"$E314+GR!AH$19","v":0},{"$f":"$E314+GR!AI$19","v":0},{"$f":"$E314+GR!AJ$19","v":0},{"$f":"$E314+GR!AK$19","v":0},{"$f":"$E314+GR!AL$19","v":0},{"$f":"$E314+GR!AM$19","v":0},{"$f":"$E314+GR!AN$19","v":0},{"$f":"$E314+GR!AO$19","v":0},{"$f":"$E314+GR!AP$19","v":0},{"$f":"$E314+GR!AQ$19","v":0},{"$f":"$E314+GR!AR$19","v":0},{"$f":"$E314+GR!AS$19","v":0},{"$f":"$E314+GR!AT$19","v":0},{"$f":"$E314+GR!AU$19","v":0},{"$f":"$E314+GR!AV$19","v":0},{"$f":"$E314+GR!AW$19","v":0},{"$f":"$E314+GR!AX$19","v":0},{"$f":"$E314+GR!AY$19","v":0},{"$f":"$E314+GR!AZ$19","v":0},{"$f":"$E314+GR!BA$19","v":0},{"$f":"$E314+GR!BB$19","v":0},{"$f":"$E314+GR!BC$19","v":0},{"$f":"$E314+GR!BD$19","v":0},{"$f":"$E314+GR!BE$19","v":0},{"$f":"$E314+GR!BF$19","v":0},{"$f":"$E314+GR!BG$19","v":0},{"$f":"$E314+GR!BH$19","v":0},{"$f":"$E314+GR!BI$19","v":0},{"$f":"$E314+GR!BJ$19","v":0},{"$f":"$E314+GR!BK$19","v":0},{"$f":"$E314+GR!BL$19","v":0},{"$f":"$E314+GR!BM$19","v":0},{"$f":"$E314+GR!BN$19","v":0},{"$f":"$E314+GR!BO$19","v":0}]
[null,null,null,"PSV",{"$f":"D4_Tolls_PSVGR","v":0},null,{"$f":"$E315+GR!I$19","v":0},{"$f":"$E315+GR!J$19","v":0},{"$f":"$E315+GR!K$19","v":0},{"$f":"$E315+GR!L$19","v":0},{"$f":"$E315+GR!M$19","v":0},{"$f":"$E315+GR!N$19","v":0},{"$f":"$E315+GR!O$19","v":0},{"$f":"$E315+GR!P$19","v":0},{"$f":"$E315+GR!Q$19","v":0},{"$f":"$E315+GR!R$19","v":0},{"$f":"$E315+GR!S$19","v":0},{"$f":"$E315+GR!T$19","v":0},{"$f":"$E315+GR!U$19","v":0},{"$f":"$E315+GR!V$19","v":0},{"$f":"$E315+GR!W$19","v":0},{"$f":"$E315+GR!X$19","v":0},{"$f":"$E315+GR!Y$19","v":0},{"$f":"$E315+GR!Z$19","v":0},{"$f":"$E315+GR!AA$19","v":0},{"$f":"$E315+GR!AB$19","v":0},{"$f":"$E315+GR!AC$19","v":0},{"$f":"$E315+GR!AD$19","v":0},{"$f":"$E315+GR!AE$19","v":0},{"$f":"$E315+GR!AF$19","v":0},{"$f":"$E315+GR!AG$19","v":0},{"$f":"$E315+GR!AH$19","v":0},{"$f":"$E315+GR!AI$19","v":0},{"$f":"$E315+GR!AJ$19","v":0},{"$f":"$E315+GR!AK$19","v":0},{"$f":"$E315+GR!AL$19","v":0},{"$f":"$E315+GR!AM$19","v":0},{"$f":"$E315+GR!AN$19","v":0},{"$f":"$E315+GR!AO$19","v":0},{"$f":"$E315+GR!AP$19","v":0},{"$f":"$E315+GR!AQ$19","v":0},{"$f":"$E315+GR!AR$19","v":0},{"$f":"$E315+GR!AS$19","v":0},{"$f":"$E315+GR!AT$19","v":0},{"$f":"$E315+GR!AU$19","v":0},{"$f":"$E315+GR!AV$19","v":0},{"$f":"$E315+GR!AW$19","v":0},{"$f":"$E315+GR!AX$19","v":0},{"$f":"$E315+GR!AY$19","v":0},{"$f":"$E315+GR!AZ$19","v":0},{"$f":"$E315+GR!BA$19","v":0},{"$f":"$E315+GR!BB$19","v":0},{"$f":"$E315+GR!BC$19","v":0},{"$f":"$E315+GR!BD$19","v":0},{"$f":"$E315+GR!BE$19","v":0},{"$f":"$E315+GR!BF$19","v":0},{"$f":"$E315+GR!BG$19","v":0},{"$f":"$E315+GR!BH$19","v":0},{"$f":"$E315+GR!BI$19","v":0},{"$f":"$E315+GR!BJ$19","v":0},{"$f":"$E315+GR!BK$19","v":0},{"$f":"$E315+GR!BL$19","v":0},{"$f":"$E315+GR!BM$19","v":0},{"$f":"$E315+GR!BN$19","v":0},{"$f":"$E315+GR!BO$19","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D4_Tolls_CarCount","v":0},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":0},{"$f":"IFERROR(F317*(1+G311),0)","v":0},{"$f":"IFERROR(G317*(1+H311),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D4_Tolls_LGVCount","v":0},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":0},{"$f":"IFERROR(F318*(1+G312),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D4_Tolls_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D4_Tolls_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D4_Tolls_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS321*(1+AT315),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D4_Tolls_CarCharge","v":0},{"$f":"IFERROR(E323*(1+D4_Tolls_CarChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F323*(1+D4_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL323*(1+D4_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D4_Tolls_LGVCharge","v":0},{"$f":"IFERROR(E324*(1+D4_Tolls_LGVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F324*(1+D4_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL324*(1+D4_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D4_Tolls_OGV1Charge","v":0},{"$f":"IFERROR(E325*(1+D4_Tolls_OGV1ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F325*(1+D4_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL325*(1+D4_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D4_Tolls_OGV2Charge","v":0},{"$f":"IFERROR(E326*(1+D4_Tolls_OGV2ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F326*(1+D4_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL326*(1+D4_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D4_Tolls_PSVCharge","v":0},{"$f":"IFERROR(E327*(1+D4_Tolls_PSVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F327*(1+D4_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL327*(1+D4_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D5 Traffic","index":17,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[288,1,292,2],[294,1,298,2],[300,1,300,2],[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[316,1,320,2],[322,1,326,2],[191,1,195,2],[230,1,234,2],[236,1,240,2],[280,0,280,2],[282,1,286,2],[269,1,273,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[224,1,228,2],[254,1,258,2],[263,1,267,2],[242,1,246,2],[248,1,252,2],[197,1,201,2],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[185,1,189,2],[0,2,0,3],[4,1,8,2],[16,1,20,2],[22,1,26,2],[71,1,75,2],[10,1,14,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[52,1,56,2],[58,1,62,2],[155,1,159,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[137,1,141,2],[149,1,153,2],[132,1,132,3],[133,1,133,3],[143,1,147,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[113,1,117,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":0},{"$f":"SUM(G5:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN"]
[null,null,null,"No. of serious accidents TRN"]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":0},{"$f":"SUM(G72:G118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F69/1000","v":0},{"$f":"G121*SupTraffA!G69/1000","v":0},{"$f":"H121*SupTraffA!H69/1000","v":0},{"$f":"I121*SupTraffA!I69/1000","v":0},{"$f":"J121*SupTraffA!J69/1000","v":0},{"$f":"K121*SupTraffA!K69/1000","v":0},{"$f":"L121*SupTraffA!L69/1000","v":0},{"$f":"M121*SupTraffA!M69/1000","v":0},{"$f":"N121*SupTraffA!N69/1000","v":0},{"$f":"O121*SupTraffA!O69/1000","v":0},{"$f":"P121*SupTraffA!P69/1000","v":0},{"$f":"Q121*SupTraffA!Q69/1000","v":0},{"$f":"R121*SupTraffA!R69/1000","v":0},{"$f":"S121*SupTraffA!S69/1000","v":0},{"$f":"T121*SupTraffA!T69/1000","v":0},{"$f":"U121*SupTraffA!U69/1000","v":0},{"$f":"V121*SupTraffA!V69/1000","v":0},{"$f":"W121*SupTraffA!W69/1000","v":0},{"$f":"X121*SupTraffA!X69/1000","v":0},{"$f":"Y121*SupTraffA!Y69/1000","v":0},{"$f":"Z121*SupTraffA!Z69/1000","v":0},{"$f":"AA121*SupTraffA!AA69/1000","v":0},{"$f":"AB121*SupTraffA!AB69/1000","v":0},{"$f":"AC121*SupTraffA!AC69/1000","v":0},{"$f":"AD121*SupTraffA!AD69/1000","v":0},{"$f":"AE121*SupTraffA!AE69/1000","v":0},{"$f":"AF121*SupTraffA!AF69/1000","v":0},{"$f":"AG121*SupTraffA!AG69/1000","v":0},{"$f":"AH121*SupTraffA!AH69/1000","v":0},{"$f":"AI121*SupTraffA!AI69/1000","v":0},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F70/1000","v":0},{"$f":"G121*SupTraffA!G70/1000","v":0},{"$f":"H121*SupTraffA!H70/1000","v":0},{"$f":"I121*SupTraffA!I70/1000","v":0},{"$f":"J121*SupTraffA!J70/1000","v":0},{"$f":"K121*SupTraffA!K70/1000","v":0},{"$f":"L121*SupTraffA!L70/1000","v":0},{"$f":"M121*SupTraffA!M70/1000","v":0},{"$f":"N121*SupTraffA!N70/1000","v":0},{"$f":"O121*SupTraffA!O70/1000","v":0},{"$f":"P121*SupTraffA!P70/1000","v":0},{"$f":"Q121*SupTraffA!Q70/1000","v":0},{"$f":"R121*SupTraffA!R70/1000","v":0},{"$f":"S121*SupTraffA!S70/1000","v":0},{"$f":"T121*SupTraffA!T70/1000","v":0},{"$f":"U121*SupTraffA!U70/1000","v":0},{"$f":"V121*SupTraffA!V70/1000","v":0},{"$f":"W121*SupTraffA!W70/1000","v":0},{"$f":"X121*SupTraffA!X70/1000","v":0},{"$f":"Y121*SupTraffA!Y70/1000","v":0},{"$f":"Z121*SupTraffA!Z70/1000","v":0},{"$f":"AA121*SupTraffA!AA70/1000","v":0},{"$f":"AB121*SupTraffA!AB70/1000","v":0},{"$f":"AC121*SupTraffA!AC70/1000","v":0},{"$f":"AD121*SupTraffA!AD70/1000","v":0},{"$f":"AE121*SupTraffA!AE70/1000","v":0},{"$f":"AF121*SupTraffA!AF70/1000","v":0},{"$f":"AG121*SupTraffA!AG70/1000","v":0},{"$f":"AH121*SupTraffA!AH70/1000","v":0},{"$f":"AI121*SupTraffA!AI70/1000","v":0},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL72:AL76,AL84:AL88)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL78:AL82,AL90:AL94)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":0},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0},{"$f":"G96/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":0},{"$f":"G102/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":0},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z259-Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":0},{"$f":"G264*SupTraffA!G75","v":0},{"$f":"H264*SupTraffA!H75","v":0},{"$f":"I264*SupTraffA!I75","v":0},{"$f":"J264*SupTraffA!J75","v":0},{"$f":"K264*SupTraffA!K75","v":0},{"$f":"L264*SupTraffA!L75","v":0},{"$f":"M264*SupTraffA!M75","v":0},{"$f":"N264*SupTraffA!N75","v":0},{"$f":"O264*SupTraffA!O75","v":0},{"$f":"P264*SupTraffA!P75","v":0},{"$f":"Q264*SupTraffA!Q75","v":0},{"$f":"R264*SupTraffA!R75","v":0},{"$f":"S264*SupTraffA!S75","v":0},{"$f":"T264*SupTraffA!T75","v":0},{"$f":"U264*SupTraffA!U75","v":0},{"$f":"V264*SupTraffA!V75","v":0},{"$f":"W264*SupTraffA!W75","v":0},{"$f":"X264*SupTraffA!X75","v":0},{"$f":"Y264*SupTraffA!Y75","v":0},{"$f":"Z264*SupTraffA!Z75","v":0},{"$f":"AA264*SupTraffA!AA75","v":0},{"$f":"AB264*SupTraffA!AB75","v":0},{"$f":"AC264*SupTraffA!AC75","v":0},{"$f":"AD264*SupTraffA!AD75","v":0},{"$f":"AE264*SupTraffA!AE75","v":0},{"$f":"AF264*SupTraffA!AF75","v":0},{"$f":"AG264*SupTraffA!AG75","v":0},{"$f":"AH264*SupTraffA!AH75","v":0},{"$f":"AI264*SupTraffA!AI75","v":0},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":0},{"$f":"G265*SupTraffA!G76","v":0},{"$f":"H265*SupTraffA!H76","v":0},{"$f":"I265*SupTraffA!I76","v":0},{"$f":"J265*SupTraffA!J76","v":0},{"$f":"K265*SupTraffA!K76","v":0},{"$f":"L265*SupTraffA!L76","v":0},{"$f":"M265*SupTraffA!M76","v":0},{"$f":"N265*SupTraffA!N76","v":0},{"$f":"O265*SupTraffA!O76","v":0},{"$f":"P265*SupTraffA!P76","v":0},{"$f":"Q265*SupTraffA!Q76","v":0},{"$f":"R265*SupTraffA!R76","v":0},{"$f":"S265*SupTraffA!S76","v":0},{"$f":"T265*SupTraffA!T76","v":0},{"$f":"U265*SupTraffA!U76","v":0},{"$f":"V265*SupTraffA!V76","v":0},{"$f":"W265*SupTraffA!W76","v":0},{"$f":"X265*SupTraffA!X76","v":0},{"$f":"Y265*SupTraffA!Y76","v":0},{"$f":"Z265*SupTraffA!Z76","v":0},{"$f":"AA265*SupTraffA!AA76","v":0},{"$f":"AB265*SupTraffA!AB76","v":0},{"$f":"AC265*SupTraffA!AC76","v":0},{"$f":"AD265*SupTraffA!AD76","v":0},{"$f":"AE265*SupTraffA!AE76","v":0},{"$f":"AF265*SupTraffA!AF76","v":0},{"$f":"AG265*SupTraffA!AG76","v":0},{"$f":"AH265*SupTraffA!AH76","v":0},{"$f":"AI265*SupTraffA!AI76","v":0},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":0},{"$f":"G266*SupTraffA!G77","v":0},{"$f":"H266*SupTraffA!H77","v":0},{"$f":"I266*SupTraffA!I77","v":0},{"$f":"J266*SupTraffA!J77","v":0},{"$f":"K266*SupTraffA!K77","v":0},{"$f":"L266*SupTraffA!L77","v":0},{"$f":"M266*SupTraffA!M77","v":0},{"$f":"N266*SupTraffA!N77","v":0},{"$f":"O266*SupTraffA!O77","v":0},{"$f":"P266*SupTraffA!P77","v":0},{"$f":"Q266*SupTraffA!Q77","v":0},{"$f":"R266*SupTraffA!R77","v":0},{"$f":"S266*SupTraffA!S77","v":0},{"$f":"T266*SupTraffA!T77","v":0},{"$f":"U266*SupTraffA!U77","v":0},{"$f":"V266*SupTraffA!V77","v":0},{"$f":"W266*SupTraffA!W77","v":0},{"$f":"X266*SupTraffA!X77","v":0},{"$f":"Y266*SupTraffA!Y77","v":0},{"$f":"Z266*SupTraffA!Z77","v":0},{"$f":"AA266*SupTraffA!AA77","v":0},{"$f":"AB266*SupTraffA!AB77","v":0},{"$f":"AC266*SupTraffA!AC77","v":0},{"$f":"AD266*SupTraffA!AD77","v":0},{"$f":"AE266*SupTraffA!AE77","v":0},{"$f":"AF266*SupTraffA!AF77","v":0},{"$f":"AG266*SupTraffA!AG77","v":0},{"$f":"AH266*SupTraffA!AH77","v":0},{"$f":"AI266*SupTraffA!AI77","v":0},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":0},{"$f":"G267*SupTraffA!G78","v":0},{"$f":"H267*SupTraffA!H78","v":0},{"$f":"I267*SupTraffA!I78","v":0},{"$f":"J267*SupTraffA!J78","v":0},{"$f":"K267*SupTraffA!K78","v":0},{"$f":"L267*SupTraffA!L78","v":0},{"$f":"M267*SupTraffA!M78","v":0},{"$f":"N267*SupTraffA!N78","v":0},{"$f":"O267*SupTraffA!O78","v":0},{"$f":"P267*SupTraffA!P78","v":0},{"$f":"Q267*SupTraffA!Q78","v":0},{"$f":"R267*SupTraffA!R78","v":0},{"$f":"S267*SupTraffA!S78","v":0},{"$f":"T267*SupTraffA!T78","v":0},{"$f":"U267*SupTraffA!U78","v":0},{"$f":"V267*SupTraffA!V78","v":0},{"$f":"W267*SupTraffA!W78","v":0},{"$f":"X267*SupTraffA!X78","v":0},{"$f":"Y267*SupTraffA!Y78","v":0},{"$f":"Z267*SupTraffA!Z78","v":0},{"$f":"AA267*SupTraffA!AA78","v":0},{"$f":"AB267*SupTraffA!AB78","v":0},{"$f":"AC267*SupTraffA!AC78","v":0},{"$f":"AD267*SupTraffA!AD78","v":0},{"$f":"AE267*SupTraffA!AE78","v":0},{"$f":"AF267*SupTraffA!AF78","v":0},{"$f":"AG267*SupTraffA!AG78","v":0},{"$f":"AH267*SupTraffA!AH78","v":0},{"$f":"AI267*SupTraffA!AI78","v":0},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":0},{"$f":"G268*SupTraffA!G79","v":0},{"$f":"H268*SupTraffA!H79","v":0},{"$f":"I268*SupTraffA!I79","v":0},{"$f":"J268*SupTraffA!J79","v":0},{"$f":"K268*SupTraffA!K79","v":0},{"$f":"L268*SupTraffA!L79","v":0},{"$f":"M268*SupTraffA!M79","v":0},{"$f":"N268*SupTraffA!N79","v":0},{"$f":"O268*SupTraffA!O79","v":0},{"$f":"P268*SupTraffA!P79","v":0},{"$f":"Q268*SupTraffA!Q79","v":0},{"$f":"R268*SupTraffA!R79","v":0},{"$f":"S268*SupTraffA!S79","v":0},{"$f":"T268*SupTraffA!T79","v":0},{"$f":"U268*SupTraffA!U79","v":0},{"$f":"V268*SupTraffA!V79","v":0},{"$f":"W268*SupTraffA!W79","v":0},{"$f":"X268*SupTraffA!X79","v":0},{"$f":"Y268*SupTraffA!Y79","v":0},{"$f":"Z268*SupTraffA!Z79","v":0},{"$f":"AA268*SupTraffA!AA79","v":0},{"$f":"AB268*SupTraffA!AB79","v":0},{"$f":"AC268*SupTraffA!AC79","v":0},{"$f":"AD268*SupTraffA!AD79","v":0},{"$f":"AE268*SupTraffA!AE79","v":0},{"$f":"AF268*SupTraffA!AF79","v":0},{"$f":"AG268*SupTraffA!AG79","v":0},{"$f":"AH268*SupTraffA!AH79","v":0},{"$f":"AI268*SupTraffA!AI79","v":0},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":0},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D5_Congest_CarGR","v":0},null,{"$f":"$E283+GR!I$20","v":0},{"$f":"$E283+GR!J$20","v":0},{"$f":"$E283+GR!K$20","v":0},{"$f":"$E283+GR!L$20","v":0},{"$f":"$E283+GR!M$20","v":0},{"$f":"$E283+GR!N$20","v":0},{"$f":"$E283+GR!O$20","v":0},{"$f":"$E283+GR!P$20","v":0},{"$f":"$E283+GR!Q$20","v":0},{"$f":"$E283+GR!R$20","v":0},{"$f":"$E283+GR!S$20","v":0},{"$f":"$E283+GR!T$20","v":0},{"$f":"$E283+GR!U$20","v":0},{"$f":"$E283+GR!V$20","v":0},{"$f":"$E283+GR!W$20","v":0},{"$f":"$E283+GR!X$20","v":0},{"$f":"$E283+GR!Y$20","v":0},{"$f":"$E283+GR!Z$20","v":0},{"$f":"$E283+GR!AA$20","v":0},{"$f":"$E283+GR!AB$20","v":0},{"$f":"$E283+GR!AC$20","v":0},{"$f":"$E283+GR!AD$20","v":0},{"$f":"$E283+GR!AE$20","v":0},{"$f":"$E283+GR!AF$20","v":0},{"$f":"$E283+GR!AG$20","v":0},{"$f":"$E283+GR!AH$20","v":0},{"$f":"$E283+GR!AI$20","v":0},{"$f":"$E283+GR!AJ$20","v":0},{"$f":"$E283+GR!AK$20","v":0},{"$f":"$E283+GR!AL$20","v":0},{"$f":"$E283+GR!AM$20","v":0},{"$f":"$E283+GR!AN$20","v":0},{"$f":"$E283+GR!AO$20","v":0},{"$f":"$E283+GR!AP$20","v":0},{"$f":"$E283+GR!AQ$20","v":0},{"$f":"$E283+GR!AR$20","v":0},{"$f":"$E283+GR!AS$20","v":0},{"$f":"$E283+GR!AT$20","v":0},{"$f":"$E283+GR!AU$20","v":0},{"$f":"$E283+GR!AV$20","v":0},{"$f":"$E283+GR!AW$20","v":0},{"$f":"$E283+GR!AX$20","v":0},{"$f":"$E283+GR!AY$20","v":0},{"$f":"$E283+GR!AZ$20","v":0},{"$f":"$E283+GR!BA$20","v":0},{"$f":"$E283+GR!BB$20","v":0},{"$f":"$E283+GR!BC$20","v":0},{"$f":"$E283+GR!BD$20","v":0},{"$f":"$E283+GR!BE$20","v":0},{"$f":"$E283+GR!BF$20","v":0},{"$f":"$E283+GR!BG$20","v":0},{"$f":"$E283+GR!BH$20","v":0},{"$f":"$E283+GR!BI$20","v":0},{"$f":"$E283+GR!BJ$20","v":0},{"$f":"$E283+GR!BK$20","v":0},{"$f":"$E283+GR!BL$20","v":0},{"$f":"$E283+GR!BM$20","v":0},{"$f":"$E283+GR!BN$20","v":0},{"$f":"$E283+GR!BO$20","v":0}]
[null,null,null,"LGV",{"$f":"D5_Congest_LGVGR","v":0},null,{"$f":"$E284+GR!I$20","v":0},{"$f":"$E284+GR!J$20","v":0},{"$f":"$E284+GR!K$20","v":0},{"$f":"$E284+GR!L$20","v":0},{"$f":"$E284+GR!M$20","v":0},{"$f":"$E284+GR!N$20","v":0},{"$f":"$E284+GR!O$20","v":0},{"$f":"$E284+GR!P$20","v":0},{"$f":"$E284+GR!Q$20","v":0},{"$f":"$E284+GR!R$20","v":0},{"$f":"$E284+GR!S$20","v":0},{"$f":"$E284+GR!T$20","v":0},{"$f":"$E284+GR!U$20","v":0},{"$f":"$E284+GR!V$20","v":0},{"$f":"$E284+GR!W$20","v":0},{"$f":"$E284+GR!X$20","v":0},{"$f":"$E284+GR!Y$20","v":0},{"$f":"$E284+GR!Z$20","v":0},{"$f":"$E284+GR!AA$20","v":0},{"$f":"$E284+GR!AB$20","v":0},{"$f":"$E284+GR!AC$20","v":0},{"$f":"$E284+GR!AD$20","v":0},{"$f":"$E284+GR!AE$20","v":0},{"$f":"$E284+GR!AF$20","v":0},{"$f":"$E284+GR!AG$20","v":0},{"$f":"$E284+GR!AH$20","v":0},{"$f":"$E284+GR!AI$20","v":0},{"$f":"$E284+GR!AJ$20","v":0},{"$f":"$E284+GR!AK$20","v":0},{"$f":"$E284+GR!AL$20","v":0},{"$f":"$E284+GR!AM$20","v":0},{"$f":"$E284+GR!AN$20","v":0},{"$f":"$E284+GR!AO$20","v":0},{"$f":"$E284+GR!AP$20","v":0},{"$f":"$E284+GR!AQ$20","v":0},{"$f":"$E284+GR!AR$20","v":0},{"$f":"$E284+GR!AS$20","v":0},{"$f":"$E284+GR!AT$20","v":0},{"$f":"$E284+GR!AU$20","v":0},{"$f":"$E284+GR!AV$20","v":0},{"$f":"$E284+GR!AW$20","v":0},{"$f":"$E284+GR!AX$20","v":0},{"$f":"$E284+GR!AY$20","v":0},{"$f":"$E284+GR!AZ$20","v":0},{"$f":"$E284+GR!BA$20","v":0},{"$f":"$E284+GR!BB$20","v":0},{"$f":"$E284+GR!BC$20","v":0},{"$f":"$E284+GR!BD$20","v":0},{"$f":"$E284+GR!BE$20","v":0},{"$f":"$E284+GR!BF$20","v":0},{"$f":"$E284+GR!BG$20","v":0},{"$f":"$E284+GR!BH$20","v":0},{"$f":"$E284+GR!BI$20","v":0},{"$f":"$E284+GR!BJ$20","v":0},{"$f":"$E284+GR!BK$20","v":0},{"$f":"$E284+GR!BL$20","v":0},{"$f":"$E284+GR!BM$20","v":0},{"$f":"$E284+GR!BN$20","v":0},{"$f":"$E284+GR!BO$20","v":0}]
[null,null,null,"OGV1",{"$f":"D5_Congest_OGV1GR","v":0},null,{"$f":"$E285+GR!I$20","v":0},{"$f":"$E285+GR!J$20","v":0},{"$f":"$E285+GR!K$20","v":0},{"$f":"$E285+GR!L$20","v":0},{"$f":"$E285+GR!M$20","v":0},{"$f":"$E285+GR!N$20","v":0},{"$f":"$E285+GR!O$20","v":0},{"$f":"$E285+GR!P$20","v":0},{"$f":"$E285+GR!Q$20","v":0},{"$f":"$E285+GR!R$20","v":0},{"$f":"$E285+GR!S$20","v":0},{"$f":"$E285+GR!T$20","v":0},{"$f":"$E285+GR!U$20","v":0},{"$f":"$E285+GR!V$20","v":0},{"$f":"$E285+GR!W$20","v":0},{"$f":"$E285+GR!X$20","v":0},{"$f":"$E285+GR!Y$20","v":0},{"$f":"$E285+GR!Z$20","v":0},{"$f":"$E285+GR!AA$20","v":0},{"$f":"$E285+GR!AB$20","v":0},{"$f":"$E285+GR!AC$20","v":0},{"$f":"$E285+GR!AD$20","v":0},{"$f":"$E285+GR!AE$20","v":0},{"$f":"$E285+GR!AF$20","v":0},{"$f":"$E285+GR!AG$20","v":0},{"$f":"$E285+GR!AH$20","v":0},{"$f":"$E285+GR!AI$20","v":0},{"$f":"$E285+GR!AJ$20","v":0},{"$f":"$E285+GR!AK$20","v":0},{"$f":"$E285+GR!AL$20","v":0},{"$f":"$E285+GR!AM$20","v":0},{"$f":"$E285+GR!AN$20","v":0},{"$f":"$E285+GR!AO$20","v":0},{"$f":"$E285+GR!AP$20","v":0},{"$f":"$E285+GR!AQ$20","v":0},{"$f":"$E285+GR!AR$20","v":0},{"$f":"$E285+GR!AS$20","v":0},{"$f":"$E285+GR!AT$20","v":0},{"$f":"$E285+GR!AU$20","v":0},{"$f":"$E285+GR!AV$20","v":0},{"$f":"$E285+GR!AW$20","v":0},{"$f":"$E285+GR!AX$20","v":0},{"$f":"$E285+GR!AY$20","v":0},{"$f":"$E285+GR!AZ$20","v":0},{"$f":"$E285+GR!BA$20","v":0},{"$f":"$E285+GR!BB$20","v":0},{"$f":"$E285+GR!BC$20","v":0},{"$f":"$E285+GR!BD$20","v":0},{"$f":"$E285+GR!BE$20","v":0},{"$f":"$E285+GR!BF$20","v":0},{"$f":"$E285+GR!BG$20","v":0},{"$f":"$E285+GR!BH$20","v":0},{"$f":"$E285+GR!BI$20","v":0},{"$f":"$E285+GR!BJ$20","v":0},{"$f":"$E285+GR!BK$20","v":0},{"$f":"$E285+GR!BL$20","v":0},{"$f":"$E285+GR!BM$20","v":0},{"$f":"$E285+GR!BN$20","v":0},{"$f":"$E285+GR!BO$20","v":0}]
[null,null,null,"OGV2",{"$f":"D5_Congest_OGV2GR","v":0},null,{"$f":"$E286+GR!I$20","v":0},{"$f":"$E286+GR!J$20","v":0},{"$f":"$E286+GR!K$20","v":0},{"$f":"$E286+GR!L$20","v":0},{"$f":"$E286+GR!M$20","v":0},{"$f":"$E286+GR!N$20","v":0},{"$f":"$E286+GR!O$20","v":0},{"$f":"$E286+GR!P$20","v":0},{"$f":"$E286+GR!Q$20","v":0},{"$f":"$E286+GR!R$20","v":0},{"$f":"$E286+GR!S$20","v":0},{"$f":"$E286+GR!T$20","v":0},{"$f":"$E286+GR!U$20","v":0},{"$f":"$E286+GR!V$20","v":0},{"$f":"$E286+GR!W$20","v":0},{"$f":"$E286+GR!X$20","v":0},{"$f":"$E286+GR!Y$20","v":0},{"$f":"$E286+GR!Z$20","v":0},{"$f":"$E286+GR!AA$20","v":0},{"$f":"$E286+GR!AB$20","v":0},{"$f":"$E286+GR!AC$20","v":0},{"$f":"$E286+GR!AD$20","v":0},{"$f":"$E286+GR!AE$20","v":0},{"$f":"$E286+GR!AF$20","v":0},{"$f":"$E286+GR!AG$20","v":0},{"$f":"$E286+GR!AH$20","v":0},{"$f":"$E286+GR!AI$20","v":0},{"$f":"$E286+GR!AJ$20","v":0},{"$f":"$E286+GR!AK$20","v":0},{"$f":"$E286+GR!AL$20","v":0},{"$f":"$E286+GR!AM$20","v":0},{"$f":"$E286+GR!AN$20","v":0},{"$f":"$E286+GR!AO$20","v":0},{"$f":"$E286+GR!AP$20","v":0},{"$f":"$E286+GR!AQ$20","v":0},{"$f":"$E286+GR!AR$20","v":0},{"$f":"$E286+GR!AS$20","v":0},{"$f":"$E286+GR!AT$20","v":0},{"$f":"$E286+GR!AU$20","v":0},{"$f":"$E286+GR!AV$20","v":0},{"$f":"$E286+GR!AW$20","v":0},{"$f":"$E286+GR!AX$20","v":0},{"$f":"$E286+GR!AY$20","v":0},{"$f":"$E286+GR!AZ$20","v":0},{"$f":"$E286+GR!BA$20","v":0},{"$f":"$E286+GR!BB$20","v":0},{"$f":"$E286+GR!BC$20","v":0},{"$f":"$E286+GR!BD$20","v":0},{"$f":"$E286+GR!BE$20","v":0},{"$f":"$E286+GR!BF$20","v":0},{"$f":"$E286+GR!BG$20","v":0},{"$f":"$E286+GR!BH$20","v":0},{"$f":"$E286+GR!BI$20","v":0},{"$f":"$E286+GR!BJ$20","v":0},{"$f":"$E286+GR!BK$20","v":0},{"$f":"$E286+GR!BL$20","v":0},{"$f":"$E286+GR!BM$20","v":0},{"$f":"$E286+GR!BN$20","v":0},{"$f":"$E286+GR!BO$20","v":0}]
[null,null,null,"PSV",{"$f":"D5_Congest_PSVGR","v":0},null,{"$f":"$E287+GR!I$20","v":0},{"$f":"$E287+GR!J$20","v":0},{"$f":"$E287+GR!K$20","v":0},{"$f":"$E287+GR!L$20","v":0},{"$f":"$E287+GR!M$20","v":0},{"$f":"$E287+GR!N$20","v":0},{"$f":"$E287+GR!O$20","v":0},{"$f":"$E287+GR!P$20","v":0},{"$f":"$E287+GR!Q$20","v":0},{"$f":"$E287+GR!R$20","v":0},{"$f":"$E287+GR!S$20","v":0},{"$f":"$E287+GR!T$20","v":0},{"$f":"$E287+GR!U$20","v":0},{"$f":"$E287+GR!V$20","v":0},{"$f":"$E287+GR!W$20","v":0},{"$f":"$E287+GR!X$20","v":0},{"$f":"$E287+GR!Y$20","v":0},{"$f":"$E287+GR!Z$20","v":0},{"$f":"$E287+GR!AA$20","v":0},{"$f":"$E287+GR!AB$20","v":0},{"$f":"$E287+GR!AC$20","v":0},{"$f":"$E287+GR!AD$20","v":0},{"$f":"$E287+GR!AE$20","v":0},{"$f":"$E287+GR!AF$20","v":0},{"$f":"$E287+GR!AG$20","v":0},{"$f":"$E287+GR!AH$20","v":0},{"$f":"$E287+GR!AI$20","v":0},{"$f":"$E287+GR!AJ$20","v":0},{"$f":"$E287+GR!AK$20","v":0},{"$f":"$E287+GR!AL$20","v":0},{"$f":"$E287+GR!AM$20","v":0},{"$f":"$E287+GR!AN$20","v":0},{"$f":"$E287+GR!AO$20","v":0},{"$f":"$E287+GR!AP$20","v":0},{"$f":"$E287+GR!AQ$20","v":0},{"$f":"$E287+GR!AR$20","v":0},{"$f":"$E287+GR!AS$20","v":0},{"$f":"$E287+GR!AT$20","v":0},{"$f":"$E287+GR!AU$20","v":0},{"$f":"$E287+GR!AV$20","v":0},{"$f":"$E287+GR!AW$20","v":0},{"$f":"$E287+GR!AX$20","v":0},{"$f":"$E287+GR!AY$20","v":0},{"$f":"$E287+GR!AZ$20","v":0},{"$f":"$E287+GR!BA$20","v":0},{"$f":"$E287+GR!BB$20","v":0},{"$f":"$E287+GR!BC$20","v":0},{"$f":"$E287+GR!BD$20","v":0},{"$f":"$E287+GR!BE$20","v":0},{"$f":"$E287+GR!BF$20","v":0},{"$f":"$E287+GR!BG$20","v":0},{"$f":"$E287+GR!BH$20","v":0},{"$f":"$E287+GR!BI$20","v":0},{"$f":"$E287+GR!BJ$20","v":0},{"$f":"$E287+GR!BK$20","v":0},{"$f":"$E287+GR!BL$20","v":0},{"$f":"$E287+GR!BM$20","v":0},{"$f":"$E287+GR!BN$20","v":0},{"$f":"$E287+GR!BO$20","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D5_Congest_CarCount","v":0},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":0},{"$f":"IFERROR(F289*(1+G283),0)","v":0},{"$f":"IFERROR(G289*(1+H283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D5_Congest_LGVCount","v":0},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":0},{"$f":"IFERROR(F290*(1+G284),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D5_Congest_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D5_Congest_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D5_Congest_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS293*(1+AT287),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D5_Tolls_CarGR","v":0},null,{"$f":"$E311+GR!I$20","v":0},{"$f":"$E311+GR!J$20","v":0},{"$f":"$E311+GR!K$20","v":0},{"$f":"$E311+GR!L$20","v":0},{"$f":"$E311+GR!M$20","v":0},{"$f":"$E311+GR!N$20","v":0},{"$f":"$E311+GR!O$20","v":0},{"$f":"$E311+GR!P$20","v":0},{"$f":"$E311+GR!Q$20","v":0},{"$f":"$E311+GR!R$20","v":0},{"$f":"$E311+GR!S$20","v":0},{"$f":"$E311+GR!T$20","v":0},{"$f":"$E311+GR!U$20","v":0},{"$f":"$E311+GR!V$20","v":0},{"$f":"$E311+GR!W$20","v":0},{"$f":"$E311+GR!X$20","v":0},{"$f":"$E311+GR!Y$20","v":0},{"$f":"$E311+GR!Z$20","v":0},{"$f":"$E311+GR!AA$20","v":0},{"$f":"$E311+GR!AB$20","v":0},{"$f":"$E311+GR!AC$20","v":0},{"$f":"$E311+GR!AD$20","v":0},{"$f":"$E311+GR!AE$20","v":0},{"$f":"$E311+GR!AF$20","v":0},{"$f":"$E311+GR!AG$20","v":0},{"$f":"$E311+GR!AH$20","v":0},{"$f":"$E311+GR!AI$20","v":0},{"$f":"$E311+GR!AJ$20","v":0},{"$f":"$E311+GR!AK$20","v":0},{"$f":"$E311+GR!AL$20","v":0},{"$f":"$E311+GR!AM$20","v":0},{"$f":"$E311+GR!AN$20","v":0},{"$f":"$E311+GR!AO$20","v":0},{"$f":"$E311+GR!AP$20","v":0},{"$f":"$E311+GR!AQ$20","v":0},{"$f":"$E311+GR!AR$20","v":0},{"$f":"$E311+GR!AS$20","v":0},{"$f":"$E311+GR!AT$20","v":0},{"$f":"$E311+GR!AU$20","v":0},{"$f":"$E311+GR!AV$20","v":0},{"$f":"$E311+GR!AW$20","v":0},{"$f":"$E311+GR!AX$20","v":0},{"$f":"$E311+GR!AY$20","v":0},{"$f":"$E311+GR!AZ$20","v":0},{"$f":"$E311+GR!BA$20","v":0},{"$f":"$E311+GR!BB$20","v":0},{"$f":"$E311+GR!BC$20","v":0},{"$f":"$E311+GR!BD$20","v":0},{"$f":"$E311+GR!BE$20","v":0},{"$f":"$E311+GR!BF$20","v":0},{"$f":"$E311+GR!BG$20","v":0},{"$f":"$E311+GR!BH$20","v":0},{"$f":"$E311+GR!BI$20","v":0},{"$f":"$E311+GR!BJ$20","v":0},{"$f":"$E311+GR!BK$20","v":0},{"$f":"$E311+GR!BL$20","v":0},{"$f":"$E311+GR!BM$20","v":0},{"$f":"$E311+GR!BN$20","v":0},{"$f":"$E311+GR!BO$20","v":0}]
[null,null,null,"LGV",{"$f":"D5_Tolls_LGVGR","v":0},null,{"$f":"$E312+GR!I$20","v":0},{"$f":"$E312+GR!J$20","v":0},{"$f":"$E312+GR!K$20","v":0},{"$f":"$E312+GR!L$20","v":0},{"$f":"$E312+GR!M$20","v":0},{"$f":"$E312+GR!N$20","v":0},{"$f":"$E312+GR!O$20","v":0},{"$f":"$E312+GR!P$20","v":0},{"$f":"$E312+GR!Q$20","v":0},{"$f":"$E312+GR!R$20","v":0},{"$f":"$E312+GR!S$20","v":0},{"$f":"$E312+GR!T$20","v":0},{"$f":"$E312+GR!U$20","v":0},{"$f":"$E312+GR!V$20","v":0},{"$f":"$E312+GR!W$20","v":0},{"$f":"$E312+GR!X$20","v":0},{"$f":"$E312+GR!Y$20","v":0},{"$f":"$E312+GR!Z$20","v":0},{"$f":"$E312+GR!AA$20","v":0},{"$f":"$E312+GR!AB$20","v":0},{"$f":"$E312+GR!AC$20","v":0},{"$f":"$E312+GR!AD$20","v":0},{"$f":"$E312+GR!AE$20","v":0},{"$f":"$E312+GR!AF$20","v":0},{"$f":"$E312+GR!AG$20","v":0},{"$f":"$E312+GR!AH$20","v":0},{"$f":"$E312+GR!AI$20","v":0},{"$f":"$E312+GR!AJ$20","v":0},{"$f":"$E312+GR!AK$20","v":0},{"$f":"$E312+GR!AL$20","v":0},{"$f":"$E312+GR!AM$20","v":0},{"$f":"$E312+GR!AN$20","v":0},{"$f":"$E312+GR!AO$20","v":0},{"$f":"$E312+GR!AP$20","v":0},{"$f":"$E312+GR!AQ$20","v":0},{"$f":"$E312+GR!AR$20","v":0},{"$f":"$E312+GR!AS$20","v":0},{"$f":"$E312+GR!AT$20","v":0},{"$f":"$E312+GR!AU$20","v":0},{"$f":"$E312+GR!AV$20","v":0},{"$f":"$E312+GR!AW$20","v":0},{"$f":"$E312+GR!AX$20","v":0},{"$f":"$E312+GR!AY$20","v":0},{"$f":"$E312+GR!AZ$20","v":0},{"$f":"$E312+GR!BA$20","v":0},{"$f":"$E312+GR!BB$20","v":0},{"$f":"$E312+GR!BC$20","v":0},{"$f":"$E312+GR!BD$20","v":0},{"$f":"$E312+GR!BE$20","v":0},{"$f":"$E312+GR!BF$20","v":0},{"$f":"$E312+GR!BG$20","v":0},{"$f":"$E312+GR!BH$20","v":0},{"$f":"$E312+GR!BI$20","v":0},{"$f":"$E312+GR!BJ$20","v":0},{"$f":"$E312+GR!BK$20","v":0},{"$f":"$E312+GR!BL$20","v":0},{"$f":"$E312+GR!BM$20","v":0},{"$f":"$E312+GR!BN$20","v":0},{"$f":"$E312+GR!BO$20","v":0}]
[null,null,null,"OGV1",{"$f":"D5_Tolls_OGV1GR","v":0},null,{"$f":"$E313+GR!I$20","v":0},{"$f":"$E313+GR!J$20","v":0},{"$f":"$E313+GR!K$20","v":0},{"$f":"$E313+GR!L$20","v":0},{"$f":"$E313+GR!M$20","v":0},{"$f":"$E313+GR!N$20","v":0},{"$f":"$E313+GR!O$20","v":0},{"$f":"$E313+GR!P$20","v":0},{"$f":"$E313+GR!Q$20","v":0},{"$f":"$E313+GR!R$20","v":0},{"$f":"$E313+GR!S$20","v":0},{"$f":"$E313+GR!T$20","v":0},{"$f":"$E313+GR!U$20","v":0},{"$f":"$E313+GR!V$20","v":0},{"$f":"$E313+GR!W$20","v":0},{"$f":"$E313+GR!X$20","v":0},{"$f":"$E313+GR!Y$20","v":0},{"$f":"$E313+GR!Z$20","v":0},{"$f":"$E313+GR!AA$20","v":0},{"$f":"$E313+GR!AB$20","v":0},{"$f":"$E313+GR!AC$20","v":0},{"$f":"$E313+GR!AD$20","v":0},{"$f":"$E313+GR!AE$20","v":0},{"$f":"$E313+GR!AF$20","v":0},{"$f":"$E313+GR!AG$20","v":0},{"$f":"$E313+GR!AH$20","v":0},{"$f":"$E313+GR!AI$20","v":0},{"$f":"$E313+GR!AJ$20","v":0},{"$f":"$E313+GR!AK$20","v":0},{"$f":"$E313+GR!AL$20","v":0},{"$f":"$E313+GR!AM$20","v":0},{"$f":"$E313+GR!AN$20","v":0},{"$f":"$E313+GR!AO$20","v":0},{"$f":"$E313+GR!AP$20","v":0},{"$f":"$E313+GR!AQ$20","v":0},{"$f":"$E313+GR!AR$20","v":0},{"$f":"$E313+GR!AS$20","v":0},{"$f":"$E313+GR!AT$20","v":0},{"$f":"$E313+GR!AU$20","v":0},{"$f":"$E313+GR!AV$20","v":0},{"$f":"$E313+GR!AW$20","v":0},{"$f":"$E313+GR!AX$20","v":0},{"$f":"$E313+GR!AY$20","v":0},{"$f":"$E313+GR!AZ$20","v":0},{"$f":"$E313+GR!BA$20","v":0},{"$f":"$E313+GR!BB$20","v":0},{"$f":"$E313+GR!BC$20","v":0},{"$f":"$E313+GR!BD$20","v":0},{"$f":"$E313+GR!BE$20","v":0},{"$f":"$E313+GR!BF$20","v":0},{"$f":"$E313+GR!BG$20","v":0},{"$f":"$E313+GR!BH$20","v":0},{"$f":"$E313+GR!BI$20","v":0},{"$f":"$E313+GR!BJ$20","v":0},{"$f":"$E313+GR!BK$20","v":0},{"$f":"$E313+GR!BL$20","v":0},{"$f":"$E313+GR!BM$20","v":0},{"$f":"$E313+GR!BN$20","v":0},{"$f":"$E313+GR!BO$20","v":0}]
[null,null,null,"OGV2",{"$f":"D5_Tolls_OGV2GR","v":0},null,{"$f":"$E314+GR!I$20","v":0},{"$f":"$E314+GR!J$20","v":0},{"$f":"$E314+GR!K$20","v":0},{"$f":"$E314+GR!L$20","v":0},{"$f":"$E314+GR!M$20","v":0},{"$f":"$E314+GR!N$20","v":0},{"$f":"$E314+GR!O$20","v":0},{"$f":"$E314+GR!P$20","v":0},{"$f":"$E314+GR!Q$20","v":0},{"$f":"$E314+GR!R$20","v":0},{"$f":"$E314+GR!S$20","v":0},{"$f":"$E314+GR!T$20","v":0},{"$f":"$E314+GR!U$20","v":0},{"$f":"$E314+GR!V$20","v":0},{"$f":"$E314+GR!W$20","v":0},{"$f":"$E314+GR!X$20","v":0},{"$f":"$E314+GR!Y$20","v":0},{"$f":"$E314+GR!Z$20","v":0},{"$f":"$E314+GR!AA$20","v":0},{"$f":"$E314+GR!AB$20","v":0},{"$f":"$E314+GR!AC$20","v":0},{"$f":"$E314+GR!AD$20","v":0},{"$f":"$E314+GR!AE$20","v":0},{"$f":"$E314+GR!AF$20","v":0},{"$f":"$E314+GR!AG$20","v":0},{"$f":"$E314+GR!AH$20","v":0},{"$f":"$E314+GR!AI$20","v":0},{"$f":"$E314+GR!AJ$20","v":0},{"$f":"$E314+GR!AK$20","v":0},{"$f":"$E314+GR!AL$20","v":0},{"$f":"$E314+GR!AM$20","v":0},{"$f":"$E314+GR!AN$20","v":0},{"$f":"$E314+GR!AO$20","v":0},{"$f":"$E314+GR!AP$20","v":0},{"$f":"$E314+GR!AQ$20","v":0},{"$f":"$E314+GR!AR$20","v":0},{"$f":"$E314+GR!AS$20","v":0},{"$f":"$E314+GR!AT$20","v":0},{"$f":"$E314+GR!AU$20","v":0},{"$f":"$E314+GR!AV$20","v":0},{"$f":"$E314+GR!AW$20","v":0},{"$f":"$E314+GR!AX$20","v":0},{"$f":"$E314+GR!AY$20","v":0},{"$f":"$E314+GR!AZ$20","v":0},{"$f":"$E314+GR!BA$20","v":0},{"$f":"$E314+GR!BB$20","v":0},{"$f":"$E314+GR!BC$20","v":0},{"$f":"$E314+GR!BD$20","v":0},{"$f":"$E314+GR!BE$20","v":0},{"$f":"$E314+GR!BF$20","v":0},{"$f":"$E314+GR!BG$20","v":0},{"$f":"$E314+GR!BH$20","v":0},{"$f":"$E314+GR!BI$20","v":0},{"$f":"$E314+GR!BJ$20","v":0},{"$f":"$E314+GR!BK$20","v":0},{"$f":"$E314+GR!BL$20","v":0},{"$f":"$E314+GR!BM$20","v":0},{"$f":"$E314+GR!BN$20","v":0},{"$f":"$E314+GR!BO$20","v":0}]
[null,null,null,"PSV",{"$f":"D5_Tolls_PSVGR","v":0},null,{"$f":"$E315+GR!I$20","v":0},{"$f":"$E315+GR!J$20","v":0},{"$f":"$E315+GR!K$20","v":0},{"$f":"$E315+GR!L$20","v":0},{"$f":"$E315+GR!M$20","v":0},{"$f":"$E315+GR!N$20","v":0},{"$f":"$E315+GR!O$20","v":0},{"$f":"$E315+GR!P$20","v":0},{"$f":"$E315+GR!Q$20","v":0},{"$f":"$E315+GR!R$20","v":0},{"$f":"$E315+GR!S$20","v":0},{"$f":"$E315+GR!T$20","v":0},{"$f":"$E315+GR!U$20","v":0},{"$f":"$E315+GR!V$20","v":0},{"$f":"$E315+GR!W$20","v":0},{"$f":"$E315+GR!X$20","v":0},{"$f":"$E315+GR!Y$20","v":0},{"$f":"$E315+GR!Z$20","v":0},{"$f":"$E315+GR!AA$20","v":0},{"$f":"$E315+GR!AB$20","v":0},{"$f":"$E315+GR!AC$20","v":0},{"$f":"$E315+GR!AD$20","v":0},{"$f":"$E315+GR!AE$20","v":0},{"$f":"$E315+GR!AF$20","v":0},{"$f":"$E315+GR!AG$20","v":0},{"$f":"$E315+GR!AH$20","v":0},{"$f":"$E315+GR!AI$20","v":0},{"$f":"$E315+GR!AJ$20","v":0},{"$f":"$E315+GR!AK$20","v":0},{"$f":"$E315+GR!AL$20","v":0},{"$f":"$E315+GR!AM$20","v":0},{"$f":"$E315+GR!AN$20","v":0},{"$f":"$E315+GR!AO$20","v":0},{"$f":"$E315+GR!AP$20","v":0},{"$f":"$E315+GR!AQ$20","v":0},{"$f":"$E315+GR!AR$20","v":0},{"$f":"$E315+GR!AS$20","v":0},{"$f":"$E315+GR!AT$20","v":0},{"$f":"$E315+GR!AU$20","v":0},{"$f":"$E315+GR!AV$20","v":0},{"$f":"$E315+GR!AW$20","v":0},{"$f":"$E315+GR!AX$20","v":0},{"$f":"$E315+GR!AY$20","v":0},{"$f":"$E315+GR!AZ$20","v":0},{"$f":"$E315+GR!BA$20","v":0},{"$f":"$E315+GR!BB$20","v":0},{"$f":"$E315+GR!BC$20","v":0},{"$f":"$E315+GR!BD$20","v":0},{"$f":"$E315+GR!BE$20","v":0},{"$f":"$E315+GR!BF$20","v":0},{"$f":"$E315+GR!BG$20","v":0},{"$f":"$E315+GR!BH$20","v":0},{"$f":"$E315+GR!BI$20","v":0},{"$f":"$E315+GR!BJ$20","v":0},{"$f":"$E315+GR!BK$20","v":0},{"$f":"$E315+GR!BL$20","v":0},{"$f":"$E315+GR!BM$20","v":0},{"$f":"$E315+GR!BN$20","v":0},{"$f":"$E315+GR!BO$20","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D5_Tolls_CarCount","v":0},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":0},{"$f":"IFERROR(F317*(1+G311),0)","v":0},{"$f":"IFERROR(G317*(1+H311),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D5_Tolls_LGVCount","v":0},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":0},{"$f":"IFERROR(F318*(1+G312),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D5_Tolls_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D5_Tolls_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D5_Tolls_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS321*(1+AT315),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D5_Tolls_CarCharge","v":0},{"$f":"IFERROR(E323*(1+D5_Tolls_CarChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F323*(1+D5_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL323*(1+D5_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D5_Tolls_LGVCharge","v":0},{"$f":"IFERROR(E324*(1+D5_Tolls_LGVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F324*(1+D5_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL324*(1+D5_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D5_Tolls_OGV1Charge","v":0},{"$f":"IFERROR(E325*(1+D5_Tolls_OGV1ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F325*(1+D5_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL325*(1+D5_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D5_Tolls_OGV2Charge","v":0},{"$f":"IFERROR(E326*(1+D5_Tolls_OGV2ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F326*(1+D5_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL326*(1+D5_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D5_Tolls_PSVCharge","v":0},{"$f":"IFERROR(E327*(1+D5_Tolls_PSVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F327*(1+D5_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL327*(1+D5_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D6 Traffic","index":18,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[316,1,320,2],[322,1,326,2],[280,0,280,2],[282,1,286,2],[288,1,292,2],[294,1,298,2],[300,1,300,2],[269,1,273,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[224,1,228,2],[254,1,258,2],[263,1,267,2],[137,1,141,2],[149,1,153,2],[155,1,159,2],[10,1,14,2],[132,1,132,3],[133,1,133,3],[143,1,147,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[113,1,117,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[0,2,0,3],[4,1,8,2],[16,1,20,2],[22,1,26,2],[71,1,75,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[52,1,56,2],[58,1,62,2],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[185,1,189,2],[191,1,195,2],[230,1,234,2],[236,1,240,2],[242,1,246,2],[248,1,252,2],[197,1,201,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":0},{"$f":"SUM(G5:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN"]
[null,null,null,"No. of serious accidents TRN"]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":0},{"$f":"SUM(G72:G118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F69/1000","v":0},{"$f":"G121*SupTraffA!G69/1000","v":0},{"$f":"H121*SupTraffA!H69/1000","v":0},{"$f":"I121*SupTraffA!I69/1000","v":0},{"$f":"J121*SupTraffA!J69/1000","v":0},{"$f":"K121*SupTraffA!K69/1000","v":0},{"$f":"L121*SupTraffA!L69/1000","v":0},{"$f":"M121*SupTraffA!M69/1000","v":0},{"$f":"N121*SupTraffA!N69/1000","v":0},{"$f":"O121*SupTraffA!O69/1000","v":0},{"$f":"P121*SupTraffA!P69/1000","v":0},{"$f":"Q121*SupTraffA!Q69/1000","v":0},{"$f":"R121*SupTraffA!R69/1000","v":0},{"$f":"S121*SupTraffA!S69/1000","v":0},{"$f":"T121*SupTraffA!T69/1000","v":0},{"$f":"U121*SupTraffA!U69/1000","v":0},{"$f":"V121*SupTraffA!V69/1000","v":0},{"$f":"W121*SupTraffA!W69/1000","v":0},{"$f":"X121*SupTraffA!X69/1000","v":0},{"$f":"Y121*SupTraffA!Y69/1000","v":0},{"$f":"Z121*SupTraffA!Z69/1000","v":0},{"$f":"AA121*SupTraffA!AA69/1000","v":0},{"$f":"AB121*SupTraffA!AB69/1000","v":0},{"$f":"AC121*SupTraffA!AC69/1000","v":0},{"$f":"AD121*SupTraffA!AD69/1000","v":0},{"$f":"AE121*SupTraffA!AE69/1000","v":0},{"$f":"AF121*SupTraffA!AF69/1000","v":0},{"$f":"AG121*SupTraffA!AG69/1000","v":0},{"$f":"AH121*SupTraffA!AH69/1000","v":0},{"$f":"AI121*SupTraffA!AI69/1000","v":0},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F70/1000","v":0},{"$f":"G121*SupTraffA!G70/1000","v":0},{"$f":"H121*SupTraffA!H70/1000","v":0},{"$f":"I121*SupTraffA!I70/1000","v":0},{"$f":"J121*SupTraffA!J70/1000","v":0},{"$f":"K121*SupTraffA!K70/1000","v":0},{"$f":"L121*SupTraffA!L70/1000","v":0},{"$f":"M121*SupTraffA!M70/1000","v":0},{"$f":"N121*SupTraffA!N70/1000","v":0},{"$f":"O121*SupTraffA!O70/1000","v":0},{"$f":"P121*SupTraffA!P70/1000","v":0},{"$f":"Q121*SupTraffA!Q70/1000","v":0},{"$f":"R121*SupTraffA!R70/1000","v":0},{"$f":"S121*SupTraffA!S70/1000","v":0},{"$f":"T121*SupTraffA!T70/1000","v":0},{"$f":"U121*SupTraffA!U70/1000","v":0},{"$f":"V121*SupTraffA!V70/1000","v":0},{"$f":"W121*SupTraffA!W70/1000","v":0},{"$f":"X121*SupTraffA!X70/1000","v":0},{"$f":"Y121*SupTraffA!Y70/1000","v":0},{"$f":"Z121*SupTraffA!Z70/1000","v":0},{"$f":"AA121*SupTraffA!AA70/1000","v":0},{"$f":"AB121*SupTraffA!AB70/1000","v":0},{"$f":"AC121*SupTraffA!AC70/1000","v":0},{"$f":"AD121*SupTraffA!AD70/1000","v":0},{"$f":"AE121*SupTraffA!AE70/1000","v":0},{"$f":"AF121*SupTraffA!AF70/1000","v":0},{"$f":"AG121*SupTraffA!AG70/1000","v":0},{"$f":"AH121*SupTraffA!AH70/1000","v":0},{"$f":"AI121*SupTraffA!AI70/1000","v":0},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL72:AL76,AL84:AL88)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL78:AL82,AL90:AL94)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":0},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0},{"$f":"G96/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":0},{"$f":"G102/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":0},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z259-Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":0},{"$f":"G264*SupTraffA!G75","v":0},{"$f":"H264*SupTraffA!H75","v":0},{"$f":"I264*SupTraffA!I75","v":0},{"$f":"J264*SupTraffA!J75","v":0},{"$f":"K264*SupTraffA!K75","v":0},{"$f":"L264*SupTraffA!L75","v":0},{"$f":"M264*SupTraffA!M75","v":0},{"$f":"N264*SupTraffA!N75","v":0},{"$f":"O264*SupTraffA!O75","v":0},{"$f":"P264*SupTraffA!P75","v":0},{"$f":"Q264*SupTraffA!Q75","v":0},{"$f":"R264*SupTraffA!R75","v":0},{"$f":"S264*SupTraffA!S75","v":0},{"$f":"T264*SupTraffA!T75","v":0},{"$f":"U264*SupTraffA!U75","v":0},{"$f":"V264*SupTraffA!V75","v":0},{"$f":"W264*SupTraffA!W75","v":0},{"$f":"X264*SupTraffA!X75","v":0},{"$f":"Y264*SupTraffA!Y75","v":0},{"$f":"Z264*SupTraffA!Z75","v":0},{"$f":"AA264*SupTraffA!AA75","v":0},{"$f":"AB264*SupTraffA!AB75","v":0},{"$f":"AC264*SupTraffA!AC75","v":0},{"$f":"AD264*SupTraffA!AD75","v":0},{"$f":"AE264*SupTraffA!AE75","v":0},{"$f":"AF264*SupTraffA!AF75","v":0},{"$f":"AG264*SupTraffA!AG75","v":0},{"$f":"AH264*SupTraffA!AH75","v":0},{"$f":"AI264*SupTraffA!AI75","v":0},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":0},{"$f":"G265*SupTraffA!G76","v":0},{"$f":"H265*SupTraffA!H76","v":0},{"$f":"I265*SupTraffA!I76","v":0},{"$f":"J265*SupTraffA!J76","v":0},{"$f":"K265*SupTraffA!K76","v":0},{"$f":"L265*SupTraffA!L76","v":0},{"$f":"M265*SupTraffA!M76","v":0},{"$f":"N265*SupTraffA!N76","v":0},{"$f":"O265*SupTraffA!O76","v":0},{"$f":"P265*SupTraffA!P76","v":0},{"$f":"Q265*SupTraffA!Q76","v":0},{"$f":"R265*SupTraffA!R76","v":0},{"$f":"S265*SupTraffA!S76","v":0},{"$f":"T265*SupTraffA!T76","v":0},{"$f":"U265*SupTraffA!U76","v":0},{"$f":"V265*SupTraffA!V76","v":0},{"$f":"W265*SupTraffA!W76","v":0},{"$f":"X265*SupTraffA!X76","v":0},{"$f":"Y265*SupTraffA!Y76","v":0},{"$f":"Z265*SupTraffA!Z76","v":0},{"$f":"AA265*SupTraffA!AA76","v":0},{"$f":"AB265*SupTraffA!AB76","v":0},{"$f":"AC265*SupTraffA!AC76","v":0},{"$f":"AD265*SupTraffA!AD76","v":0},{"$f":"AE265*SupTraffA!AE76","v":0},{"$f":"AF265*SupTraffA!AF76","v":0},{"$f":"AG265*SupTraffA!AG76","v":0},{"$f":"AH265*SupTraffA!AH76","v":0},{"$f":"AI265*SupTraffA!AI76","v":0},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":0},{"$f":"G266*SupTraffA!G77","v":0},{"$f":"H266*SupTraffA!H77","v":0},{"$f":"I266*SupTraffA!I77","v":0},{"$f":"J266*SupTraffA!J77","v":0},{"$f":"K266*SupTraffA!K77","v":0},{"$f":"L266*SupTraffA!L77","v":0},{"$f":"M266*SupTraffA!M77","v":0},{"$f":"N266*SupTraffA!N77","v":0},{"$f":"O266*SupTraffA!O77","v":0},{"$f":"P266*SupTraffA!P77","v":0},{"$f":"Q266*SupTraffA!Q77","v":0},{"$f":"R266*SupTraffA!R77","v":0},{"$f":"S266*SupTraffA!S77","v":0},{"$f":"T266*SupTraffA!T77","v":0},{"$f":"U266*SupTraffA!U77","v":0},{"$f":"V266*SupTraffA!V77","v":0},{"$f":"W266*SupTraffA!W77","v":0},{"$f":"X266*SupTraffA!X77","v":0},{"$f":"Y266*SupTraffA!Y77","v":0},{"$f":"Z266*SupTraffA!Z77","v":0},{"$f":"AA266*SupTraffA!AA77","v":0},{"$f":"AB266*SupTraffA!AB77","v":0},{"$f":"AC266*SupTraffA!AC77","v":0},{"$f":"AD266*SupTraffA!AD77","v":0},{"$f":"AE266*SupTraffA!AE77","v":0},{"$f":"AF266*SupTraffA!AF77","v":0},{"$f":"AG266*SupTraffA!AG77","v":0},{"$f":"AH266*SupTraffA!AH77","v":0},{"$f":"AI266*SupTraffA!AI77","v":0},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":0},{"$f":"G267*SupTraffA!G78","v":0},{"$f":"H267*SupTraffA!H78","v":0},{"$f":"I267*SupTraffA!I78","v":0},{"$f":"J267*SupTraffA!J78","v":0},{"$f":"K267*SupTraffA!K78","v":0},{"$f":"L267*SupTraffA!L78","v":0},{"$f":"M267*SupTraffA!M78","v":0},{"$f":"N267*SupTraffA!N78","v":0},{"$f":"O267*SupTraffA!O78","v":0},{"$f":"P267*SupTraffA!P78","v":0},{"$f":"Q267*SupTraffA!Q78","v":0},{"$f":"R267*SupTraffA!R78","v":0},{"$f":"S267*SupTraffA!S78","v":0},{"$f":"T267*SupTraffA!T78","v":0},{"$f":"U267*SupTraffA!U78","v":0},{"$f":"V267*SupTraffA!V78","v":0},{"$f":"W267*SupTraffA!W78","v":0},{"$f":"X267*SupTraffA!X78","v":0},{"$f":"Y267*SupTraffA!Y78","v":0},{"$f":"Z267*SupTraffA!Z78","v":0},{"$f":"AA267*SupTraffA!AA78","v":0},{"$f":"AB267*SupTraffA!AB78","v":0},{"$f":"AC267*SupTraffA!AC78","v":0},{"$f":"AD267*SupTraffA!AD78","v":0},{"$f":"AE267*SupTraffA!AE78","v":0},{"$f":"AF267*SupTraffA!AF78","v":0},{"$f":"AG267*SupTraffA!AG78","v":0},{"$f":"AH267*SupTraffA!AH78","v":0},{"$f":"AI267*SupTraffA!AI78","v":0},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":0},{"$f":"G268*SupTraffA!G79","v":0},{"$f":"H268*SupTraffA!H79","v":0},{"$f":"I268*SupTraffA!I79","v":0},{"$f":"J268*SupTraffA!J79","v":0},{"$f":"K268*SupTraffA!K79","v":0},{"$f":"L268*SupTraffA!L79","v":0},{"$f":"M268*SupTraffA!M79","v":0},{"$f":"N268*SupTraffA!N79","v":0},{"$f":"O268*SupTraffA!O79","v":0},{"$f":"P268*SupTraffA!P79","v":0},{"$f":"Q268*SupTraffA!Q79","v":0},{"$f":"R268*SupTraffA!R79","v":0},{"$f":"S268*SupTraffA!S79","v":0},{"$f":"T268*SupTraffA!T79","v":0},{"$f":"U268*SupTraffA!U79","v":0},{"$f":"V268*SupTraffA!V79","v":0},{"$f":"W268*SupTraffA!W79","v":0},{"$f":"X268*SupTraffA!X79","v":0},{"$f":"Y268*SupTraffA!Y79","v":0},{"$f":"Z268*SupTraffA!Z79","v":0},{"$f":"AA268*SupTraffA!AA79","v":0},{"$f":"AB268*SupTraffA!AB79","v":0},{"$f":"AC268*SupTraffA!AC79","v":0},{"$f":"AD268*SupTraffA!AD79","v":0},{"$f":"AE268*SupTraffA!AE79","v":0},{"$f":"AF268*SupTraffA!AF79","v":0},{"$f":"AG268*SupTraffA!AG79","v":0},{"$f":"AH268*SupTraffA!AH79","v":0},{"$f":"AI268*SupTraffA!AI79","v":0},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":0},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D6_Congest_CarGR","v":0},null,{"$f":"$E283+GR!I$21","v":0},{"$f":"$E283+GR!J$21","v":0},{"$f":"$E283+GR!K$21","v":0},{"$f":"$E283+GR!L$21","v":0},{"$f":"$E283+GR!M$21","v":0},{"$f":"$E283+GR!N$21","v":0},{"$f":"$E283+GR!O$21","v":0},{"$f":"$E283+GR!P$21","v":0},{"$f":"$E283+GR!Q$21","v":0},{"$f":"$E283+GR!R$21","v":0},{"$f":"$E283+GR!S$21","v":0},{"$f":"$E283+GR!T$21","v":0},{"$f":"$E283+GR!U$21","v":0},{"$f":"$E283+GR!V$21","v":0},{"$f":"$E283+GR!W$21","v":0},{"$f":"$E283+GR!X$21","v":0},{"$f":"$E283+GR!Y$21","v":0},{"$f":"$E283+GR!Z$21","v":0},{"$f":"$E283+GR!AA$21","v":0},{"$f":"$E283+GR!AB$21","v":0},{"$f":"$E283+GR!AC$21","v":0},{"$f":"$E283+GR!AD$21","v":0},{"$f":"$E283+GR!AE$21","v":0},{"$f":"$E283+GR!AF$21","v":0},{"$f":"$E283+GR!AG$21","v":0},{"$f":"$E283+GR!AH$21","v":0},{"$f":"$E283+GR!AI$21","v":0},{"$f":"$E283+GR!AJ$21","v":0},{"$f":"$E283+GR!AK$21","v":0},{"$f":"$E283+GR!AL$21","v":0},{"$f":"$E283+GR!AM$21","v":0},{"$f":"$E283+GR!AN$21","v":0},{"$f":"$E283+GR!AO$21","v":0},{"$f":"$E283+GR!AP$21","v":0},{"$f":"$E283+GR!AQ$21","v":0},{"$f":"$E283+GR!AR$21","v":0},{"$f":"$E283+GR!AS$21","v":0},{"$f":"$E283+GR!AT$21","v":0},{"$f":"$E283+GR!AU$21","v":0},{"$f":"$E283+GR!AV$21","v":0},{"$f":"$E283+GR!AW$21","v":0},{"$f":"$E283+GR!AX$21","v":0},{"$f":"$E283+GR!AY$21","v":0},{"$f":"$E283+GR!AZ$21","v":0},{"$f":"$E283+GR!BA$21","v":0},{"$f":"$E283+GR!BB$21","v":0},{"$f":"$E283+GR!BC$21","v":0},{"$f":"$E283+GR!BD$21","v":0},{"$f":"$E283+GR!BE$21","v":0},{"$f":"$E283+GR!BF$21","v":0},{"$f":"$E283+GR!BG$21","v":0},{"$f":"$E283+GR!BH$21","v":0},{"$f":"$E283+GR!BI$21","v":0},{"$f":"$E283+GR!BJ$21","v":0},{"$f":"$E283+GR!BK$21","v":0},{"$f":"$E283+GR!BL$21","v":0},{"$f":"$E283+GR!BM$21","v":0},{"$f":"$E283+GR!BN$21","v":0},{"$f":"$E283+GR!BO$21","v":0}]
[null,null,null,"LGV",{"$f":"D6_Congest_LGVGR","v":0},null,{"$f":"$E284+GR!I$21","v":0},{"$f":"$E284+GR!J$21","v":0},{"$f":"$E284+GR!K$21","v":0},{"$f":"$E284+GR!L$21","v":0},{"$f":"$E284+GR!M$21","v":0},{"$f":"$E284+GR!N$21","v":0},{"$f":"$E284+GR!O$21","v":0},{"$f":"$E284+GR!P$21","v":0},{"$f":"$E284+GR!Q$21","v":0},{"$f":"$E284+GR!R$21","v":0},{"$f":"$E284+GR!S$21","v":0},{"$f":"$E284+GR!T$21","v":0},{"$f":"$E284+GR!U$21","v":0},{"$f":"$E284+GR!V$21","v":0},{"$f":"$E284+GR!W$21","v":0},{"$f":"$E284+GR!X$21","v":0},{"$f":"$E284+GR!Y$21","v":0},{"$f":"$E284+GR!Z$21","v":0},{"$f":"$E284+GR!AA$21","v":0},{"$f":"$E284+GR!AB$21","v":0},{"$f":"$E284+GR!AC$21","v":0},{"$f":"$E284+GR!AD$21","v":0},{"$f":"$E284+GR!AE$21","v":0},{"$f":"$E284+GR!AF$21","v":0},{"$f":"$E284+GR!AG$21","v":0},{"$f":"$E284+GR!AH$21","v":0},{"$f":"$E284+GR!AI$21","v":0},{"$f":"$E284+GR!AJ$21","v":0},{"$f":"$E284+GR!AK$21","v":0},{"$f":"$E284+GR!AL$21","v":0},{"$f":"$E284+GR!AM$21","v":0},{"$f":"$E284+GR!AN$21","v":0},{"$f":"$E284+GR!AO$21","v":0},{"$f":"$E284+GR!AP$21","v":0},{"$f":"$E284+GR!AQ$21","v":0},{"$f":"$E284+GR!AR$21","v":0},{"$f":"$E284+GR!AS$21","v":0},{"$f":"$E284+GR!AT$21","v":0},{"$f":"$E284+GR!AU$21","v":0},{"$f":"$E284+GR!AV$21","v":0},{"$f":"$E284+GR!AW$21","v":0},{"$f":"$E284+GR!AX$21","v":0},{"$f":"$E284+GR!AY$21","v":0},{"$f":"$E284+GR!AZ$21","v":0},{"$f":"$E284+GR!BA$21","v":0},{"$f":"$E284+GR!BB$21","v":0},{"$f":"$E284+GR!BC$21","v":0},{"$f":"$E284+GR!BD$21","v":0},{"$f":"$E284+GR!BE$21","v":0},{"$f":"$E284+GR!BF$21","v":0},{"$f":"$E284+GR!BG$21","v":0},{"$f":"$E284+GR!BH$21","v":0},{"$f":"$E284+GR!BI$21","v":0},{"$f":"$E284+GR!BJ$21","v":0},{"$f":"$E284+GR!BK$21","v":0},{"$f":"$E284+GR!BL$21","v":0},{"$f":"$E284+GR!BM$21","v":0},{"$f":"$E284+GR!BN$21","v":0},{"$f":"$E284+GR!BO$21","v":0}]
[null,null,null,"OGV1",{"$f":"D6_Congest_OGV1GR","v":0},null,{"$f":"$E285+GR!I$21","v":0},{"$f":"$E285+GR!J$21","v":0},{"$f":"$E285+GR!K$21","v":0},{"$f":"$E285+GR!L$21","v":0},{"$f":"$E285+GR!M$21","v":0},{"$f":"$E285+GR!N$21","v":0},{"$f":"$E285+GR!O$21","v":0},{"$f":"$E285+GR!P$21","v":0},{"$f":"$E285+GR!Q$21","v":0},{"$f":"$E285+GR!R$21","v":0},{"$f":"$E285+GR!S$21","v":0},{"$f":"$E285+GR!T$21","v":0},{"$f":"$E285+GR!U$21","v":0},{"$f":"$E285+GR!V$21","v":0},{"$f":"$E285+GR!W$21","v":0},{"$f":"$E285+GR!X$21","v":0},{"$f":"$E285+GR!Y$21","v":0},{"$f":"$E285+GR!Z$21","v":0},{"$f":"$E285+GR!AA$21","v":0},{"$f":"$E285+GR!AB$21","v":0},{"$f":"$E285+GR!AC$21","v":0},{"$f":"$E285+GR!AD$21","v":0},{"$f":"$E285+GR!AE$21","v":0},{"$f":"$E285+GR!AF$21","v":0},{"$f":"$E285+GR!AG$21","v":0},{"$f":"$E285+GR!AH$21","v":0},{"$f":"$E285+GR!AI$21","v":0},{"$f":"$E285+GR!AJ$21","v":0},{"$f":"$E285+GR!AK$21","v":0},{"$f":"$E285+GR!AL$21","v":0},{"$f":"$E285+GR!AM$21","v":0},{"$f":"$E285+GR!AN$21","v":0},{"$f":"$E285+GR!AO$21","v":0},{"$f":"$E285+GR!AP$21","v":0},{"$f":"$E285+GR!AQ$21","v":0},{"$f":"$E285+GR!AR$21","v":0},{"$f":"$E285+GR!AS$21","v":0},{"$f":"$E285+GR!AT$21","v":0},{"$f":"$E285+GR!AU$21","v":0},{"$f":"$E285+GR!AV$21","v":0},{"$f":"$E285+GR!AW$21","v":0},{"$f":"$E285+GR!AX$21","v":0},{"$f":"$E285+GR!AY$21","v":0},{"$f":"$E285+GR!AZ$21","v":0},{"$f":"$E285+GR!BA$21","v":0},{"$f":"$E285+GR!BB$21","v":0},{"$f":"$E285+GR!BC$21","v":0},{"$f":"$E285+GR!BD$21","v":0},{"$f":"$E285+GR!BE$21","v":0},{"$f":"$E285+GR!BF$21","v":0},{"$f":"$E285+GR!BG$21","v":0},{"$f":"$E285+GR!BH$21","v":0},{"$f":"$E285+GR!BI$21","v":0},{"$f":"$E285+GR!BJ$21","v":0},{"$f":"$E285+GR!BK$21","v":0},{"$f":"$E285+GR!BL$21","v":0},{"$f":"$E285+GR!BM$21","v":0},{"$f":"$E285+GR!BN$21","v":0},{"$f":"$E285+GR!BO$21","v":0}]
[null,null,null,"OGV2",{"$f":"D6_Congest_OGV2GR","v":0},null,{"$f":"$E286+GR!I$21","v":0},{"$f":"$E286+GR!J$21","v":0},{"$f":"$E286+GR!K$21","v":0},{"$f":"$E286+GR!L$21","v":0},{"$f":"$E286+GR!M$21","v":0},{"$f":"$E286+GR!N$21","v":0},{"$f":"$E286+GR!O$21","v":0},{"$f":"$E286+GR!P$21","v":0},{"$f":"$E286+GR!Q$21","v":0},{"$f":"$E286+GR!R$21","v":0},{"$f":"$E286+GR!S$21","v":0},{"$f":"$E286+GR!T$21","v":0},{"$f":"$E286+GR!U$21","v":0},{"$f":"$E286+GR!V$21","v":0},{"$f":"$E286+GR!W$21","v":0},{"$f":"$E286+GR!X$21","v":0},{"$f":"$E286+GR!Y$21","v":0},{"$f":"$E286+GR!Z$21","v":0},{"$f":"$E286+GR!AA$21","v":0},{"$f":"$E286+GR!AB$21","v":0},{"$f":"$E286+GR!AC$21","v":0},{"$f":"$E286+GR!AD$21","v":0},{"$f":"$E286+GR!AE$21","v":0},{"$f":"$E286+GR!AF$21","v":0},{"$f":"$E286+GR!AG$21","v":0},{"$f":"$E286+GR!AH$21","v":0},{"$f":"$E286+GR!AI$21","v":0},{"$f":"$E286+GR!AJ$21","v":0},{"$f":"$E286+GR!AK$21","v":0},{"$f":"$E286+GR!AL$21","v":0},{"$f":"$E286+GR!AM$21","v":0},{"$f":"$E286+GR!AN$21","v":0},{"$f":"$E286+GR!AO$21","v":0},{"$f":"$E286+GR!AP$21","v":0},{"$f":"$E286+GR!AQ$21","v":0},{"$f":"$E286+GR!AR$21","v":0},{"$f":"$E286+GR!AS$21","v":0},{"$f":"$E286+GR!AT$21","v":0},{"$f":"$E286+GR!AU$21","v":0},{"$f":"$E286+GR!AV$21","v":0},{"$f":"$E286+GR!AW$21","v":0},{"$f":"$E286+GR!AX$21","v":0},{"$f":"$E286+GR!AY$21","v":0},{"$f":"$E286+GR!AZ$21","v":0},{"$f":"$E286+GR!BA$21","v":0},{"$f":"$E286+GR!BB$21","v":0},{"$f":"$E286+GR!BC$21","v":0},{"$f":"$E286+GR!BD$21","v":0},{"$f":"$E286+GR!BE$21","v":0},{"$f":"$E286+GR!BF$21","v":0},{"$f":"$E286+GR!BG$21","v":0},{"$f":"$E286+GR!BH$21","v":0},{"$f":"$E286+GR!BI$21","v":0},{"$f":"$E286+GR!BJ$21","v":0},{"$f":"$E286+GR!BK$21","v":0},{"$f":"$E286+GR!BL$21","v":0},{"$f":"$E286+GR!BM$21","v":0},{"$f":"$E286+GR!BN$21","v":0},{"$f":"$E286+GR!BO$21","v":0}]
[null,null,null,"PSV",{"$f":"D6_Congest_PSVGR","v":0},null,{"$f":"$E287+GR!I$21","v":0},{"$f":"$E287+GR!J$21","v":0},{"$f":"$E287+GR!K$21","v":0},{"$f":"$E287+GR!L$21","v":0},{"$f":"$E287+GR!M$21","v":0},{"$f":"$E287+GR!N$21","v":0},{"$f":"$E287+GR!O$21","v":0},{"$f":"$E287+GR!P$21","v":0},{"$f":"$E287+GR!Q$21","v":0},{"$f":"$E287+GR!R$21","v":0},{"$f":"$E287+GR!S$21","v":0},{"$f":"$E287+GR!T$21","v":0},{"$f":"$E287+GR!U$21","v":0},{"$f":"$E287+GR!V$21","v":0},{"$f":"$E287+GR!W$21","v":0},{"$f":"$E287+GR!X$21","v":0},{"$f":"$E287+GR!Y$21","v":0},{"$f":"$E287+GR!Z$21","v":0},{"$f":"$E287+GR!AA$21","v":0},{"$f":"$E287+GR!AB$21","v":0},{"$f":"$E287+GR!AC$21","v":0},{"$f":"$E287+GR!AD$21","v":0},{"$f":"$E287+GR!AE$21","v":0},{"$f":"$E287+GR!AF$21","v":0},{"$f":"$E287+GR!AG$21","v":0},{"$f":"$E287+GR!AH$21","v":0},{"$f":"$E287+GR!AI$21","v":0},{"$f":"$E287+GR!AJ$21","v":0},{"$f":"$E287+GR!AK$21","v":0},{"$f":"$E287+GR!AL$21","v":0},{"$f":"$E287+GR!AM$21","v":0},{"$f":"$E287+GR!AN$21","v":0},{"$f":"$E287+GR!AO$21","v":0},{"$f":"$E287+GR!AP$21","v":0},{"$f":"$E287+GR!AQ$21","v":0},{"$f":"$E287+GR!AR$21","v":0},{"$f":"$E287+GR!AS$21","v":0},{"$f":"$E287+GR!AT$21","v":0},{"$f":"$E287+GR!AU$21","v":0},{"$f":"$E287+GR!AV$21","v":0},{"$f":"$E287+GR!AW$21","v":0},{"$f":"$E287+GR!AX$21","v":0},{"$f":"$E287+GR!AY$21","v":0},{"$f":"$E287+GR!AZ$21","v":0},{"$f":"$E287+GR!BA$21","v":0},{"$f":"$E287+GR!BB$21","v":0},{"$f":"$E287+GR!BC$21","v":0},{"$f":"$E287+GR!BD$21","v":0},{"$f":"$E287+GR!BE$21","v":0},{"$f":"$E287+GR!BF$21","v":0},{"$f":"$E287+GR!BG$21","v":0},{"$f":"$E287+GR!BH$21","v":0},{"$f":"$E287+GR!BI$21","v":0},{"$f":"$E287+GR!BJ$21","v":0},{"$f":"$E287+GR!BK$21","v":0},{"$f":"$E287+GR!BL$21","v":0},{"$f":"$E287+GR!BM$21","v":0},{"$f":"$E287+GR!BN$21","v":0},{"$f":"$E287+GR!BO$21","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D6_Congest_CarCount","v":0},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":0},{"$f":"IFERROR(F289*(1+G283),0)","v":0},{"$f":"IFERROR(G289*(1+H283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D6_Congest_LGVCount","v":0},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":0},{"$f":"IFERROR(F290*(1+G284),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D6_Congest_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D6_Congest_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D6_Congest_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS293*(1+AT287),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D6_Tolls_CarGR","v":0},null,{"$f":"$E311+GR!I$21","v":0},{"$f":"$E311+GR!J$21","v":0},{"$f":"$E311+GR!K$21","v":0},{"$f":"$E311+GR!L$21","v":0},{"$f":"$E311+GR!M$21","v":0},{"$f":"$E311+GR!N$21","v":0},{"$f":"$E311+GR!O$21","v":0},{"$f":"$E311+GR!P$21","v":0},{"$f":"$E311+GR!Q$21","v":0},{"$f":"$E311+GR!R$21","v":0},{"$f":"$E311+GR!S$21","v":0},{"$f":"$E311+GR!T$21","v":0},{"$f":"$E311+GR!U$21","v":0},{"$f":"$E311+GR!V$21","v":0},{"$f":"$E311+GR!W$21","v":0},{"$f":"$E311+GR!X$21","v":0},{"$f":"$E311+GR!Y$21","v":0},{"$f":"$E311+GR!Z$21","v":0},{"$f":"$E311+GR!AA$21","v":0},{"$f":"$E311+GR!AB$21","v":0},{"$f":"$E311+GR!AC$21","v":0},{"$f":"$E311+GR!AD$21","v":0},{"$f":"$E311+GR!AE$21","v":0},{"$f":"$E311+GR!AF$21","v":0},{"$f":"$E311+GR!AG$21","v":0},{"$f":"$E311+GR!AH$21","v":0},{"$f":"$E311+GR!AI$21","v":0},{"$f":"$E311+GR!AJ$21","v":0},{"$f":"$E311+GR!AK$21","v":0},{"$f":"$E311+GR!AL$21","v":0},{"$f":"$E311+GR!AM$21","v":0},{"$f":"$E311+GR!AN$21","v":0},{"$f":"$E311+GR!AO$21","v":0},{"$f":"$E311+GR!AP$21","v":0},{"$f":"$E311+GR!AQ$21","v":0},{"$f":"$E311+GR!AR$21","v":0},{"$f":"$E311+GR!AS$21","v":0},{"$f":"$E311+GR!AT$21","v":0},{"$f":"$E311+GR!AU$21","v":0},{"$f":"$E311+GR!AV$21","v":0},{"$f":"$E311+GR!AW$21","v":0},{"$f":"$E311+GR!AX$21","v":0},{"$f":"$E311+GR!AY$21","v":0},{"$f":"$E311+GR!AZ$21","v":0},{"$f":"$E311+GR!BA$21","v":0},{"$f":"$E311+GR!BB$21","v":0},{"$f":"$E311+GR!BC$21","v":0},{"$f":"$E311+GR!BD$21","v":0},{"$f":"$E311+GR!BE$21","v":0},{"$f":"$E311+GR!BF$21","v":0},{"$f":"$E311+GR!BG$21","v":0},{"$f":"$E311+GR!BH$21","v":0},{"$f":"$E311+GR!BI$21","v":0},{"$f":"$E311+GR!BJ$21","v":0},{"$f":"$E311+GR!BK$21","v":0},{"$f":"$E311+GR!BL$21","v":0},{"$f":"$E311+GR!BM$21","v":0},{"$f":"$E311+GR!BN$21","v":0},{"$f":"$E311+GR!BO$21","v":0}]
[null,null,null,"LGV",{"$f":"D6_Tolls_LGVGR","v":0},null,{"$f":"$E312+GR!I$21","v":0},{"$f":"$E312+GR!J$21","v":0},{"$f":"$E312+GR!K$21","v":0},{"$f":"$E312+GR!L$21","v":0},{"$f":"$E312+GR!M$21","v":0},{"$f":"$E312+GR!N$21","v":0},{"$f":"$E312+GR!O$21","v":0},{"$f":"$E312+GR!P$21","v":0},{"$f":"$E312+GR!Q$21","v":0},{"$f":"$E312+GR!R$21","v":0},{"$f":"$E312+GR!S$21","v":0},{"$f":"$E312+GR!T$21","v":0},{"$f":"$E312+GR!U$21","v":0},{"$f":"$E312+GR!V$21","v":0},{"$f":"$E312+GR!W$21","v":0},{"$f":"$E312+GR!X$21","v":0},{"$f":"$E312+GR!Y$21","v":0},{"$f":"$E312+GR!Z$21","v":0},{"$f":"$E312+GR!AA$21","v":0},{"$f":"$E312+GR!AB$21","v":0},{"$f":"$E312+GR!AC$21","v":0},{"$f":"$E312+GR!AD$21","v":0},{"$f":"$E312+GR!AE$21","v":0},{"$f":"$E312+GR!AF$21","v":0},{"$f":"$E312+GR!AG$21","v":0},{"$f":"$E312+GR!AH$21","v":0},{"$f":"$E312+GR!AI$21","v":0},{"$f":"$E312+GR!AJ$21","v":0},{"$f":"$E312+GR!AK$21","v":0},{"$f":"$E312+GR!AL$21","v":0},{"$f":"$E312+GR!AM$21","v":0},{"$f":"$E312+GR!AN$21","v":0},{"$f":"$E312+GR!AO$21","v":0},{"$f":"$E312+GR!AP$21","v":0},{"$f":"$E312+GR!AQ$21","v":0},{"$f":"$E312+GR!AR$21","v":0},{"$f":"$E312+GR!AS$21","v":0},{"$f":"$E312+GR!AT$21","v":0},{"$f":"$E312+GR!AU$21","v":0},{"$f":"$E312+GR!AV$21","v":0},{"$f":"$E312+GR!AW$21","v":0},{"$f":"$E312+GR!AX$21","v":0},{"$f":"$E312+GR!AY$21","v":0},{"$f":"$E312+GR!AZ$21","v":0},{"$f":"$E312+GR!BA$21","v":0},{"$f":"$E312+GR!BB$21","v":0},{"$f":"$E312+GR!BC$21","v":0},{"$f":"$E312+GR!BD$21","v":0},{"$f":"$E312+GR!BE$21","v":0},{"$f":"$E312+GR!BF$21","v":0},{"$f":"$E312+GR!BG$21","v":0},{"$f":"$E312+GR!BH$21","v":0},{"$f":"$E312+GR!BI$21","v":0},{"$f":"$E312+GR!BJ$21","v":0},{"$f":"$E312+GR!BK$21","v":0},{"$f":"$E312+GR!BL$21","v":0},{"$f":"$E312+GR!BM$21","v":0},{"$f":"$E312+GR!BN$21","v":0},{"$f":"$E312+GR!BO$21","v":0}]
[null,null,null,"OGV1",{"$f":"D6_Tolls_OGV1GR","v":0},null,{"$f":"$E313+GR!I$21","v":0},{"$f":"$E313+GR!J$21","v":0},{"$f":"$E313+GR!K$21","v":0},{"$f":"$E313+GR!L$21","v":0},{"$f":"$E313+GR!M$21","v":0},{"$f":"$E313+GR!N$21","v":0},{"$f":"$E313+GR!O$21","v":0},{"$f":"$E313+GR!P$21","v":0},{"$f":"$E313+GR!Q$21","v":0},{"$f":"$E313+GR!R$21","v":0},{"$f":"$E313+GR!S$21","v":0},{"$f":"$E313+GR!T$21","v":0},{"$f":"$E313+GR!U$21","v":0},{"$f":"$E313+GR!V$21","v":0},{"$f":"$E313+GR!W$21","v":0},{"$f":"$E313+GR!X$21","v":0},{"$f":"$E313+GR!Y$21","v":0},{"$f":"$E313+GR!Z$21","v":0},{"$f":"$E313+GR!AA$21","v":0},{"$f":"$E313+GR!AB$21","v":0},{"$f":"$E313+GR!AC$21","v":0},{"$f":"$E313+GR!AD$21","v":0},{"$f":"$E313+GR!AE$21","v":0},{"$f":"$E313+GR!AF$21","v":0},{"$f":"$E313+GR!AG$21","v":0},{"$f":"$E313+GR!AH$21","v":0},{"$f":"$E313+GR!AI$21","v":0},{"$f":"$E313+GR!AJ$21","v":0},{"$f":"$E313+GR!AK$21","v":0},{"$f":"$E313+GR!AL$21","v":0},{"$f":"$E313+GR!AM$21","v":0},{"$f":"$E313+GR!AN$21","v":0},{"$f":"$E313+GR!AO$21","v":0},{"$f":"$E313+GR!AP$21","v":0},{"$f":"$E313+GR!AQ$21","v":0},{"$f":"$E313+GR!AR$21","v":0},{"$f":"$E313+GR!AS$21","v":0},{"$f":"$E313+GR!AT$21","v":0},{"$f":"$E313+GR!AU$21","v":0},{"$f":"$E313+GR!AV$21","v":0},{"$f":"$E313+GR!AW$21","v":0},{"$f":"$E313+GR!AX$21","v":0},{"$f":"$E313+GR!AY$21","v":0},{"$f":"$E313+GR!AZ$21","v":0},{"$f":"$E313+GR!BA$21","v":0},{"$f":"$E313+GR!BB$21","v":0},{"$f":"$E313+GR!BC$21","v":0},{"$f":"$E313+GR!BD$21","v":0},{"$f":"$E313+GR!BE$21","v":0},{"$f":"$E313+GR!BF$21","v":0},{"$f":"$E313+GR!BG$21","v":0},{"$f":"$E313+GR!BH$21","v":0},{"$f":"$E313+GR!BI$21","v":0},{"$f":"$E313+GR!BJ$21","v":0},{"$f":"$E313+GR!BK$21","v":0},{"$f":"$E313+GR!BL$21","v":0},{"$f":"$E313+GR!BM$21","v":0},{"$f":"$E313+GR!BN$21","v":0},{"$f":"$E313+GR!BO$21","v":0}]
[null,null,null,"OGV2",{"$f":"D6_Tolls_OGV2GR","v":0},null,{"$f":"$E314+GR!I$21","v":0},{"$f":"$E314+GR!J$21","v":0},{"$f":"$E314+GR!K$21","v":0},{"$f":"$E314+GR!L$21","v":0},{"$f":"$E314+GR!M$21","v":0},{"$f":"$E314+GR!N$21","v":0},{"$f":"$E314+GR!O$21","v":0},{"$f":"$E314+GR!P$21","v":0},{"$f":"$E314+GR!Q$21","v":0},{"$f":"$E314+GR!R$21","v":0},{"$f":"$E314+GR!S$21","v":0},{"$f":"$E314+GR!T$21","v":0},{"$f":"$E314+GR!U$21","v":0},{"$f":"$E314+GR!V$21","v":0},{"$f":"$E314+GR!W$21","v":0},{"$f":"$E314+GR!X$21","v":0},{"$f":"$E314+GR!Y$21","v":0},{"$f":"$E314+GR!Z$21","v":0},{"$f":"$E314+GR!AA$21","v":0},{"$f":"$E314+GR!AB$21","v":0},{"$f":"$E314+GR!AC$21","v":0},{"$f":"$E314+GR!AD$21","v":0},{"$f":"$E314+GR!AE$21","v":0},{"$f":"$E314+GR!AF$21","v":0},{"$f":"$E314+GR!AG$21","v":0},{"$f":"$E314+GR!AH$21","v":0},{"$f":"$E314+GR!AI$21","v":0},{"$f":"$E314+GR!AJ$21","v":0},{"$f":"$E314+GR!AK$21","v":0},{"$f":"$E314+GR!AL$21","v":0},{"$f":"$E314+GR!AM$21","v":0},{"$f":"$E314+GR!AN$21","v":0},{"$f":"$E314+GR!AO$21","v":0},{"$f":"$E314+GR!AP$21","v":0},{"$f":"$E314+GR!AQ$21","v":0},{"$f":"$E314+GR!AR$21","v":0},{"$f":"$E314+GR!AS$21","v":0},{"$f":"$E314+GR!AT$21","v":0},{"$f":"$E314+GR!AU$21","v":0},{"$f":"$E314+GR!AV$21","v":0},{"$f":"$E314+GR!AW$21","v":0},{"$f":"$E314+GR!AX$21","v":0},{"$f":"$E314+GR!AY$21","v":0},{"$f":"$E314+GR!AZ$21","v":0},{"$f":"$E314+GR!BA$21","v":0},{"$f":"$E314+GR!BB$21","v":0},{"$f":"$E314+GR!BC$21","v":0},{"$f":"$E314+GR!BD$21","v":0},{"$f":"$E314+GR!BE$21","v":0},{"$f":"$E314+GR!BF$21","v":0},{"$f":"$E314+GR!BG$21","v":0},{"$f":"$E314+GR!BH$21","v":0},{"$f":"$E314+GR!BI$21","v":0},{"$f":"$E314+GR!BJ$21","v":0},{"$f":"$E314+GR!BK$21","v":0},{"$f":"$E314+GR!BL$21","v":0},{"$f":"$E314+GR!BM$21","v":0},{"$f":"$E314+GR!BN$21","v":0},{"$f":"$E314+GR!BO$21","v":0}]
[null,null,null,"PSV",{"$f":"D6_Tolls_PSVGR","v":0},null,{"$f":"$E315+GR!I$21","v":0},{"$f":"$E315+GR!J$21","v":0},{"$f":"$E315+GR!K$21","v":0},{"$f":"$E315+GR!L$21","v":0},{"$f":"$E315+GR!M$21","v":0},{"$f":"$E315+GR!N$21","v":0},{"$f":"$E315+GR!O$21","v":0},{"$f":"$E315+GR!P$21","v":0},{"$f":"$E315+GR!Q$21","v":0},{"$f":"$E315+GR!R$21","v":0},{"$f":"$E315+GR!S$21","v":0},{"$f":"$E315+GR!T$21","v":0},{"$f":"$E315+GR!U$21","v":0},{"$f":"$E315+GR!V$21","v":0},{"$f":"$E315+GR!W$21","v":0},{"$f":"$E315+GR!X$21","v":0},{"$f":"$E315+GR!Y$21","v":0},{"$f":"$E315+GR!Z$21","v":0},{"$f":"$E315+GR!AA$21","v":0},{"$f":"$E315+GR!AB$21","v":0},{"$f":"$E315+GR!AC$21","v":0},{"$f":"$E315+GR!AD$21","v":0},{"$f":"$E315+GR!AE$21","v":0},{"$f":"$E315+GR!AF$21","v":0},{"$f":"$E315+GR!AG$21","v":0},{"$f":"$E315+GR!AH$21","v":0},{"$f":"$E315+GR!AI$21","v":0},{"$f":"$E315+GR!AJ$21","v":0},{"$f":"$E315+GR!AK$21","v":0},{"$f":"$E315+GR!AL$21","v":0},{"$f":"$E315+GR!AM$21","v":0},{"$f":"$E315+GR!AN$21","v":0},{"$f":"$E315+GR!AO$21","v":0},{"$f":"$E315+GR!AP$21","v":0},{"$f":"$E315+GR!AQ$21","v":0},{"$f":"$E315+GR!AR$21","v":0},{"$f":"$E315+GR!AS$21","v":0},{"$f":"$E315+GR!AT$21","v":0},{"$f":"$E315+GR!AU$21","v":0},{"$f":"$E315+GR!AV$21","v":0},{"$f":"$E315+GR!AW$21","v":0},{"$f":"$E315+GR!AX$21","v":0},{"$f":"$E315+GR!AY$21","v":0},{"$f":"$E315+GR!AZ$21","v":0},{"$f":"$E315+GR!BA$21","v":0},{"$f":"$E315+GR!BB$21","v":0},{"$f":"$E315+GR!BC$21","v":0},{"$f":"$E315+GR!BD$21","v":0},{"$f":"$E315+GR!BE$21","v":0},{"$f":"$E315+GR!BF$21","v":0},{"$f":"$E315+GR!BG$21","v":0},{"$f":"$E315+GR!BH$21","v":0},{"$f":"$E315+GR!BI$21","v":0},{"$f":"$E315+GR!BJ$21","v":0},{"$f":"$E315+GR!BK$21","v":0},{"$f":"$E315+GR!BL$21","v":0},{"$f":"$E315+GR!BM$21","v":0},{"$f":"$E315+GR!BN$21","v":0},{"$f":"$E315+GR!BO$21","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D6_Tolls_CarCount","v":0},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":0},{"$f":"IFERROR(F317*(1+G311),0)","v":0},{"$f":"IFERROR(G317*(1+H311),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D6_Tolls_LGVCount","v":0},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":0},{"$f":"IFERROR(F318*(1+G312),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D6_Tolls_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D6_Tolls_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D6_Tolls_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS321*(1+AT315),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D6_Tolls_CarCharge","v":0},{"$f":"IFERROR(E323*(1+D6_Tolls_CarChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F323*(1+D6_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL323*(1+D6_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D6_Tolls_LGVCharge","v":0},{"$f":"IFERROR(E324*(1+D6_Tolls_LGVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F324*(1+D6_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL324*(1+D6_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D6_Tolls_OGV1Charge","v":0},{"$f":"IFERROR(E325*(1+D6_Tolls_OGV1ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F325*(1+D6_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL325*(1+D6_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D6_Tolls_OGV2Charge","v":0},{"$f":"IFERROR(E326*(1+D6_Tolls_OGV2ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F326*(1+D6_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL326*(1+D6_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D6_Tolls_PSVCharge","v":0},{"$f":"IFERROR(E327*(1+D6_Tolls_PSVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F327*(1+D6_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL327*(1+D6_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D7 Traffic","index":19,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[316,1,320,2],[322,1,326,2],[280,0,280,2],[282,1,286,2],[288,1,292,2],[294,1,298,2],[300,1,300,2],[269,1,273,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[224,1,228,2],[254,1,258,2],[263,1,267,2],[137,1,141,2],[149,1,153,2],[155,1,159,2],[10,1,14,2],[132,1,132,3],[133,1,133,3],[143,1,147,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[113,1,117,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[0,2,0,3],[4,1,8,2],[16,1,20,2],[22,1,26,2],[71,1,75,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[52,1,56,2],[58,1,62,2],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[185,1,189,2],[191,1,195,2],[230,1,234,2],[236,1,240,2],[242,1,246,2],[248,1,252,2],[197,1,201,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":0},{"$f":"SUM(G5:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN"]
[null,null,null,"No. of serious accidents TRN"]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":0},{"$f":"SUM(G72:G118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F69/1000","v":0},{"$f":"G121*SupTraffA!G69/1000","v":0},{"$f":"H121*SupTraffA!H69/1000","v":0},{"$f":"I121*SupTraffA!I69/1000","v":0},{"$f":"J121*SupTraffA!J69/1000","v":0},{"$f":"K121*SupTraffA!K69/1000","v":0},{"$f":"L121*SupTraffA!L69/1000","v":0},{"$f":"M121*SupTraffA!M69/1000","v":0},{"$f":"N121*SupTraffA!N69/1000","v":0},{"$f":"O121*SupTraffA!O69/1000","v":0},{"$f":"P121*SupTraffA!P69/1000","v":0},{"$f":"Q121*SupTraffA!Q69/1000","v":0},{"$f":"R121*SupTraffA!R69/1000","v":0},{"$f":"S121*SupTraffA!S69/1000","v":0},{"$f":"T121*SupTraffA!T69/1000","v":0},{"$f":"U121*SupTraffA!U69/1000","v":0},{"$f":"V121*SupTraffA!V69/1000","v":0},{"$f":"W121*SupTraffA!W69/1000","v":0},{"$f":"X121*SupTraffA!X69/1000","v":0},{"$f":"Y121*SupTraffA!Y69/1000","v":0},{"$f":"Z121*SupTraffA!Z69/1000","v":0},{"$f":"AA121*SupTraffA!AA69/1000","v":0},{"$f":"AB121*SupTraffA!AB69/1000","v":0},{"$f":"AC121*SupTraffA!AC69/1000","v":0},{"$f":"AD121*SupTraffA!AD69/1000","v":0},{"$f":"AE121*SupTraffA!AE69/1000","v":0},{"$f":"AF121*SupTraffA!AF69/1000","v":0},{"$f":"AG121*SupTraffA!AG69/1000","v":0},{"$f":"AH121*SupTraffA!AH69/1000","v":0},{"$f":"AI121*SupTraffA!AI69/1000","v":0},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ thousand)",null,{"$f":"F121*SupTraffA!F70/1000","v":0},{"$f":"G121*SupTraffA!G70/1000","v":0},{"$f":"H121*SupTraffA!H70/1000","v":0},{"$f":"I121*SupTraffA!I70/1000","v":0},{"$f":"J121*SupTraffA!J70/1000","v":0},{"$f":"K121*SupTraffA!K70/1000","v":0},{"$f":"L121*SupTraffA!L70/1000","v":0},{"$f":"M121*SupTraffA!M70/1000","v":0},{"$f":"N121*SupTraffA!N70/1000","v":0},{"$f":"O121*SupTraffA!O70/1000","v":0},{"$f":"P121*SupTraffA!P70/1000","v":0},{"$f":"Q121*SupTraffA!Q70/1000","v":0},{"$f":"R121*SupTraffA!R70/1000","v":0},{"$f":"S121*SupTraffA!S70/1000","v":0},{"$f":"T121*SupTraffA!T70/1000","v":0},{"$f":"U121*SupTraffA!U70/1000","v":0},{"$f":"V121*SupTraffA!V70/1000","v":0},{"$f":"W121*SupTraffA!W70/1000","v":0},{"$f":"X121*SupTraffA!X70/1000","v":0},{"$f":"Y121*SupTraffA!Y70/1000","v":0},{"$f":"Z121*SupTraffA!Z70/1000","v":0},{"$f":"AA121*SupTraffA!AA70/1000","v":0},{"$f":"AB121*SupTraffA!AB70/1000","v":0},{"$f":"AC121*SupTraffA!AC70/1000","v":0},{"$f":"AD121*SupTraffA!AD70/1000","v":0},{"$f":"AE121*SupTraffA!AE70/1000","v":0},{"$f":"AF121*SupTraffA!AF70/1000","v":0},{"$f":"AG121*SupTraffA!AG70/1000","v":0},{"$f":"AH121*SupTraffA!AH70/1000","v":0},{"$f":"AI121*SupTraffA!AI70/1000","v":0},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ thousand)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL72:AL76,AL84:AL88)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL78:AL82,AL90:AL94)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":0},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0},{"$f":"G96/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":0},{"$f":"G102/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":0},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z259-Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":0},{"$f":"G264*SupTraffA!G75","v":0},{"$f":"H264*SupTraffA!H75","v":0},{"$f":"I264*SupTraffA!I75","v":0},{"$f":"J264*SupTraffA!J75","v":0},{"$f":"K264*SupTraffA!K75","v":0},{"$f":"L264*SupTraffA!L75","v":0},{"$f":"M264*SupTraffA!M75","v":0},{"$f":"N264*SupTraffA!N75","v":0},{"$f":"O264*SupTraffA!O75","v":0},{"$f":"P264*SupTraffA!P75","v":0},{"$f":"Q264*SupTraffA!Q75","v":0},{"$f":"R264*SupTraffA!R75","v":0},{"$f":"S264*SupTraffA!S75","v":0},{"$f":"T264*SupTraffA!T75","v":0},{"$f":"U264*SupTraffA!U75","v":0},{"$f":"V264*SupTraffA!V75","v":0},{"$f":"W264*SupTraffA!W75","v":0},{"$f":"X264*SupTraffA!X75","v":0},{"$f":"Y264*SupTraffA!Y75","v":0},{"$f":"Z264*SupTraffA!Z75","v":0},{"$f":"AA264*SupTraffA!AA75","v":0},{"$f":"AB264*SupTraffA!AB75","v":0},{"$f":"AC264*SupTraffA!AC75","v":0},{"$f":"AD264*SupTraffA!AD75","v":0},{"$f":"AE264*SupTraffA!AE75","v":0},{"$f":"AF264*SupTraffA!AF75","v":0},{"$f":"AG264*SupTraffA!AG75","v":0},{"$f":"AH264*SupTraffA!AH75","v":0},{"$f":"AI264*SupTraffA!AI75","v":0},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":0},{"$f":"G265*SupTraffA!G76","v":0},{"$f":"H265*SupTraffA!H76","v":0},{"$f":"I265*SupTraffA!I76","v":0},{"$f":"J265*SupTraffA!J76","v":0},{"$f":"K265*SupTraffA!K76","v":0},{"$f":"L265*SupTraffA!L76","v":0},{"$f":"M265*SupTraffA!M76","v":0},{"$f":"N265*SupTraffA!N76","v":0},{"$f":"O265*SupTraffA!O76","v":0},{"$f":"P265*SupTraffA!P76","v":0},{"$f":"Q265*SupTraffA!Q76","v":0},{"$f":"R265*SupTraffA!R76","v":0},{"$f":"S265*SupTraffA!S76","v":0},{"$f":"T265*SupTraffA!T76","v":0},{"$f":"U265*SupTraffA!U76","v":0},{"$f":"V265*SupTraffA!V76","v":0},{"$f":"W265*SupTraffA!W76","v":0},{"$f":"X265*SupTraffA!X76","v":0},{"$f":"Y265*SupTraffA!Y76","v":0},{"$f":"Z265*SupTraffA!Z76","v":0},{"$f":"AA265*SupTraffA!AA76","v":0},{"$f":"AB265*SupTraffA!AB76","v":0},{"$f":"AC265*SupTraffA!AC76","v":0},{"$f":"AD265*SupTraffA!AD76","v":0},{"$f":"AE265*SupTraffA!AE76","v":0},{"$f":"AF265*SupTraffA!AF76","v":0},{"$f":"AG265*SupTraffA!AG76","v":0},{"$f":"AH265*SupTraffA!AH76","v":0},{"$f":"AI265*SupTraffA!AI76","v":0},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":0},{"$f":"G266*SupTraffA!G77","v":0},{"$f":"H266*SupTraffA!H77","v":0},{"$f":"I266*SupTraffA!I77","v":0},{"$f":"J266*SupTraffA!J77","v":0},{"$f":"K266*SupTraffA!K77","v":0},{"$f":"L266*SupTraffA!L77","v":0},{"$f":"M266*SupTraffA!M77","v":0},{"$f":"N266*SupTraffA!N77","v":0},{"$f":"O266*SupTraffA!O77","v":0},{"$f":"P266*SupTraffA!P77","v":0},{"$f":"Q266*SupTraffA!Q77","v":0},{"$f":"R266*SupTraffA!R77","v":0},{"$f":"S266*SupTraffA!S77","v":0},{"$f":"T266*SupTraffA!T77","v":0},{"$f":"U266*SupTraffA!U77","v":0},{"$f":"V266*SupTraffA!V77","v":0},{"$f":"W266*SupTraffA!W77","v":0},{"$f":"X266*SupTraffA!X77","v":0},{"$f":"Y266*SupTraffA!Y77","v":0},{"$f":"Z266*SupTraffA!Z77","v":0},{"$f":"AA266*SupTraffA!AA77","v":0},{"$f":"AB266*SupTraffA!AB77","v":0},{"$f":"AC266*SupTraffA!AC77","v":0},{"$f":"AD266*SupTraffA!AD77","v":0},{"$f":"AE266*SupTraffA!AE77","v":0},{"$f":"AF266*SupTraffA!AF77","v":0},{"$f":"AG266*SupTraffA!AG77","v":0},{"$f":"AH266*SupTraffA!AH77","v":0},{"$f":"AI266*SupTraffA!AI77","v":0},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":0},{"$f":"G267*SupTraffA!G78","v":0},{"$f":"H267*SupTraffA!H78","v":0},{"$f":"I267*SupTraffA!I78","v":0},{"$f":"J267*SupTraffA!J78","v":0},{"$f":"K267*SupTraffA!K78","v":0},{"$f":"L267*SupTraffA!L78","v":0},{"$f":"M267*SupTraffA!M78","v":0},{"$f":"N267*SupTraffA!N78","v":0},{"$f":"O267*SupTraffA!O78","v":0},{"$f":"P267*SupTraffA!P78","v":0},{"$f":"Q267*SupTraffA!Q78","v":0},{"$f":"R267*SupTraffA!R78","v":0},{"$f":"S267*SupTraffA!S78","v":0},{"$f":"T267*SupTraffA!T78","v":0},{"$f":"U267*SupTraffA!U78","v":0},{"$f":"V267*SupTraffA!V78","v":0},{"$f":"W267*SupTraffA!W78","v":0},{"$f":"X267*SupTraffA!X78","v":0},{"$f":"Y267*SupTraffA!Y78","v":0},{"$f":"Z267*SupTraffA!Z78","v":0},{"$f":"AA267*SupTraffA!AA78","v":0},{"$f":"AB267*SupTraffA!AB78","v":0},{"$f":"AC267*SupTraffA!AC78","v":0},{"$f":"AD267*SupTraffA!AD78","v":0},{"$f":"AE267*SupTraffA!AE78","v":0},{"$f":"AF267*SupTraffA!AF78","v":0},{"$f":"AG267*SupTraffA!AG78","v":0},{"$f":"AH267*SupTraffA!AH78","v":0},{"$f":"AI267*SupTraffA!AI78","v":0},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":0},{"$f":"G268*SupTraffA!G79","v":0},{"$f":"H268*SupTraffA!H79","v":0},{"$f":"I268*SupTraffA!I79","v":0},{"$f":"J268*SupTraffA!J79","v":0},{"$f":"K268*SupTraffA!K79","v":0},{"$f":"L268*SupTraffA!L79","v":0},{"$f":"M268*SupTraffA!M79","v":0},{"$f":"N268*SupTraffA!N79","v":0},{"$f":"O268*SupTraffA!O79","v":0},{"$f":"P268*SupTraffA!P79","v":0},{"$f":"Q268*SupTraffA!Q79","v":0},{"$f":"R268*SupTraffA!R79","v":0},{"$f":"S268*SupTraffA!S79","v":0},{"$f":"T268*SupTraffA!T79","v":0},{"$f":"U268*SupTraffA!U79","v":0},{"$f":"V268*SupTraffA!V79","v":0},{"$f":"W268*SupTraffA!W79","v":0},{"$f":"X268*SupTraffA!X79","v":0},{"$f":"Y268*SupTraffA!Y79","v":0},{"$f":"Z268*SupTraffA!Z79","v":0},{"$f":"AA268*SupTraffA!AA79","v":0},{"$f":"AB268*SupTraffA!AB79","v":0},{"$f":"AC268*SupTraffA!AC79","v":0},{"$f":"AD268*SupTraffA!AD79","v":0},{"$f":"AE268*SupTraffA!AE79","v":0},{"$f":"AF268*SupTraffA!AF79","v":0},{"$f":"AG268*SupTraffA!AG79","v":0},{"$f":"AH268*SupTraffA!AH79","v":0},{"$f":"AI268*SupTraffA!AI79","v":0},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":0},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D7_Congest_CarGR","v":0},null,{"$f":"$E283+GR!I$22","v":0},{"$f":"$E283+GR!J$22","v":0},{"$f":"$E283+GR!K$22","v":0},{"$f":"$E283+GR!L$22","v":0},{"$f":"$E283+GR!M$22","v":0},{"$f":"$E283+GR!N$22","v":0},{"$f":"$E283+GR!O$22","v":0},{"$f":"$E283+GR!P$22","v":0},{"$f":"$E283+GR!Q$22","v":0},{"$f":"$E283+GR!R$22","v":0},{"$f":"$E283+GR!S$22","v":0},{"$f":"$E283+GR!T$22","v":0},{"$f":"$E283+GR!U$22","v":0},{"$f":"$E283+GR!V$22","v":0},{"$f":"$E283+GR!W$22","v":0},{"$f":"$E283+GR!X$22","v":0},{"$f":"$E283+GR!Y$22","v":0},{"$f":"$E283+GR!Z$22","v":0},{"$f":"$E283+GR!AA$22","v":0},{"$f":"$E283+GR!AB$22","v":0},{"$f":"$E283+GR!AC$22","v":0},{"$f":"$E283+GR!AD$22","v":0},{"$f":"$E283+GR!AE$22","v":0},{"$f":"$E283+GR!AF$22","v":0},{"$f":"$E283+GR!AG$22","v":0},{"$f":"$E283+GR!AH$22","v":0},{"$f":"$E283+GR!AI$22","v":0},{"$f":"$E283+GR!AJ$22","v":0},{"$f":"$E283+GR!AK$22","v":0},{"$f":"$E283+GR!AL$22","v":0},{"$f":"$E283+GR!AM$22","v":0},{"$f":"$E283+GR!AN$22","v":0},{"$f":"$E283+GR!AO$22","v":0},{"$f":"$E283+GR!AP$22","v":0},{"$f":"$E283+GR!AQ$22","v":0},{"$f":"$E283+GR!AR$22","v":0},{"$f":"$E283+GR!AS$22","v":0},{"$f":"$E283+GR!AT$22","v":0},{"$f":"$E283+GR!AU$22","v":0},{"$f":"$E283+GR!AV$22","v":0},{"$f":"$E283+GR!AW$22","v":0},{"$f":"$E283+GR!AX$22","v":0},{"$f":"$E283+GR!AY$22","v":0},{"$f":"$E283+GR!AZ$22","v":0},{"$f":"$E283+GR!BA$22","v":0},{"$f":"$E283+GR!BB$22","v":0},{"$f":"$E283+GR!BC$22","v":0},{"$f":"$E283+GR!BD$22","v":0},{"$f":"$E283+GR!BE$22","v":0},{"$f":"$E283+GR!BF$22","v":0},{"$f":"$E283+GR!BG$22","v":0},{"$f":"$E283+GR!BH$22","v":0},{"$f":"$E283+GR!BI$22","v":0},{"$f":"$E283+GR!BJ$22","v":0},{"$f":"$E283+GR!BK$22","v":0},{"$f":"$E283+GR!BL$22","v":0},{"$f":"$E283+GR!BM$22","v":0},{"$f":"$E283+GR!BN$22","v":0},{"$f":"$E283+GR!BO$22","v":0}]
[null,null,null,"LGV",{"$f":"D7_Congest_LGVGR","v":0},null,{"$f":"$E284+GR!I$22","v":0},{"$f":"$E284+GR!J$22","v":0},{"$f":"$E284+GR!K$22","v":0},{"$f":"$E284+GR!L$22","v":0},{"$f":"$E284+GR!M$22","v":0},{"$f":"$E284+GR!N$22","v":0},{"$f":"$E284+GR!O$22","v":0},{"$f":"$E284+GR!P$22","v":0},{"$f":"$E284+GR!Q$22","v":0},{"$f":"$E284+GR!R$22","v":0},{"$f":"$E284+GR!S$22","v":0},{"$f":"$E284+GR!T$22","v":0},{"$f":"$E284+GR!U$22","v":0},{"$f":"$E284+GR!V$22","v":0},{"$f":"$E284+GR!W$22","v":0},{"$f":"$E284+GR!X$22","v":0},{"$f":"$E284+GR!Y$22","v":0},{"$f":"$E284+GR!Z$22","v":0},{"$f":"$E284+GR!AA$22","v":0},{"$f":"$E284+GR!AB$22","v":0},{"$f":"$E284+GR!AC$22","v":0},{"$f":"$E284+GR!AD$22","v":0},{"$f":"$E284+GR!AE$22","v":0},{"$f":"$E284+GR!AF$22","v":0},{"$f":"$E284+GR!AG$22","v":0},{"$f":"$E284+GR!AH$22","v":0},{"$f":"$E284+GR!AI$22","v":0},{"$f":"$E284+GR!AJ$22","v":0},{"$f":"$E284+GR!AK$22","v":0},{"$f":"$E284+GR!AL$22","v":0},{"$f":"$E284+GR!AM$22","v":0},{"$f":"$E284+GR!AN$22","v":0},{"$f":"$E284+GR!AO$22","v":0},{"$f":"$E284+GR!AP$22","v":0},{"$f":"$E284+GR!AQ$22","v":0},{"$f":"$E284+GR!AR$22","v":0},{"$f":"$E284+GR!AS$22","v":0},{"$f":"$E284+GR!AT$22","v":0},{"$f":"$E284+GR!AU$22","v":0},{"$f":"$E284+GR!AV$22","v":0},{"$f":"$E284+GR!AW$22","v":0},{"$f":"$E284+GR!AX$22","v":0},{"$f":"$E284+GR!AY$22","v":0},{"$f":"$E284+GR!AZ$22","v":0},{"$f":"$E284+GR!BA$22","v":0},{"$f":"$E284+GR!BB$22","v":0},{"$f":"$E284+GR!BC$22","v":0},{"$f":"$E284+GR!BD$22","v":0},{"$f":"$E284+GR!BE$22","v":0},{"$f":"$E284+GR!BF$22","v":0},{"$f":"$E284+GR!BG$22","v":0},{"$f":"$E284+GR!BH$22","v":0},{"$f":"$E284+GR!BI$22","v":0},{"$f":"$E284+GR!BJ$22","v":0},{"$f":"$E284+GR!BK$22","v":0},{"$f":"$E284+GR!BL$22","v":0},{"$f":"$E284+GR!BM$22","v":0},{"$f":"$E284+GR!BN$22","v":0},{"$f":"$E284+GR!BO$22","v":0}]
[null,null,null,"OGV1",{"$f":"D7_Congest_OGV1GR","v":0},null,{"$f":"$E285+GR!I$22","v":0},{"$f":"$E285+GR!J$22","v":0},{"$f":"$E285+GR!K$22","v":0},{"$f":"$E285+GR!L$22","v":0},{"$f":"$E285+GR!M$22","v":0},{"$f":"$E285+GR!N$22","v":0},{"$f":"$E285+GR!O$22","v":0},{"$f":"$E285+GR!P$22","v":0},{"$f":"$E285+GR!Q$22","v":0},{"$f":"$E285+GR!R$22","v":0},{"$f":"$E285+GR!S$22","v":0},{"$f":"$E285+GR!T$22","v":0},{"$f":"$E285+GR!U$22","v":0},{"$f":"$E285+GR!V$22","v":0},{"$f":"$E285+GR!W$22","v":0},{"$f":"$E285+GR!X$22","v":0},{"$f":"$E285+GR!Y$22","v":0},{"$f":"$E285+GR!Z$22","v":0},{"$f":"$E285+GR!AA$22","v":0},{"$f":"$E285+GR!AB$22","v":0},{"$f":"$E285+GR!AC$22","v":0},{"$f":"$E285+GR!AD$22","v":0},{"$f":"$E285+GR!AE$22","v":0},{"$f":"$E285+GR!AF$22","v":0},{"$f":"$E285+GR!AG$22","v":0},{"$f":"$E285+GR!AH$22","v":0},{"$f":"$E285+GR!AI$22","v":0},{"$f":"$E285+GR!AJ$22","v":0},{"$f":"$E285+GR!AK$22","v":0},{"$f":"$E285+GR!AL$22","v":0},{"$f":"$E285+GR!AM$22","v":0},{"$f":"$E285+GR!AN$22","v":0},{"$f":"$E285+GR!AO$22","v":0},{"$f":"$E285+GR!AP$22","v":0},{"$f":"$E285+GR!AQ$22","v":0},{"$f":"$E285+GR!AR$22","v":0},{"$f":"$E285+GR!AS$22","v":0},{"$f":"$E285+GR!AT$22","v":0},{"$f":"$E285+GR!AU$22","v":0},{"$f":"$E285+GR!AV$22","v":0},{"$f":"$E285+GR!AW$22","v":0},{"$f":"$E285+GR!AX$22","v":0},{"$f":"$E285+GR!AY$22","v":0},{"$f":"$E285+GR!AZ$22","v":0},{"$f":"$E285+GR!BA$22","v":0},{"$f":"$E285+GR!BB$22","v":0},{"$f":"$E285+GR!BC$22","v":0},{"$f":"$E285+GR!BD$22","v":0},{"$f":"$E285+GR!BE$22","v":0},{"$f":"$E285+GR!BF$22","v":0},{"$f":"$E285+GR!BG$22","v":0},{"$f":"$E285+GR!BH$22","v":0},{"$f":"$E285+GR!BI$22","v":0},{"$f":"$E285+GR!BJ$22","v":0},{"$f":"$E285+GR!BK$22","v":0},{"$f":"$E285+GR!BL$22","v":0},{"$f":"$E285+GR!BM$22","v":0},{"$f":"$E285+GR!BN$22","v":0},{"$f":"$E285+GR!BO$22","v":0}]
[null,null,null,"OGV2",{"$f":"D7_Congest_OGV2GR","v":0},null,{"$f":"$E286+GR!I$22","v":0},{"$f":"$E286+GR!J$22","v":0},{"$f":"$E286+GR!K$22","v":0},{"$f":"$E286+GR!L$22","v":0},{"$f":"$E286+GR!M$22","v":0},{"$f":"$E286+GR!N$22","v":0},{"$f":"$E286+GR!O$22","v":0},{"$f":"$E286+GR!P$22","v":0},{"$f":"$E286+GR!Q$22","v":0},{"$f":"$E286+GR!R$22","v":0},{"$f":"$E286+GR!S$22","v":0},{"$f":"$E286+GR!T$22","v":0},{"$f":"$E286+GR!U$22","v":0},{"$f":"$E286+GR!V$22","v":0},{"$f":"$E286+GR!W$22","v":0},{"$f":"$E286+GR!X$22","v":0},{"$f":"$E286+GR!Y$22","v":0},{"$f":"$E286+GR!Z$22","v":0},{"$f":"$E286+GR!AA$22","v":0},{"$f":"$E286+GR!AB$22","v":0},{"$f":"$E286+GR!AC$22","v":0},{"$f":"$E286+GR!AD$22","v":0},{"$f":"$E286+GR!AE$22","v":0},{"$f":"$E286+GR!AF$22","v":0},{"$f":"$E286+GR!AG$22","v":0},{"$f":"$E286+GR!AH$22","v":0},{"$f":"$E286+GR!AI$22","v":0},{"$f":"$E286+GR!AJ$22","v":0},{"$f":"$E286+GR!AK$22","v":0},{"$f":"$E286+GR!AL$22","v":0},{"$f":"$E286+GR!AM$22","v":0},{"$f":"$E286+GR!AN$22","v":0},{"$f":"$E286+GR!AO$22","v":0},{"$f":"$E286+GR!AP$22","v":0},{"$f":"$E286+GR!AQ$22","v":0},{"$f":"$E286+GR!AR$22","v":0},{"$f":"$E286+GR!AS$22","v":0},{"$f":"$E286+GR!AT$22","v":0},{"$f":"$E286+GR!AU$22","v":0},{"$f":"$E286+GR!AV$22","v":0},{"$f":"$E286+GR!AW$22","v":0},{"$f":"$E286+GR!AX$22","v":0},{"$f":"$E286+GR!AY$22","v":0},{"$f":"$E286+GR!AZ$22","v":0},{"$f":"$E286+GR!BA$22","v":0},{"$f":"$E286+GR!BB$22","v":0},{"$f":"$E286+GR!BC$22","v":0},{"$f":"$E286+GR!BD$22","v":0},{"$f":"$E286+GR!BE$22","v":0},{"$f":"$E286+GR!BF$22","v":0},{"$f":"$E286+GR!BG$22","v":0},{"$f":"$E286+GR!BH$22","v":0},{"$f":"$E286+GR!BI$22","v":0},{"$f":"$E286+GR!BJ$22","v":0},{"$f":"$E286+GR!BK$22","v":0},{"$f":"$E286+GR!BL$22","v":0},{"$f":"$E286+GR!BM$22","v":0},{"$f":"$E286+GR!BN$22","v":0},{"$f":"$E286+GR!BO$22","v":0}]
[null,null,null,"PSV",{"$f":"D7_Congest_PSVGR","v":0},null,{"$f":"$E287+GR!I$22","v":0},{"$f":"$E287+GR!J$22","v":0},{"$f":"$E287+GR!K$22","v":0},{"$f":"$E287+GR!L$22","v":0},{"$f":"$E287+GR!M$22","v":0},{"$f":"$E287+GR!N$22","v":0},{"$f":"$E287+GR!O$22","v":0},{"$f":"$E287+GR!P$22","v":0},{"$f":"$E287+GR!Q$22","v":0},{"$f":"$E287+GR!R$22","v":0},{"$f":"$E287+GR!S$22","v":0},{"$f":"$E287+GR!T$22","v":0},{"$f":"$E287+GR!U$22","v":0},{"$f":"$E287+GR!V$22","v":0},{"$f":"$E287+GR!W$22","v":0},{"$f":"$E287+GR!X$22","v":0},{"$f":"$E287+GR!Y$22","v":0},{"$f":"$E287+GR!Z$22","v":0},{"$f":"$E287+GR!AA$22","v":0},{"$f":"$E287+GR!AB$22","v":0},{"$f":"$E287+GR!AC$22","v":0},{"$f":"$E287+GR!AD$22","v":0},{"$f":"$E287+GR!AE$22","v":0},{"$f":"$E287+GR!AF$22","v":0},{"$f":"$E287+GR!AG$22","v":0},{"$f":"$E287+GR!AH$22","v":0},{"$f":"$E287+GR!AI$22","v":0},{"$f":"$E287+GR!AJ$22","v":0},{"$f":"$E287+GR!AK$22","v":0},{"$f":"$E287+GR!AL$22","v":0},{"$f":"$E287+GR!AM$22","v":0},{"$f":"$E287+GR!AN$22","v":0},{"$f":"$E287+GR!AO$22","v":0},{"$f":"$E287+GR!AP$22","v":0},{"$f":"$E287+GR!AQ$22","v":0},{"$f":"$E287+GR!AR$22","v":0},{"$f":"$E287+GR!AS$22","v":0},{"$f":"$E287+GR!AT$22","v":0},{"$f":"$E287+GR!AU$22","v":0},{"$f":"$E287+GR!AV$22","v":0},{"$f":"$E287+GR!AW$22","v":0},{"$f":"$E287+GR!AX$22","v":0},{"$f":"$E287+GR!AY$22","v":0},{"$f":"$E287+GR!AZ$22","v":0},{"$f":"$E287+GR!BA$22","v":0},{"$f":"$E287+GR!BB$22","v":0},{"$f":"$E287+GR!BC$22","v":0},{"$f":"$E287+GR!BD$22","v":0},{"$f":"$E287+GR!BE$22","v":0},{"$f":"$E287+GR!BF$22","v":0},{"$f":"$E287+GR!BG$22","v":0},{"$f":"$E287+GR!BH$22","v":0},{"$f":"$E287+GR!BI$22","v":0},{"$f":"$E287+GR!BJ$22","v":0},{"$f":"$E287+GR!BK$22","v":0},{"$f":"$E287+GR!BL$22","v":0},{"$f":"$E287+GR!BM$22","v":0},{"$f":"$E287+GR!BN$22","v":0},{"$f":"$E287+GR!BO$22","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D7_Congest_CarCount","v":0},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":0},{"$f":"IFERROR(F289*(1+G283),0)","v":0},{"$f":"IFERROR(G289*(1+H283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D7_Congest_LGVCount","v":0},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":0},{"$f":"IFERROR(F290*(1+G284),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D7_Congest_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D7_Congest_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D7_Congest_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS293*(1+AT287),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D7_Tolls_CarGR","v":0},null,{"$f":"$E311+GR!I$22","v":0},{"$f":"$E311+GR!J$22","v":0},{"$f":"$E311+GR!K$22","v":0},{"$f":"$E311+GR!L$22","v":0},{"$f":"$E311+GR!M$22","v":0},{"$f":"$E311+GR!N$22","v":0},{"$f":"$E311+GR!O$22","v":0},{"$f":"$E311+GR!P$22","v":0},{"$f":"$E311+GR!Q$22","v":0},{"$f":"$E311+GR!R$22","v":0},{"$f":"$E311+GR!S$22","v":0},{"$f":"$E311+GR!T$22","v":0},{"$f":"$E311+GR!U$22","v":0},{"$f":"$E311+GR!V$22","v":0},{"$f":"$E311+GR!W$22","v":0},{"$f":"$E311+GR!X$22","v":0},{"$f":"$E311+GR!Y$22","v":0},{"$f":"$E311+GR!Z$22","v":0},{"$f":"$E311+GR!AA$22","v":0},{"$f":"$E311+GR!AB$22","v":0},{"$f":"$E311+GR!AC$22","v":0},{"$f":"$E311+GR!AD$22","v":0},{"$f":"$E311+GR!AE$22","v":0},{"$f":"$E311+GR!AF$22","v":0},{"$f":"$E311+GR!AG$22","v":0},{"$f":"$E311+GR!AH$22","v":0},{"$f":"$E311+GR!AI$22","v":0},{"$f":"$E311+GR!AJ$22","v":0},{"$f":"$E311+GR!AK$22","v":0},{"$f":"$E311+GR!AL$22","v":0},{"$f":"$E311+GR!AM$22","v":0},{"$f":"$E311+GR!AN$22","v":0},{"$f":"$E311+GR!AO$22","v":0},{"$f":"$E311+GR!AP$22","v":0},{"$f":"$E311+GR!AQ$22","v":0},{"$f":"$E311+GR!AR$22","v":0},{"$f":"$E311+GR!AS$22","v":0},{"$f":"$E311+GR!AT$22","v":0},{"$f":"$E311+GR!AU$22","v":0},{"$f":"$E311+GR!AV$22","v":0},{"$f":"$E311+GR!AW$22","v":0},{"$f":"$E311+GR!AX$22","v":0},{"$f":"$E311+GR!AY$22","v":0},{"$f":"$E311+GR!AZ$22","v":0},{"$f":"$E311+GR!BA$22","v":0},{"$f":"$E311+GR!BB$22","v":0},{"$f":"$E311+GR!BC$22","v":0},{"$f":"$E311+GR!BD$22","v":0},{"$f":"$E311+GR!BE$22","v":0},{"$f":"$E311+GR!BF$22","v":0},{"$f":"$E311+GR!BG$22","v":0},{"$f":"$E311+GR!BH$22","v":0},{"$f":"$E311+GR!BI$22","v":0},{"$f":"$E311+GR!BJ$22","v":0},{"$f":"$E311+GR!BK$22","v":0},{"$f":"$E311+GR!BL$22","v":0},{"$f":"$E311+GR!BM$22","v":0},{"$f":"$E311+GR!BN$22","v":0},{"$f":"$E311+GR!BO$22","v":0}]
[null,null,null,"LGV",{"$f":"D7_Tolls_LGVGR","v":0},null,{"$f":"$E312+GR!I$22","v":0},{"$f":"$E312+GR!J$22","v":0},{"$f":"$E312+GR!K$22","v":0},{"$f":"$E312+GR!L$22","v":0},{"$f":"$E312+GR!M$22","v":0},{"$f":"$E312+GR!N$22","v":0},{"$f":"$E312+GR!O$22","v":0},{"$f":"$E312+GR!P$22","v":0},{"$f":"$E312+GR!Q$22","v":0},{"$f":"$E312+GR!R$22","v":0},{"$f":"$E312+GR!S$22","v":0},{"$f":"$E312+GR!T$22","v":0},{"$f":"$E312+GR!U$22","v":0},{"$f":"$E312+GR!V$22","v":0},{"$f":"$E312+GR!W$22","v":0},{"$f":"$E312+GR!X$22","v":0},{"$f":"$E312+GR!Y$22","v":0},{"$f":"$E312+GR!Z$22","v":0},{"$f":"$E312+GR!AA$22","v":0},{"$f":"$E312+GR!AB$22","v":0},{"$f":"$E312+GR!AC$22","v":0},{"$f":"$E312+GR!AD$22","v":0},{"$f":"$E312+GR!AE$22","v":0},{"$f":"$E312+GR!AF$22","v":0},{"$f":"$E312+GR!AG$22","v":0},{"$f":"$E312+GR!AH$22","v":0},{"$f":"$E312+GR!AI$22","v":0},{"$f":"$E312+GR!AJ$22","v":0},{"$f":"$E312+GR!AK$22","v":0},{"$f":"$E312+GR!AL$22","v":0},{"$f":"$E312+GR!AM$22","v":0},{"$f":"$E312+GR!AN$22","v":0},{"$f":"$E312+GR!AO$22","v":0},{"$f":"$E312+GR!AP$22","v":0},{"$f":"$E312+GR!AQ$22","v":0},{"$f":"$E312+GR!AR$22","v":0},{"$f":"$E312+GR!AS$22","v":0},{"$f":"$E312+GR!AT$22","v":0},{"$f":"$E312+GR!AU$22","v":0},{"$f":"$E312+GR!AV$22","v":0},{"$f":"$E312+GR!AW$22","v":0},{"$f":"$E312+GR!AX$22","v":0},{"$f":"$E312+GR!AY$22","v":0},{"$f":"$E312+GR!AZ$22","v":0},{"$f":"$E312+GR!BA$22","v":0},{"$f":"$E312+GR!BB$22","v":0},{"$f":"$E312+GR!BC$22","v":0},{"$f":"$E312+GR!BD$22","v":0},{"$f":"$E312+GR!BE$22","v":0},{"$f":"$E312+GR!BF$22","v":0},{"$f":"$E312+GR!BG$22","v":0},{"$f":"$E312+GR!BH$22","v":0},{"$f":"$E312+GR!BI$22","v":0},{"$f":"$E312+GR!BJ$22","v":0},{"$f":"$E312+GR!BK$22","v":0},{"$f":"$E312+GR!BL$22","v":0},{"$f":"$E312+GR!BM$22","v":0},{"$f":"$E312+GR!BN$22","v":0},{"$f":"$E312+GR!BO$22","v":0}]
[null,null,null,"OGV1",{"$f":"D7_Tolls_OGV1GR","v":0},null,{"$f":"$E313+GR!I$22","v":0},{"$f":"$E313+GR!J$22","v":0},{"$f":"$E313+GR!K$22","v":0},{"$f":"$E313+GR!L$22","v":0},{"$f":"$E313+GR!M$22","v":0},{"$f":"$E313+GR!N$22","v":0},{"$f":"$E313+GR!O$22","v":0},{"$f":"$E313+GR!P$22","v":0},{"$f":"$E313+GR!Q$22","v":0},{"$f":"$E313+GR!R$22","v":0},{"$f":"$E313+GR!S$22","v":0},{"$f":"$E313+GR!T$22","v":0},{"$f":"$E313+GR!U$22","v":0},{"$f":"$E313+GR!V$22","v":0},{"$f":"$E313+GR!W$22","v":0},{"$f":"$E313+GR!X$22","v":0},{"$f":"$E313+GR!Y$22","v":0},{"$f":"$E313+GR!Z$22","v":0},{"$f":"$E313+GR!AA$22","v":0},{"$f":"$E313+GR!AB$22","v":0},{"$f":"$E313+GR!AC$22","v":0},{"$f":"$E313+GR!AD$22","v":0},{"$f":"$E313+GR!AE$22","v":0},{"$f":"$E313+GR!AF$22","v":0},{"$f":"$E313+GR!AG$22","v":0},{"$f":"$E313+GR!AH$22","v":0},{"$f":"$E313+GR!AI$22","v":0},{"$f":"$E313+GR!AJ$22","v":0},{"$f":"$E313+GR!AK$22","v":0},{"$f":"$E313+GR!AL$22","v":0},{"$f":"$E313+GR!AM$22","v":0},{"$f":"$E313+GR!AN$22","v":0},{"$f":"$E313+GR!AO$22","v":0},{"$f":"$E313+GR!AP$22","v":0},{"$f":"$E313+GR!AQ$22","v":0},{"$f":"$E313+GR!AR$22","v":0},{"$f":"$E313+GR!AS$22","v":0},{"$f":"$E313+GR!AT$22","v":0},{"$f":"$E313+GR!AU$22","v":0},{"$f":"$E313+GR!AV$22","v":0},{"$f":"$E313+GR!AW$22","v":0},{"$f":"$E313+GR!AX$22","v":0},{"$f":"$E313+GR!AY$22","v":0},{"$f":"$E313+GR!AZ$22","v":0},{"$f":"$E313+GR!BA$22","v":0},{"$f":"$E313+GR!BB$22","v":0},{"$f":"$E313+GR!BC$22","v":0},{"$f":"$E313+GR!BD$22","v":0},{"$f":"$E313+GR!BE$22","v":0},{"$f":"$E313+GR!BF$22","v":0},{"$f":"$E313+GR!BG$22","v":0},{"$f":"$E313+GR!BH$22","v":0},{"$f":"$E313+GR!BI$22","v":0},{"$f":"$E313+GR!BJ$22","v":0},{"$f":"$E313+GR!BK$22","v":0},{"$f":"$E313+GR!BL$22","v":0},{"$f":"$E313+GR!BM$22","v":0},{"$f":"$E313+GR!BN$22","v":0},{"$f":"$E313+GR!BO$22","v":0}]
[null,null,null,"OGV2",{"$f":"D7_Tolls_OGV2GR","v":0},null,{"$f":"$E314+GR!I$22","v":0},{"$f":"$E314+GR!J$22","v":0},{"$f":"$E314+GR!K$22","v":0},{"$f":"$E314+GR!L$22","v":0},{"$f":"$E314+GR!M$22","v":0},{"$f":"$E314+GR!N$22","v":0},{"$f":"$E314+GR!O$22","v":0},{"$f":"$E314+GR!P$22","v":0},{"$f":"$E314+GR!Q$22","v":0},{"$f":"$E314+GR!R$22","v":0},{"$f":"$E314+GR!S$22","v":0},{"$f":"$E314+GR!T$22","v":0},{"$f":"$E314+GR!U$22","v":0},{"$f":"$E314+GR!V$22","v":0},{"$f":"$E314+GR!W$22","v":0},{"$f":"$E314+GR!X$22","v":0},{"$f":"$E314+GR!Y$22","v":0},{"$f":"$E314+GR!Z$22","v":0},{"$f":"$E314+GR!AA$22","v":0},{"$f":"$E314+GR!AB$22","v":0},{"$f":"$E314+GR!AC$22","v":0},{"$f":"$E314+GR!AD$22","v":0},{"$f":"$E314+GR!AE$22","v":0},{"$f":"$E314+GR!AF$22","v":0},{"$f":"$E314+GR!AG$22","v":0},{"$f":"$E314+GR!AH$22","v":0},{"$f":"$E314+GR!AI$22","v":0},{"$f":"$E314+GR!AJ$22","v":0},{"$f":"$E314+GR!AK$22","v":0},{"$f":"$E314+GR!AL$22","v":0},{"$f":"$E314+GR!AM$22","v":0},{"$f":"$E314+GR!AN$22","v":0},{"$f":"$E314+GR!AO$22","v":0},{"$f":"$E314+GR!AP$22","v":0},{"$f":"$E314+GR!AQ$22","v":0},{"$f":"$E314+GR!AR$22","v":0},{"$f":"$E314+GR!AS$22","v":0},{"$f":"$E314+GR!AT$22","v":0},{"$f":"$E314+GR!AU$22","v":0},{"$f":"$E314+GR!AV$22","v":0},{"$f":"$E314+GR!AW$22","v":0},{"$f":"$E314+GR!AX$22","v":0},{"$f":"$E314+GR!AY$22","v":0},{"$f":"$E314+GR!AZ$22","v":0},{"$f":"$E314+GR!BA$22","v":0},{"$f":"$E314+GR!BB$22","v":0},{"$f":"$E314+GR!BC$22","v":0},{"$f":"$E314+GR!BD$22","v":0},{"$f":"$E314+GR!BE$22","v":0},{"$f":"$E314+GR!BF$22","v":0},{"$f":"$E314+GR!BG$22","v":0},{"$f":"$E314+GR!BH$22","v":0},{"$f":"$E314+GR!BI$22","v":0},{"$f":"$E314+GR!BJ$22","v":0},{"$f":"$E314+GR!BK$22","v":0},{"$f":"$E314+GR!BL$22","v":0},{"$f":"$E314+GR!BM$22","v":0},{"$f":"$E314+GR!BN$22","v":0},{"$f":"$E314+GR!BO$22","v":0}]
[null,null,null,"PSV",{"$f":"D7_Tolls_PSVGR","v":0},null,{"$f":"$E315+GR!I$22","v":0},{"$f":"$E315+GR!J$22","v":0},{"$f":"$E315+GR!K$22","v":0},{"$f":"$E315+GR!L$22","v":0},{"$f":"$E315+GR!M$22","v":0},{"$f":"$E315+GR!N$22","v":0},{"$f":"$E315+GR!O$22","v":0},{"$f":"$E315+GR!P$22","v":0},{"$f":"$E315+GR!Q$22","v":0},{"$f":"$E315+GR!R$22","v":0},{"$f":"$E315+GR!S$22","v":0},{"$f":"$E315+GR!T$22","v":0},{"$f":"$E315+GR!U$22","v":0},{"$f":"$E315+GR!V$22","v":0},{"$f":"$E315+GR!W$22","v":0},{"$f":"$E315+GR!X$22","v":0},{"$f":"$E315+GR!Y$22","v":0},{"$f":"$E315+GR!Z$22","v":0},{"$f":"$E315+GR!AA$22","v":0},{"$f":"$E315+GR!AB$22","v":0},{"$f":"$E315+GR!AC$22","v":0},{"$f":"$E315+GR!AD$22","v":0},{"$f":"$E315+GR!AE$22","v":0},{"$f":"$E315+GR!AF$22","v":0},{"$f":"$E315+GR!AG$22","v":0},{"$f":"$E315+GR!AH$22","v":0},{"$f":"$E315+GR!AI$22","v":0},{"$f":"$E315+GR!AJ$22","v":0},{"$f":"$E315+GR!AK$22","v":0},{"$f":"$E315+GR!AL$22","v":0},{"$f":"$E315+GR!AM$22","v":0},{"$f":"$E315+GR!AN$22","v":0},{"$f":"$E315+GR!AO$22","v":0},{"$f":"$E315+GR!AP$22","v":0},{"$f":"$E315+GR!AQ$22","v":0},{"$f":"$E315+GR!AR$22","v":0},{"$f":"$E315+GR!AS$22","v":0},{"$f":"$E315+GR!AT$22","v":0},{"$f":"$E315+GR!AU$22","v":0},{"$f":"$E315+GR!AV$22","v":0},{"$f":"$E315+GR!AW$22","v":0},{"$f":"$E315+GR!AX$22","v":0},{"$f":"$E315+GR!AY$22","v":0},{"$f":"$E315+GR!AZ$22","v":0},{"$f":"$E315+GR!BA$22","v":0},{"$f":"$E315+GR!BB$22","v":0},{"$f":"$E315+GR!BC$22","v":0},{"$f":"$E315+GR!BD$22","v":0},{"$f":"$E315+GR!BE$22","v":0},{"$f":"$E315+GR!BF$22","v":0},{"$f":"$E315+GR!BG$22","v":0},{"$f":"$E315+GR!BH$22","v":0},{"$f":"$E315+GR!BI$22","v":0},{"$f":"$E315+GR!BJ$22","v":0},{"$f":"$E315+GR!BK$22","v":0},{"$f":"$E315+GR!BL$22","v":0},{"$f":"$E315+GR!BM$22","v":0},{"$f":"$E315+GR!BN$22","v":0},{"$f":"$E315+GR!BO$22","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D7_Tolls_CarCount","v":0},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":0},{"$f":"IFERROR(F317*(1+G311),0)","v":0},{"$f":"IFERROR(G317*(1+H311),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D7_Tolls_LGVCount","v":0},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":0},{"$f":"IFERROR(F318*(1+G312),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D7_Tolls_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D7_Tolls_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D7_Tolls_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS321*(1+AT315),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D7_Tolls_CarCharge","v":0},{"$f":"IFERROR(E323*(1+D7_Tolls_CarChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F323*(1+D7_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL323*(1+D7_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D7_Tolls_LGVCharge","v":0},{"$f":"IFERROR(E324*(1+D7_Tolls_LGVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F324*(1+D7_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL324*(1+D7_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D7_Tolls_OGV1Charge","v":0},{"$f":"IFERROR(E325*(1+D7_Tolls_OGV1ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F325*(1+D7_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL325*(1+D7_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D7_Tolls_OGV2Charge","v":0},{"$f":"IFERROR(E326*(1+D7_Tolls_OGV2ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F326*(1+D7_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL326*(1+D7_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D7_Tolls_PSVCharge","v":0},{"$f":"IFERROR(E327*(1+D7_Tolls_PSVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F327*(1+D7_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL327*(1+D7_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D8 Traffic","index":20,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[316,1,320,2],[322,1,326,2],[280,0,280,2],[282,1,286,2],[288,1,292,2],[294,1,298,2],[300,1,300,2],[269,1,273,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[224,1,228,2],[254,1,258,2],[263,1,267,2],[137,1,141,2],[149,1,153,2],[155,1,159,2],[10,1,14,2],[132,1,132,3],[133,1,133,3],[143,1,147,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[113,1,117,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[0,2,0,3],[4,1,8,2],[16,1,20,2],[22,1,26,2],[71,1,75,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[52,1,56,2],[58,1,62,2],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[185,1,189,2],[191,1,195,2],[230,1,234,2],[236,1,240,2],[242,1,246,2],[248,1,252,2],[197,1,201,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":0},{"$f":"SUM(G5:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN"]
[null,null,null,"No. of serious accidents TRN"]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":0},{"$f":"SUM(G72:G118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ k)",null,{"$f":"F121*SupTraffA!F69/1000","v":0},{"$f":"G121*SupTraffA!G69/1000","v":0},{"$f":"H121*SupTraffA!H69/1000","v":0},{"$f":"I121*SupTraffA!I69/1000","v":0},{"$f":"J121*SupTraffA!J69/1000","v":0},{"$f":"K121*SupTraffA!K69/1000","v":0},{"$f":"L121*SupTraffA!L69/1000","v":0},{"$f":"M121*SupTraffA!M69/1000","v":0},{"$f":"N121*SupTraffA!N69/1000","v":0},{"$f":"O121*SupTraffA!O69/1000","v":0},{"$f":"P121*SupTraffA!P69/1000","v":0},{"$f":"Q121*SupTraffA!Q69/1000","v":0},{"$f":"R121*SupTraffA!R69/1000","v":0},{"$f":"S121*SupTraffA!S69/1000","v":0},{"$f":"T121*SupTraffA!T69/1000","v":0},{"$f":"U121*SupTraffA!U69/1000","v":0},{"$f":"V121*SupTraffA!V69/1000","v":0},{"$f":"W121*SupTraffA!W69/1000","v":0},{"$f":"X121*SupTraffA!X69/1000","v":0},{"$f":"Y121*SupTraffA!Y69/1000","v":0},{"$f":"Z121*SupTraffA!Z69/1000","v":0},{"$f":"AA121*SupTraffA!AA69/1000","v":0},{"$f":"AB121*SupTraffA!AB69/1000","v":0},{"$f":"AC121*SupTraffA!AC69/1000","v":0},{"$f":"AD121*SupTraffA!AD69/1000","v":0},{"$f":"AE121*SupTraffA!AE69/1000","v":0},{"$f":"AF121*SupTraffA!AF69/1000","v":0},{"$f":"AG121*SupTraffA!AG69/1000","v":0},{"$f":"AH121*SupTraffA!AH69/1000","v":0},{"$f":"AI121*SupTraffA!AI69/1000","v":0},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ k)",null,{"$f":"F121*SupTraffA!F70/1000","v":0},{"$f":"G121*SupTraffA!G70/1000","v":0},{"$f":"H121*SupTraffA!H70/1000","v":0},{"$f":"I121*SupTraffA!I70/1000","v":0},{"$f":"J121*SupTraffA!J70/1000","v":0},{"$f":"K121*SupTraffA!K70/1000","v":0},{"$f":"L121*SupTraffA!L70/1000","v":0},{"$f":"M121*SupTraffA!M70/1000","v":0},{"$f":"N121*SupTraffA!N70/1000","v":0},{"$f":"O121*SupTraffA!O70/1000","v":0},{"$f":"P121*SupTraffA!P70/1000","v":0},{"$f":"Q121*SupTraffA!Q70/1000","v":0},{"$f":"R121*SupTraffA!R70/1000","v":0},{"$f":"S121*SupTraffA!S70/1000","v":0},{"$f":"T121*SupTraffA!T70/1000","v":0},{"$f":"U121*SupTraffA!U70/1000","v":0},{"$f":"V121*SupTraffA!V70/1000","v":0},{"$f":"W121*SupTraffA!W70/1000","v":0},{"$f":"X121*SupTraffA!X70/1000","v":0},{"$f":"Y121*SupTraffA!Y70/1000","v":0},{"$f":"Z121*SupTraffA!Z70/1000","v":0},{"$f":"AA121*SupTraffA!AA70/1000","v":0},{"$f":"AB121*SupTraffA!AB70/1000","v":0},{"$f":"AC121*SupTraffA!AC70/1000","v":0},{"$f":"AD121*SupTraffA!AD70/1000","v":0},{"$f":"AE121*SupTraffA!AE70/1000","v":0},{"$f":"AF121*SupTraffA!AF70/1000","v":0},{"$f":"AG121*SupTraffA!AG70/1000","v":0},{"$f":"AH121*SupTraffA!AH70/1000","v":0},{"$f":"AI121*SupTraffA!AI70/1000","v":0},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ k)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ k)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL72:AL76,AL84:AL88)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL78:AL82,AL90:AL94)/AL65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":0},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0},{"$f":"G96/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":0},{"$f":"G102/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":0},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z259-Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":0},{"$f":"G264*SupTraffA!G75","v":0},{"$f":"H264*SupTraffA!H75","v":0},{"$f":"I264*SupTraffA!I75","v":0},{"$f":"J264*SupTraffA!J75","v":0},{"$f":"K264*SupTraffA!K75","v":0},{"$f":"L264*SupTraffA!L75","v":0},{"$f":"M264*SupTraffA!M75","v":0},{"$f":"N264*SupTraffA!N75","v":0},{"$f":"O264*SupTraffA!O75","v":0},{"$f":"P264*SupTraffA!P75","v":0},{"$f":"Q264*SupTraffA!Q75","v":0},{"$f":"R264*SupTraffA!R75","v":0},{"$f":"S264*SupTraffA!S75","v":0},{"$f":"T264*SupTraffA!T75","v":0},{"$f":"U264*SupTraffA!U75","v":0},{"$f":"V264*SupTraffA!V75","v":0},{"$f":"W264*SupTraffA!W75","v":0},{"$f":"X264*SupTraffA!X75","v":0},{"$f":"Y264*SupTraffA!Y75","v":0},{"$f":"Z264*SupTraffA!Z75","v":0},{"$f":"AA264*SupTraffA!AA75","v":0},{"$f":"AB264*SupTraffA!AB75","v":0},{"$f":"AC264*SupTraffA!AC75","v":0},{"$f":"AD264*SupTraffA!AD75","v":0},{"$f":"AE264*SupTraffA!AE75","v":0},{"$f":"AF264*SupTraffA!AF75","v":0},{"$f":"AG264*SupTraffA!AG75","v":0},{"$f":"AH264*SupTraffA!AH75","v":0},{"$f":"AI264*SupTraffA!AI75","v":0},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":0},{"$f":"G265*SupTraffA!G76","v":0},{"$f":"H265*SupTraffA!H76","v":0},{"$f":"I265*SupTraffA!I76","v":0},{"$f":"J265*SupTraffA!J76","v":0},{"$f":"K265*SupTraffA!K76","v":0},{"$f":"L265*SupTraffA!L76","v":0},{"$f":"M265*SupTraffA!M76","v":0},{"$f":"N265*SupTraffA!N76","v":0},{"$f":"O265*SupTraffA!O76","v":0},{"$f":"P265*SupTraffA!P76","v":0},{"$f":"Q265*SupTraffA!Q76","v":0},{"$f":"R265*SupTraffA!R76","v":0},{"$f":"S265*SupTraffA!S76","v":0},{"$f":"T265*SupTraffA!T76","v":0},{"$f":"U265*SupTraffA!U76","v":0},{"$f":"V265*SupTraffA!V76","v":0},{"$f":"W265*SupTraffA!W76","v":0},{"$f":"X265*SupTraffA!X76","v":0},{"$f":"Y265*SupTraffA!Y76","v":0},{"$f":"Z265*SupTraffA!Z76","v":0},{"$f":"AA265*SupTraffA!AA76","v":0},{"$f":"AB265*SupTraffA!AB76","v":0},{"$f":"AC265*SupTraffA!AC76","v":0},{"$f":"AD265*SupTraffA!AD76","v":0},{"$f":"AE265*SupTraffA!AE76","v":0},{"$f":"AF265*SupTraffA!AF76","v":0},{"$f":"AG265*SupTraffA!AG76","v":0},{"$f":"AH265*SupTraffA!AH76","v":0},{"$f":"AI265*SupTraffA!AI76","v":0},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":0},{"$f":"G266*SupTraffA!G77","v":0},{"$f":"H266*SupTraffA!H77","v":0},{"$f":"I266*SupTraffA!I77","v":0},{"$f":"J266*SupTraffA!J77","v":0},{"$f":"K266*SupTraffA!K77","v":0},{"$f":"L266*SupTraffA!L77","v":0},{"$f":"M266*SupTraffA!M77","v":0},{"$f":"N266*SupTraffA!N77","v":0},{"$f":"O266*SupTraffA!O77","v":0},{"$f":"P266*SupTraffA!P77","v":0},{"$f":"Q266*SupTraffA!Q77","v":0},{"$f":"R266*SupTraffA!R77","v":0},{"$f":"S266*SupTraffA!S77","v":0},{"$f":"T266*SupTraffA!T77","v":0},{"$f":"U266*SupTraffA!U77","v":0},{"$f":"V266*SupTraffA!V77","v":0},{"$f":"W266*SupTraffA!W77","v":0},{"$f":"X266*SupTraffA!X77","v":0},{"$f":"Y266*SupTraffA!Y77","v":0},{"$f":"Z266*SupTraffA!Z77","v":0},{"$f":"AA266*SupTraffA!AA77","v":0},{"$f":"AB266*SupTraffA!AB77","v":0},{"$f":"AC266*SupTraffA!AC77","v":0},{"$f":"AD266*SupTraffA!AD77","v":0},{"$f":"AE266*SupTraffA!AE77","v":0},{"$f":"AF266*SupTraffA!AF77","v":0},{"$f":"AG266*SupTraffA!AG77","v":0},{"$f":"AH266*SupTraffA!AH77","v":0},{"$f":"AI266*SupTraffA!AI77","v":0},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":0},{"$f":"G267*SupTraffA!G78","v":0},{"$f":"H267*SupTraffA!H78","v":0},{"$f":"I267*SupTraffA!I78","v":0},{"$f":"J267*SupTraffA!J78","v":0},{"$f":"K267*SupTraffA!K78","v":0},{"$f":"L267*SupTraffA!L78","v":0},{"$f":"M267*SupTraffA!M78","v":0},{"$f":"N267*SupTraffA!N78","v":0},{"$f":"O267*SupTraffA!O78","v":0},{"$f":"P267*SupTraffA!P78","v":0},{"$f":"Q267*SupTraffA!Q78","v":0},{"$f":"R267*SupTraffA!R78","v":0},{"$f":"S267*SupTraffA!S78","v":0},{"$f":"T267*SupTraffA!T78","v":0},{"$f":"U267*SupTraffA!U78","v":0},{"$f":"V267*SupTraffA!V78","v":0},{"$f":"W267*SupTraffA!W78","v":0},{"$f":"X267*SupTraffA!X78","v":0},{"$f":"Y267*SupTraffA!Y78","v":0},{"$f":"Z267*SupTraffA!Z78","v":0},{"$f":"AA267*SupTraffA!AA78","v":0},{"$f":"AB267*SupTraffA!AB78","v":0},{"$f":"AC267*SupTraffA!AC78","v":0},{"$f":"AD267*SupTraffA!AD78","v":0},{"$f":"AE267*SupTraffA!AE78","v":0},{"$f":"AF267*SupTraffA!AF78","v":0},{"$f":"AG267*SupTraffA!AG78","v":0},{"$f":"AH267*SupTraffA!AH78","v":0},{"$f":"AI267*SupTraffA!AI78","v":0},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":0},{"$f":"G268*SupTraffA!G79","v":0},{"$f":"H268*SupTraffA!H79","v":0},{"$f":"I268*SupTraffA!I79","v":0},{"$f":"J268*SupTraffA!J79","v":0},{"$f":"K268*SupTraffA!K79","v":0},{"$f":"L268*SupTraffA!L79","v":0},{"$f":"M268*SupTraffA!M79","v":0},{"$f":"N268*SupTraffA!N79","v":0},{"$f":"O268*SupTraffA!O79","v":0},{"$f":"P268*SupTraffA!P79","v":0},{"$f":"Q268*SupTraffA!Q79","v":0},{"$f":"R268*SupTraffA!R79","v":0},{"$f":"S268*SupTraffA!S79","v":0},{"$f":"T268*SupTraffA!T79","v":0},{"$f":"U268*SupTraffA!U79","v":0},{"$f":"V268*SupTraffA!V79","v":0},{"$f":"W268*SupTraffA!W79","v":0},{"$f":"X268*SupTraffA!X79","v":0},{"$f":"Y268*SupTraffA!Y79","v":0},{"$f":"Z268*SupTraffA!Z79","v":0},{"$f":"AA268*SupTraffA!AA79","v":0},{"$f":"AB268*SupTraffA!AB79","v":0},{"$f":"AC268*SupTraffA!AC79","v":0},{"$f":"AD268*SupTraffA!AD79","v":0},{"$f":"AE268*SupTraffA!AE79","v":0},{"$f":"AF268*SupTraffA!AF79","v":0},{"$f":"AG268*SupTraffA!AG79","v":0},{"$f":"AH268*SupTraffA!AH79","v":0},{"$f":"AI268*SupTraffA!AI79","v":0},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":0},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D8_Congest_CarGR","v":0},null,{"$f":"$E283+GR!I$23","v":0},{"$f":"$E283+GR!J$23","v":0},{"$f":"$E283+GR!K$23","v":0},{"$f":"$E283+GR!L$23","v":0},{"$f":"$E283+GR!M$23","v":0},{"$f":"$E283+GR!N$23","v":0},{"$f":"$E283+GR!O$23","v":0},{"$f":"$E283+GR!P$23","v":0},{"$f":"$E283+GR!Q$23","v":0},{"$f":"$E283+GR!R$23","v":0},{"$f":"$E283+GR!S$23","v":0},{"$f":"$E283+GR!T$23","v":0},{"$f":"$E283+GR!U$23","v":0},{"$f":"$E283+GR!V$23","v":0},{"$f":"$E283+GR!W$23","v":0},{"$f":"$E283+GR!X$23","v":0},{"$f":"$E283+GR!Y$23","v":0},{"$f":"$E283+GR!Z$23","v":0},{"$f":"$E283+GR!AA$23","v":0},{"$f":"$E283+GR!AB$23","v":0},{"$f":"$E283+GR!AC$23","v":0},{"$f":"$E283+GR!AD$23","v":0},{"$f":"$E283+GR!AE$23","v":0},{"$f":"$E283+GR!AF$23","v":0},{"$f":"$E283+GR!AG$23","v":0},{"$f":"$E283+GR!AH$23","v":0},{"$f":"$E283+GR!AI$23","v":0},{"$f":"$E283+GR!AJ$23","v":0},{"$f":"$E283+GR!AK$23","v":0},{"$f":"$E283+GR!AL$23","v":0},{"$f":"$E283+GR!AM$23","v":0},{"$f":"$E283+GR!AN$23","v":0},{"$f":"$E283+GR!AO$23","v":0},{"$f":"$E283+GR!AP$23","v":0},{"$f":"$E283+GR!AQ$23","v":0},{"$f":"$E283+GR!AR$23","v":0},{"$f":"$E283+GR!AS$23","v":0},{"$f":"$E283+GR!AT$23","v":0},{"$f":"$E283+GR!AU$23","v":0},{"$f":"$E283+GR!AV$23","v":0},{"$f":"$E283+GR!AW$23","v":0},{"$f":"$E283+GR!AX$23","v":0},{"$f":"$E283+GR!AY$23","v":0},{"$f":"$E283+GR!AZ$23","v":0},{"$f":"$E283+GR!BA$23","v":0},{"$f":"$E283+GR!BB$23","v":0},{"$f":"$E283+GR!BC$23","v":0},{"$f":"$E283+GR!BD$23","v":0},{"$f":"$E283+GR!BE$23","v":0},{"$f":"$E283+GR!BF$23","v":0},{"$f":"$E283+GR!BG$23","v":0},{"$f":"$E283+GR!BH$23","v":0},{"$f":"$E283+GR!BI$23","v":0},{"$f":"$E283+GR!BJ$23","v":0},{"$f":"$E283+GR!BK$23","v":0},{"$f":"$E283+GR!BL$23","v":0},{"$f":"$E283+GR!BM$23","v":0},{"$f":"$E283+GR!BN$23","v":0},{"$f":"$E283+GR!BO$23","v":0}]
[null,null,null,"LGV",{"$f":"D8_Congest_LGVGR","v":0},null,{"$f":"$E284+GR!I$23","v":0},{"$f":"$E284+GR!J$23","v":0},{"$f":"$E284+GR!K$23","v":0},{"$f":"$E284+GR!L$23","v":0},{"$f":"$E284+GR!M$23","v":0},{"$f":"$E284+GR!N$23","v":0},{"$f":"$E284+GR!O$23","v":0},{"$f":"$E284+GR!P$23","v":0},{"$f":"$E284+GR!Q$23","v":0},{"$f":"$E284+GR!R$23","v":0},{"$f":"$E284+GR!S$23","v":0},{"$f":"$E284+GR!T$23","v":0},{"$f":"$E284+GR!U$23","v":0},{"$f":"$E284+GR!V$23","v":0},{"$f":"$E284+GR!W$23","v":0},{"$f":"$E284+GR!X$23","v":0},{"$f":"$E284+GR!Y$23","v":0},{"$f":"$E284+GR!Z$23","v":0},{"$f":"$E284+GR!AA$23","v":0},{"$f":"$E284+GR!AB$23","v":0},{"$f":"$E284+GR!AC$23","v":0},{"$f":"$E284+GR!AD$23","v":0},{"$f":"$E284+GR!AE$23","v":0},{"$f":"$E284+GR!AF$23","v":0},{"$f":"$E284+GR!AG$23","v":0},{"$f":"$E284+GR!AH$23","v":0},{"$f":"$E284+GR!AI$23","v":0},{"$f":"$E284+GR!AJ$23","v":0},{"$f":"$E284+GR!AK$23","v":0},{"$f":"$E284+GR!AL$23","v":0},{"$f":"$E284+GR!AM$23","v":0},{"$f":"$E284+GR!AN$23","v":0},{"$f":"$E284+GR!AO$23","v":0},{"$f":"$E284+GR!AP$23","v":0},{"$f":"$E284+GR!AQ$23","v":0},{"$f":"$E284+GR!AR$23","v":0},{"$f":"$E284+GR!AS$23","v":0},{"$f":"$E284+GR!AT$23","v":0},{"$f":"$E284+GR!AU$23","v":0},{"$f":"$E284+GR!AV$23","v":0},{"$f":"$E284+GR!AW$23","v":0},{"$f":"$E284+GR!AX$23","v":0},{"$f":"$E284+GR!AY$23","v":0},{"$f":"$E284+GR!AZ$23","v":0},{"$f":"$E284+GR!BA$23","v":0},{"$f":"$E284+GR!BB$23","v":0},{"$f":"$E284+GR!BC$23","v":0},{"$f":"$E284+GR!BD$23","v":0},{"$f":"$E284+GR!BE$23","v":0},{"$f":"$E284+GR!BF$23","v":0},{"$f":"$E284+GR!BG$23","v":0},{"$f":"$E284+GR!BH$23","v":0},{"$f":"$E284+GR!BI$23","v":0},{"$f":"$E284+GR!BJ$23","v":0},{"$f":"$E284+GR!BK$23","v":0},{"$f":"$E284+GR!BL$23","v":0},{"$f":"$E284+GR!BM$23","v":0},{"$f":"$E284+GR!BN$23","v":0},{"$f":"$E284+GR!BO$23","v":0}]
[null,null,null,"OGV1",{"$f":"D8_Congest_OGV1GR","v":0},null,{"$f":"$E285+GR!I$23","v":0},{"$f":"$E285+GR!J$23","v":0},{"$f":"$E285+GR!K$23","v":0},{"$f":"$E285+GR!L$23","v":0},{"$f":"$E285+GR!M$23","v":0},{"$f":"$E285+GR!N$23","v":0},{"$f":"$E285+GR!O$23","v":0},{"$f":"$E285+GR!P$23","v":0},{"$f":"$E285+GR!Q$23","v":0},{"$f":"$E285+GR!R$23","v":0},{"$f":"$E285+GR!S$23","v":0},{"$f":"$E285+GR!T$23","v":0},{"$f":"$E285+GR!U$23","v":0},{"$f":"$E285+GR!V$23","v":0},{"$f":"$E285+GR!W$23","v":0},{"$f":"$E285+GR!X$23","v":0},{"$f":"$E285+GR!Y$23","v":0},{"$f":"$E285+GR!Z$23","v":0},{"$f":"$E285+GR!AA$23","v":0},{"$f":"$E285+GR!AB$23","v":0},{"$f":"$E285+GR!AC$23","v":0},{"$f":"$E285+GR!AD$23","v":0},{"$f":"$E285+GR!AE$23","v":0},{"$f":"$E285+GR!AF$23","v":0},{"$f":"$E285+GR!AG$23","v":0},{"$f":"$E285+GR!AH$23","v":0},{"$f":"$E285+GR!AI$23","v":0},{"$f":"$E285+GR!AJ$23","v":0},{"$f":"$E285+GR!AK$23","v":0},{"$f":"$E285+GR!AL$23","v":0},{"$f":"$E285+GR!AM$23","v":0},{"$f":"$E285+GR!AN$23","v":0},{"$f":"$E285+GR!AO$23","v":0},{"$f":"$E285+GR!AP$23","v":0},{"$f":"$E285+GR!AQ$23","v":0},{"$f":"$E285+GR!AR$23","v":0},{"$f":"$E285+GR!AS$23","v":0},{"$f":"$E285+GR!AT$23","v":0},{"$f":"$E285+GR!AU$23","v":0},{"$f":"$E285+GR!AV$23","v":0},{"$f":"$E285+GR!AW$23","v":0},{"$f":"$E285+GR!AX$23","v":0},{"$f":"$E285+GR!AY$23","v":0},{"$f":"$E285+GR!AZ$23","v":0},{"$f":"$E285+GR!BA$23","v":0},{"$f":"$E285+GR!BB$23","v":0},{"$f":"$E285+GR!BC$23","v":0},{"$f":"$E285+GR!BD$23","v":0},{"$f":"$E285+GR!BE$23","v":0},{"$f":"$E285+GR!BF$23","v":0},{"$f":"$E285+GR!BG$23","v":0},{"$f":"$E285+GR!BH$23","v":0},{"$f":"$E285+GR!BI$23","v":0},{"$f":"$E285+GR!BJ$23","v":0},{"$f":"$E285+GR!BK$23","v":0},{"$f":"$E285+GR!BL$23","v":0},{"$f":"$E285+GR!BM$23","v":0},{"$f":"$E285+GR!BN$23","v":0},{"$f":"$E285+GR!BO$23","v":0}]
[null,null,null,"OGV2",{"$f":"D8_Congest_OGV2GR","v":0},null,{"$f":"$E286+GR!I$23","v":0},{"$f":"$E286+GR!J$23","v":0},{"$f":"$E286+GR!K$23","v":0},{"$f":"$E286+GR!L$23","v":0},{"$f":"$E286+GR!M$23","v":0},{"$f":"$E286+GR!N$23","v":0},{"$f":"$E286+GR!O$23","v":0},{"$f":"$E286+GR!P$23","v":0},{"$f":"$E286+GR!Q$23","v":0},{"$f":"$E286+GR!R$23","v":0},{"$f":"$E286+GR!S$23","v":0},{"$f":"$E286+GR!T$23","v":0},{"$f":"$E286+GR!U$23","v":0},{"$f":"$E286+GR!V$23","v":0},{"$f":"$E286+GR!W$23","v":0},{"$f":"$E286+GR!X$23","v":0},{"$f":"$E286+GR!Y$23","v":0},{"$f":"$E286+GR!Z$23","v":0},{"$f":"$E286+GR!AA$23","v":0},{"$f":"$E286+GR!AB$23","v":0},{"$f":"$E286+GR!AC$23","v":0},{"$f":"$E286+GR!AD$23","v":0},{"$f":"$E286+GR!AE$23","v":0},{"$f":"$E286+GR!AF$23","v":0},{"$f":"$E286+GR!AG$23","v":0},{"$f":"$E286+GR!AH$23","v":0},{"$f":"$E286+GR!AI$23","v":0},{"$f":"$E286+GR!AJ$23","v":0},{"$f":"$E286+GR!AK$23","v":0},{"$f":"$E286+GR!AL$23","v":0},{"$f":"$E286+GR!AM$23","v":0},{"$f":"$E286+GR!AN$23","v":0},{"$f":"$E286+GR!AO$23","v":0},{"$f":"$E286+GR!AP$23","v":0},{"$f":"$E286+GR!AQ$23","v":0},{"$f":"$E286+GR!AR$23","v":0},{"$f":"$E286+GR!AS$23","v":0},{"$f":"$E286+GR!AT$23","v":0},{"$f":"$E286+GR!AU$23","v":0},{"$f":"$E286+GR!AV$23","v":0},{"$f":"$E286+GR!AW$23","v":0},{"$f":"$E286+GR!AX$23","v":0},{"$f":"$E286+GR!AY$23","v":0},{"$f":"$E286+GR!AZ$23","v":0},{"$f":"$E286+GR!BA$23","v":0},{"$f":"$E286+GR!BB$23","v":0},{"$f":"$E286+GR!BC$23","v":0},{"$f":"$E286+GR!BD$23","v":0},{"$f":"$E286+GR!BE$23","v":0},{"$f":"$E286+GR!BF$23","v":0},{"$f":"$E286+GR!BG$23","v":0},{"$f":"$E286+GR!BH$23","v":0},{"$f":"$E286+GR!BI$23","v":0},{"$f":"$E286+GR!BJ$23","v":0},{"$f":"$E286+GR!BK$23","v":0},{"$f":"$E286+GR!BL$23","v":0},{"$f":"$E286+GR!BM$23","v":0},{"$f":"$E286+GR!BN$23","v":0},{"$f":"$E286+GR!BO$23","v":0}]
[null,null,null,"PSV",{"$f":"D8_Congest_PSVGR","v":0},null,{"$f":"$E287+GR!I$23","v":0},{"$f":"$E287+GR!J$23","v":0},{"$f":"$E287+GR!K$23","v":0},{"$f":"$E287+GR!L$23","v":0},{"$f":"$E287+GR!M$23","v":0},{"$f":"$E287+GR!N$23","v":0},{"$f":"$E287+GR!O$23","v":0},{"$f":"$E287+GR!P$23","v":0},{"$f":"$E287+GR!Q$23","v":0},{"$f":"$E287+GR!R$23","v":0},{"$f":"$E287+GR!S$23","v":0},{"$f":"$E287+GR!T$23","v":0},{"$f":"$E287+GR!U$23","v":0},{"$f":"$E287+GR!V$23","v":0},{"$f":"$E287+GR!W$23","v":0},{"$f":"$E287+GR!X$23","v":0},{"$f":"$E287+GR!Y$23","v":0},{"$f":"$E287+GR!Z$23","v":0},{"$f":"$E287+GR!AA$23","v":0},{"$f":"$E287+GR!AB$23","v":0},{"$f":"$E287+GR!AC$23","v":0},{"$f":"$E287+GR!AD$23","v":0},{"$f":"$E287+GR!AE$23","v":0},{"$f":"$E287+GR!AF$23","v":0},{"$f":"$E287+GR!AG$23","v":0},{"$f":"$E287+GR!AH$23","v":0},{"$f":"$E287+GR!AI$23","v":0},{"$f":"$E287+GR!AJ$23","v":0},{"$f":"$E287+GR!AK$23","v":0},{"$f":"$E287+GR!AL$23","v":0},{"$f":"$E287+GR!AM$23","v":0},{"$f":"$E287+GR!AN$23","v":0},{"$f":"$E287+GR!AO$23","v":0},{"$f":"$E287+GR!AP$23","v":0},{"$f":"$E287+GR!AQ$23","v":0},{"$f":"$E287+GR!AR$23","v":0},{"$f":"$E287+GR!AS$23","v":0},{"$f":"$E287+GR!AT$23","v":0},{"$f":"$E287+GR!AU$23","v":0},{"$f":"$E287+GR!AV$23","v":0},{"$f":"$E287+GR!AW$23","v":0},{"$f":"$E287+GR!AX$23","v":0},{"$f":"$E287+GR!AY$23","v":0},{"$f":"$E287+GR!AZ$23","v":0},{"$f":"$E287+GR!BA$23","v":0},{"$f":"$E287+GR!BB$23","v":0},{"$f":"$E287+GR!BC$23","v":0},{"$f":"$E287+GR!BD$23","v":0},{"$f":"$E287+GR!BE$23","v":0},{"$f":"$E287+GR!BF$23","v":0},{"$f":"$E287+GR!BG$23","v":0},{"$f":"$E287+GR!BH$23","v":0},{"$f":"$E287+GR!BI$23","v":0},{"$f":"$E287+GR!BJ$23","v":0},{"$f":"$E287+GR!BK$23","v":0},{"$f":"$E287+GR!BL$23","v":0},{"$f":"$E287+GR!BM$23","v":0},{"$f":"$E287+GR!BN$23","v":0},{"$f":"$E287+GR!BO$23","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D8_Congest_CarCount","v":0},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":0},{"$f":"IFERROR(F289*(1+G283),0)","v":0},{"$f":"IFERROR(G289*(1+H283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D8_Congest_LGVCount","v":0},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":0},{"$f":"IFERROR(F290*(1+G284),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D8_Congest_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D8_Congest_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D8_Congest_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS293*(1+AT287),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D8_Tolls_CarGR","v":0},null,{"$f":"$E311+GR!I$23","v":0},{"$f":"$E311+GR!J$23","v":0},{"$f":"$E311+GR!K$23","v":0},{"$f":"$E311+GR!L$23","v":0},{"$f":"$E311+GR!M$23","v":0},{"$f":"$E311+GR!N$23","v":0},{"$f":"$E311+GR!O$23","v":0},{"$f":"$E311+GR!P$23","v":0},{"$f":"$E311+GR!Q$23","v":0},{"$f":"$E311+GR!R$23","v":0},{"$f":"$E311+GR!S$23","v":0},{"$f":"$E311+GR!T$23","v":0},{"$f":"$E311+GR!U$23","v":0},{"$f":"$E311+GR!V$23","v":0},{"$f":"$E311+GR!W$23","v":0},{"$f":"$E311+GR!X$23","v":0},{"$f":"$E311+GR!Y$23","v":0},{"$f":"$E311+GR!Z$23","v":0},{"$f":"$E311+GR!AA$23","v":0},{"$f":"$E311+GR!AB$23","v":0},{"$f":"$E311+GR!AC$23","v":0},{"$f":"$E311+GR!AD$23","v":0},{"$f":"$E311+GR!AE$23","v":0},{"$f":"$E311+GR!AF$23","v":0},{"$f":"$E311+GR!AG$23","v":0},{"$f":"$E311+GR!AH$23","v":0},{"$f":"$E311+GR!AI$23","v":0},{"$f":"$E311+GR!AJ$23","v":0},{"$f":"$E311+GR!AK$23","v":0},{"$f":"$E311+GR!AL$23","v":0},{"$f":"$E311+GR!AM$23","v":0},{"$f":"$E311+GR!AN$23","v":0},{"$f":"$E311+GR!AO$23","v":0},{"$f":"$E311+GR!AP$23","v":0},{"$f":"$E311+GR!AQ$23","v":0},{"$f":"$E311+GR!AR$23","v":0},{"$f":"$E311+GR!AS$23","v":0},{"$f":"$E311+GR!AT$23","v":0},{"$f":"$E311+GR!AU$23","v":0},{"$f":"$E311+GR!AV$23","v":0},{"$f":"$E311+GR!AW$23","v":0},{"$f":"$E311+GR!AX$23","v":0},{"$f":"$E311+GR!AY$23","v":0},{"$f":"$E311+GR!AZ$23","v":0},{"$f":"$E311+GR!BA$23","v":0},{"$f":"$E311+GR!BB$23","v":0},{"$f":"$E311+GR!BC$23","v":0},{"$f":"$E311+GR!BD$23","v":0},{"$f":"$E311+GR!BE$23","v":0},{"$f":"$E311+GR!BF$23","v":0},{"$f":"$E311+GR!BG$23","v":0},{"$f":"$E311+GR!BH$23","v":0},{"$f":"$E311+GR!BI$23","v":0},{"$f":"$E311+GR!BJ$23","v":0},{"$f":"$E311+GR!BK$23","v":0},{"$f":"$E311+GR!BL$23","v":0},{"$f":"$E311+GR!BM$23","v":0},{"$f":"$E311+GR!BN$23","v":0},{"$f":"$E311+GR!BO$23","v":0}]
[null,null,null,"LGV",{"$f":"D8_Tolls_LGVGR","v":0},null,{"$f":"$E312+GR!I$23","v":0},{"$f":"$E312+GR!J$23","v":0},{"$f":"$E312+GR!K$23","v":0},{"$f":"$E312+GR!L$23","v":0},{"$f":"$E312+GR!M$23","v":0},{"$f":"$E312+GR!N$23","v":0},{"$f":"$E312+GR!O$23","v":0},{"$f":"$E312+GR!P$23","v":0},{"$f":"$E312+GR!Q$23","v":0},{"$f":"$E312+GR!R$23","v":0},{"$f":"$E312+GR!S$23","v":0},{"$f":"$E312+GR!T$23","v":0},{"$f":"$E312+GR!U$23","v":0},{"$f":"$E312+GR!V$23","v":0},{"$f":"$E312+GR!W$23","v":0},{"$f":"$E312+GR!X$23","v":0},{"$f":"$E312+GR!Y$23","v":0},{"$f":"$E312+GR!Z$23","v":0},{"$f":"$E312+GR!AA$23","v":0},{"$f":"$E312+GR!AB$23","v":0},{"$f":"$E312+GR!AC$23","v":0},{"$f":"$E312+GR!AD$23","v":0},{"$f":"$E312+GR!AE$23","v":0},{"$f":"$E312+GR!AF$23","v":0},{"$f":"$E312+GR!AG$23","v":0},{"$f":"$E312+GR!AH$23","v":0},{"$f":"$E312+GR!AI$23","v":0},{"$f":"$E312+GR!AJ$23","v":0},{"$f":"$E312+GR!AK$23","v":0},{"$f":"$E312+GR!AL$23","v":0},{"$f":"$E312+GR!AM$23","v":0},{"$f":"$E312+GR!AN$23","v":0},{"$f":"$E312+GR!AO$23","v":0},{"$f":"$E312+GR!AP$23","v":0},{"$f":"$E312+GR!AQ$23","v":0},{"$f":"$E312+GR!AR$23","v":0},{"$f":"$E312+GR!AS$23","v":0},{"$f":"$E312+GR!AT$23","v":0},{"$f":"$E312+GR!AU$23","v":0},{"$f":"$E312+GR!AV$23","v":0},{"$f":"$E312+GR!AW$23","v":0},{"$f":"$E312+GR!AX$23","v":0},{"$f":"$E312+GR!AY$23","v":0},{"$f":"$E312+GR!AZ$23","v":0},{"$f":"$E312+GR!BA$23","v":0},{"$f":"$E312+GR!BB$23","v":0},{"$f":"$E312+GR!BC$23","v":0},{"$f":"$E312+GR!BD$23","v":0},{"$f":"$E312+GR!BE$23","v":0},{"$f":"$E312+GR!BF$23","v":0},{"$f":"$E312+GR!BG$23","v":0},{"$f":"$E312+GR!BH$23","v":0},{"$f":"$E312+GR!BI$23","v":0},{"$f":"$E312+GR!BJ$23","v":0},{"$f":"$E312+GR!BK$23","v":0},{"$f":"$E312+GR!BL$23","v":0},{"$f":"$E312+GR!BM$23","v":0},{"$f":"$E312+GR!BN$23","v":0},{"$f":"$E312+GR!BO$23","v":0}]
[null,null,null,"OGV1",{"$f":"D8_Tolls_OGV1GR","v":0},null,{"$f":"$E313+GR!I$23","v":0},{"$f":"$E313+GR!J$23","v":0},{"$f":"$E313+GR!K$23","v":0},{"$f":"$E313+GR!L$23","v":0},{"$f":"$E313+GR!M$23","v":0},{"$f":"$E313+GR!N$23","v":0},{"$f":"$E313+GR!O$23","v":0},{"$f":"$E313+GR!P$23","v":0},{"$f":"$E313+GR!Q$23","v":0},{"$f":"$E313+GR!R$23","v":0},{"$f":"$E313+GR!S$23","v":0},{"$f":"$E313+GR!T$23","v":0},{"$f":"$E313+GR!U$23","v":0},{"$f":"$E313+GR!V$23","v":0},{"$f":"$E313+GR!W$23","v":0},{"$f":"$E313+GR!X$23","v":0},{"$f":"$E313+GR!Y$23","v":0},{"$f":"$E313+GR!Z$23","v":0},{"$f":"$E313+GR!AA$23","v":0},{"$f":"$E313+GR!AB$23","v":0},{"$f":"$E313+GR!AC$23","v":0},{"$f":"$E313+GR!AD$23","v":0},{"$f":"$E313+GR!AE$23","v":0},{"$f":"$E313+GR!AF$23","v":0},{"$f":"$E313+GR!AG$23","v":0},{"$f":"$E313+GR!AH$23","v":0},{"$f":"$E313+GR!AI$23","v":0},{"$f":"$E313+GR!AJ$23","v":0},{"$f":"$E313+GR!AK$23","v":0},{"$f":"$E313+GR!AL$23","v":0},{"$f":"$E313+GR!AM$23","v":0},{"$f":"$E313+GR!AN$23","v":0},{"$f":"$E313+GR!AO$23","v":0},{"$f":"$E313+GR!AP$23","v":0},{"$f":"$E313+GR!AQ$23","v":0},{"$f":"$E313+GR!AR$23","v":0},{"$f":"$E313+GR!AS$23","v":0},{"$f":"$E313+GR!AT$23","v":0},{"$f":"$E313+GR!AU$23","v":0},{"$f":"$E313+GR!AV$23","v":0},{"$f":"$E313+GR!AW$23","v":0},{"$f":"$E313+GR!AX$23","v":0},{"$f":"$E313+GR!AY$23","v":0},{"$f":"$E313+GR!AZ$23","v":0},{"$f":"$E313+GR!BA$23","v":0},{"$f":"$E313+GR!BB$23","v":0},{"$f":"$E313+GR!BC$23","v":0},{"$f":"$E313+GR!BD$23","v":0},{"$f":"$E313+GR!BE$23","v":0},{"$f":"$E313+GR!BF$23","v":0},{"$f":"$E313+GR!BG$23","v":0},{"$f":"$E313+GR!BH$23","v":0},{"$f":"$E313+GR!BI$23","v":0},{"$f":"$E313+GR!BJ$23","v":0},{"$f":"$E313+GR!BK$23","v":0},{"$f":"$E313+GR!BL$23","v":0},{"$f":"$E313+GR!BM$23","v":0},{"$f":"$E313+GR!BN$23","v":0},{"$f":"$E313+GR!BO$23","v":0}]
[null,null,null,"OGV2",{"$f":"D8_Tolls_OGV2GR","v":0},null,{"$f":"$E314+GR!I$23","v":0},{"$f":"$E314+GR!J$23","v":0},{"$f":"$E314+GR!K$23","v":0},{"$f":"$E314+GR!L$23","v":0},{"$f":"$E314+GR!M$23","v":0},{"$f":"$E314+GR!N$23","v":0},{"$f":"$E314+GR!O$23","v":0},{"$f":"$E314+GR!P$23","v":0},{"$f":"$E314+GR!Q$23","v":0},{"$f":"$E314+GR!R$23","v":0},{"$f":"$E314+GR!S$23","v":0},{"$f":"$E314+GR!T$23","v":0},{"$f":"$E314+GR!U$23","v":0},{"$f":"$E314+GR!V$23","v":0},{"$f":"$E314+GR!W$23","v":0},{"$f":"$E314+GR!X$23","v":0},{"$f":"$E314+GR!Y$23","v":0},{"$f":"$E314+GR!Z$23","v":0},{"$f":"$E314+GR!AA$23","v":0},{"$f":"$E314+GR!AB$23","v":0},{"$f":"$E314+GR!AC$23","v":0},{"$f":"$E314+GR!AD$23","v":0},{"$f":"$E314+GR!AE$23","v":0},{"$f":"$E314+GR!AF$23","v":0},{"$f":"$E314+GR!AG$23","v":0},{"$f":"$E314+GR!AH$23","v":0},{"$f":"$E314+GR!AI$23","v":0},{"$f":"$E314+GR!AJ$23","v":0},{"$f":"$E314+GR!AK$23","v":0},{"$f":"$E314+GR!AL$23","v":0},{"$f":"$E314+GR!AM$23","v":0},{"$f":"$E314+GR!AN$23","v":0},{"$f":"$E314+GR!AO$23","v":0},{"$f":"$E314+GR!AP$23","v":0},{"$f":"$E314+GR!AQ$23","v":0},{"$f":"$E314+GR!AR$23","v":0},{"$f":"$E314+GR!AS$23","v":0},{"$f":"$E314+GR!AT$23","v":0},{"$f":"$E314+GR!AU$23","v":0},{"$f":"$E314+GR!AV$23","v":0},{"$f":"$E314+GR!AW$23","v":0},{"$f":"$E314+GR!AX$23","v":0},{"$f":"$E314+GR!AY$23","v":0},{"$f":"$E314+GR!AZ$23","v":0},{"$f":"$E314+GR!BA$23","v":0},{"$f":"$E314+GR!BB$23","v":0},{"$f":"$E314+GR!BC$23","v":0},{"$f":"$E314+GR!BD$23","v":0},{"$f":"$E314+GR!BE$23","v":0},{"$f":"$E314+GR!BF$23","v":0},{"$f":"$E314+GR!BG$23","v":0},{"$f":"$E314+GR!BH$23","v":0},{"$f":"$E314+GR!BI$23","v":0},{"$f":"$E314+GR!BJ$23","v":0},{"$f":"$E314+GR!BK$23","v":0},{"$f":"$E314+GR!BL$23","v":0},{"$f":"$E314+GR!BM$23","v":0},{"$f":"$E314+GR!BN$23","v":0},{"$f":"$E314+GR!BO$23","v":0}]
[null,null,null,"PSV",{"$f":"D8_Tolls_PSVGR","v":0},null,{"$f":"$E315+GR!I$23","v":0},{"$f":"$E315+GR!J$23","v":0},{"$f":"$E315+GR!K$23","v":0},{"$f":"$E315+GR!L$23","v":0},{"$f":"$E315+GR!M$23","v":0},{"$f":"$E315+GR!N$23","v":0},{"$f":"$E315+GR!O$23","v":0},{"$f":"$E315+GR!P$23","v":0},{"$f":"$E315+GR!Q$23","v":0},{"$f":"$E315+GR!R$23","v":0},{"$f":"$E315+GR!S$23","v":0},{"$f":"$E315+GR!T$23","v":0},{"$f":"$E315+GR!U$23","v":0},{"$f":"$E315+GR!V$23","v":0},{"$f":"$E315+GR!W$23","v":0},{"$f":"$E315+GR!X$23","v":0},{"$f":"$E315+GR!Y$23","v":0},{"$f":"$E315+GR!Z$23","v":0},{"$f":"$E315+GR!AA$23","v":0},{"$f":"$E315+GR!AB$23","v":0},{"$f":"$E315+GR!AC$23","v":0},{"$f":"$E315+GR!AD$23","v":0},{"$f":"$E315+GR!AE$23","v":0},{"$f":"$E315+GR!AF$23","v":0},{"$f":"$E315+GR!AG$23","v":0},{"$f":"$E315+GR!AH$23","v":0},{"$f":"$E315+GR!AI$23","v":0},{"$f":"$E315+GR!AJ$23","v":0},{"$f":"$E315+GR!AK$23","v":0},{"$f":"$E315+GR!AL$23","v":0},{"$f":"$E315+GR!AM$23","v":0},{"$f":"$E315+GR!AN$23","v":0},{"$f":"$E315+GR!AO$23","v":0},{"$f":"$E315+GR!AP$23","v":0},{"$f":"$E315+GR!AQ$23","v":0},{"$f":"$E315+GR!AR$23","v":0},{"$f":"$E315+GR!AS$23","v":0},{"$f":"$E315+GR!AT$23","v":0},{"$f":"$E315+GR!AU$23","v":0},{"$f":"$E315+GR!AV$23","v":0},{"$f":"$E315+GR!AW$23","v":0},{"$f":"$E315+GR!AX$23","v":0},{"$f":"$E315+GR!AY$23","v":0},{"$f":"$E315+GR!AZ$23","v":0},{"$f":"$E315+GR!BA$23","v":0},{"$f":"$E315+GR!BB$23","v":0},{"$f":"$E315+GR!BC$23","v":0},{"$f":"$E315+GR!BD$23","v":0},{"$f":"$E315+GR!BE$23","v":0},{"$f":"$E315+GR!BF$23","v":0},{"$f":"$E315+GR!BG$23","v":0},{"$f":"$E315+GR!BH$23","v":0},{"$f":"$E315+GR!BI$23","v":0},{"$f":"$E315+GR!BJ$23","v":0},{"$f":"$E315+GR!BK$23","v":0},{"$f":"$E315+GR!BL$23","v":0},{"$f":"$E315+GR!BM$23","v":0},{"$f":"$E315+GR!BN$23","v":0},{"$f":"$E315+GR!BO$23","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D8_Tolls_CarCount","v":0},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":0},{"$f":"IFERROR(F317*(1+G311),0)","v":0},{"$f":"IFERROR(G317*(1+H311),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D8_Tolls_LGVCount","v":0},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":0},{"$f":"IFERROR(F318*(1+G312),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D8_Tolls_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D8_Tolls_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D8_Tolls_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS321*(1+AT315),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D8_Tolls_CarCharge","v":0},{"$f":"IFERROR(E323*(1+D8_Tolls_CarChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F323*(1+D8_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL323*(1+D8_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D8_Tolls_LGVCharge","v":0},{"$f":"IFERROR(E324*(1+D8_Tolls_LGVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F324*(1+D8_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL324*(1+D8_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D8_Tolls_OGV1Charge","v":0},{"$f":"IFERROR(E325*(1+D8_Tolls_OGV1ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F325*(1+D8_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL325*(1+D8_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D8_Tolls_OGV2Charge","v":0},{"$f":"IFERROR(E326*(1+D8_Tolls_OGV2ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F326*(1+D8_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL326*(1+D8_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D8_Tolls_PSVCharge","v":0},{"$f":"IFERROR(E327*(1+D8_Tolls_PSVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F327*(1+D8_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL327*(1+D8_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D9 Traffic","index":21,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[280,0,280,2],[282,1,286,2],[288,1,292,2],[294,1,298,2],[300,1,300,2],[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[316,1,320,2],[322,1,326,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[143,1,147,2],[52,1,56,2],[58,1,62,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[71,1,75,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[113,1,117,2],[132,1,132,3],[0,2,0,3],[4,1,8,2],[10,1,14,2],[16,1,20,2],[22,1,26,2],[269,1,273,2],[149,1,153,2],[155,1,159,2],[197,1,201,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[185,1,189,2],[191,1,195,2],[230,1,234,2],[236,1,240,2],[242,1,246,2],[248,1,252,2],[224,1,228,2],[254,1,258,2],[263,1,267,2],[133,1,133,3],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[137,1,141,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":0},{"$f":"SUM(G5:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN"]
[null,null,null,"No. of serious accidents TRN"]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":0},{"$f":"SUM(G72:G118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ k)",null,{"$f":"F121*SupTraffA!F69/1000","v":0},{"$f":"G121*SupTraffA!G69/1000","v":0},{"$f":"H121*SupTraffA!H69/1000","v":0},{"$f":"I121*SupTraffA!I69/1000","v":0},{"$f":"J121*SupTraffA!J69/1000","v":0},{"$f":"K121*SupTraffA!K69/1000","v":0},{"$f":"L121*SupTraffA!L69/1000","v":0},{"$f":"M121*SupTraffA!M69/1000","v":0},{"$f":"N121*SupTraffA!N69/1000","v":0},{"$f":"O121*SupTraffA!O69/1000","v":0},{"$f":"P121*SupTraffA!P69/1000","v":0},{"$f":"Q121*SupTraffA!Q69/1000","v":0},{"$f":"R121*SupTraffA!R69/1000","v":0},{"$f":"S121*SupTraffA!S69/1000","v":0},{"$f":"T121*SupTraffA!T69/1000","v":0},{"$f":"U121*SupTraffA!U69/1000","v":0},{"$f":"V121*SupTraffA!V69/1000","v":0},{"$f":"W121*SupTraffA!W69/1000","v":0},{"$f":"X121*SupTraffA!X69/1000","v":0},{"$f":"Y121*SupTraffA!Y69/1000","v":0},{"$f":"Z121*SupTraffA!Z69/1000","v":0},{"$f":"AA121*SupTraffA!AA69/1000","v":0},{"$f":"AB121*SupTraffA!AB69/1000","v":0},{"$f":"AC121*SupTraffA!AC69/1000","v":0},{"$f":"AD121*SupTraffA!AD69/1000","v":0},{"$f":"AE121*SupTraffA!AE69/1000","v":0},{"$f":"AF121*SupTraffA!AF69/1000","v":0},{"$f":"AG121*SupTraffA!AG69/1000","v":0},{"$f":"AH121*SupTraffA!AH69/1000","v":0},{"$f":"AI121*SupTraffA!AI69/1000","v":0},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ k)",null,{"$f":"F121*SupTraffA!F70/1000","v":0},{"$f":"G121*SupTraffA!G70/1000","v":0},{"$f":"H121*SupTraffA!H70/1000","v":0},{"$f":"I121*SupTraffA!I70/1000","v":0},{"$f":"J121*SupTraffA!J70/1000","v":0},{"$f":"K121*SupTraffA!K70/1000","v":0},{"$f":"L121*SupTraffA!L70/1000","v":0},{"$f":"M121*SupTraffA!M70/1000","v":0},{"$f":"N121*SupTraffA!N70/1000","v":0},{"$f":"O121*SupTraffA!O70/1000","v":0},{"$f":"P121*SupTraffA!P70/1000","v":0},{"$f":"Q121*SupTraffA!Q70/1000","v":0},{"$f":"R121*SupTraffA!R70/1000","v":0},{"$f":"S121*SupTraffA!S70/1000","v":0},{"$f":"T121*SupTraffA!T70/1000","v":0},{"$f":"U121*SupTraffA!U70/1000","v":0},{"$f":"V121*SupTraffA!V70/1000","v":0},{"$f":"W121*SupTraffA!W70/1000","v":0},{"$f":"X121*SupTraffA!X70/1000","v":0},{"$f":"Y121*SupTraffA!Y70/1000","v":0},{"$f":"Z121*SupTraffA!Z70/1000","v":0},{"$f":"AA121*SupTraffA!AA70/1000","v":0},{"$f":"AB121*SupTraffA!AB70/1000","v":0},{"$f":"AC121*SupTraffA!AC70/1000","v":0},{"$f":"AD121*SupTraffA!AD70/1000","v":0},{"$f":"AE121*SupTraffA!AE70/1000","v":0},{"$f":"AF121*SupTraffA!AF70/1000","v":0},{"$f":"AG121*SupTraffA!AG70/1000","v":0},{"$f":"AH121*SupTraffA!AH70/1000","v":0},{"$f":"AI121*SupTraffA!AI70/1000","v":0},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ k)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ k)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":{"$error":"#DIV/0!"}},{"$f":"G123-G126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":0},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0},{"$f":"G96/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":0},{"$f":"G102/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":0},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z259-Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":0},{"$f":"G264*SupTraffA!G75","v":0},{"$f":"H264*SupTraffA!H75","v":0},{"$f":"I264*SupTraffA!I75","v":0},{"$f":"J264*SupTraffA!J75","v":0},{"$f":"K264*SupTraffA!K75","v":0},{"$f":"L264*SupTraffA!L75","v":0},{"$f":"M264*SupTraffA!M75","v":0},{"$f":"N264*SupTraffA!N75","v":0},{"$f":"O264*SupTraffA!O75","v":0},{"$f":"P264*SupTraffA!P75","v":0},{"$f":"Q264*SupTraffA!Q75","v":0},{"$f":"R264*SupTraffA!R75","v":0},{"$f":"S264*SupTraffA!S75","v":0},{"$f":"T264*SupTraffA!T75","v":0},{"$f":"U264*SupTraffA!U75","v":0},{"$f":"V264*SupTraffA!V75","v":0},{"$f":"W264*SupTraffA!W75","v":0},{"$f":"X264*SupTraffA!X75","v":0},{"$f":"Y264*SupTraffA!Y75","v":0},{"$f":"Z264*SupTraffA!Z75","v":0},{"$f":"AA264*SupTraffA!AA75","v":0},{"$f":"AB264*SupTraffA!AB75","v":0},{"$f":"AC264*SupTraffA!AC75","v":0},{"$f":"AD264*SupTraffA!AD75","v":0},{"$f":"AE264*SupTraffA!AE75","v":0},{"$f":"AF264*SupTraffA!AF75","v":0},{"$f":"AG264*SupTraffA!AG75","v":0},{"$f":"AH264*SupTraffA!AH75","v":0},{"$f":"AI264*SupTraffA!AI75","v":0},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":0},{"$f":"G265*SupTraffA!G76","v":0},{"$f":"H265*SupTraffA!H76","v":0},{"$f":"I265*SupTraffA!I76","v":0},{"$f":"J265*SupTraffA!J76","v":0},{"$f":"K265*SupTraffA!K76","v":0},{"$f":"L265*SupTraffA!L76","v":0},{"$f":"M265*SupTraffA!M76","v":0},{"$f":"N265*SupTraffA!N76","v":0},{"$f":"O265*SupTraffA!O76","v":0},{"$f":"P265*SupTraffA!P76","v":0},{"$f":"Q265*SupTraffA!Q76","v":0},{"$f":"R265*SupTraffA!R76","v":0},{"$f":"S265*SupTraffA!S76","v":0},{"$f":"T265*SupTraffA!T76","v":0},{"$f":"U265*SupTraffA!U76","v":0},{"$f":"V265*SupTraffA!V76","v":0},{"$f":"W265*SupTraffA!W76","v":0},{"$f":"X265*SupTraffA!X76","v":0},{"$f":"Y265*SupTraffA!Y76","v":0},{"$f":"Z265*SupTraffA!Z76","v":0},{"$f":"AA265*SupTraffA!AA76","v":0},{"$f":"AB265*SupTraffA!AB76","v":0},{"$f":"AC265*SupTraffA!AC76","v":0},{"$f":"AD265*SupTraffA!AD76","v":0},{"$f":"AE265*SupTraffA!AE76","v":0},{"$f":"AF265*SupTraffA!AF76","v":0},{"$f":"AG265*SupTraffA!AG76","v":0},{"$f":"AH265*SupTraffA!AH76","v":0},{"$f":"AI265*SupTraffA!AI76","v":0},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":0},{"$f":"G266*SupTraffA!G77","v":0},{"$f":"H266*SupTraffA!H77","v":0},{"$f":"I266*SupTraffA!I77","v":0},{"$f":"J266*SupTraffA!J77","v":0},{"$f":"K266*SupTraffA!K77","v":0},{"$f":"L266*SupTraffA!L77","v":0},{"$f":"M266*SupTraffA!M77","v":0},{"$f":"N266*SupTraffA!N77","v":0},{"$f":"O266*SupTraffA!O77","v":0},{"$f":"P266*SupTraffA!P77","v":0},{"$f":"Q266*SupTraffA!Q77","v":0},{"$f":"R266*SupTraffA!R77","v":0},{"$f":"S266*SupTraffA!S77","v":0},{"$f":"T266*SupTraffA!T77","v":0},{"$f":"U266*SupTraffA!U77","v":0},{"$f":"V266*SupTraffA!V77","v":0},{"$f":"W266*SupTraffA!W77","v":0},{"$f":"X266*SupTraffA!X77","v":0},{"$f":"Y266*SupTraffA!Y77","v":0},{"$f":"Z266*SupTraffA!Z77","v":0},{"$f":"AA266*SupTraffA!AA77","v":0},{"$f":"AB266*SupTraffA!AB77","v":0},{"$f":"AC266*SupTraffA!AC77","v":0},{"$f":"AD266*SupTraffA!AD77","v":0},{"$f":"AE266*SupTraffA!AE77","v":0},{"$f":"AF266*SupTraffA!AF77","v":0},{"$f":"AG266*SupTraffA!AG77","v":0},{"$f":"AH266*SupTraffA!AH77","v":0},{"$f":"AI266*SupTraffA!AI77","v":0},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":0},{"$f":"G267*SupTraffA!G78","v":0},{"$f":"H267*SupTraffA!H78","v":0},{"$f":"I267*SupTraffA!I78","v":0},{"$f":"J267*SupTraffA!J78","v":0},{"$f":"K267*SupTraffA!K78","v":0},{"$f":"L267*SupTraffA!L78","v":0},{"$f":"M267*SupTraffA!M78","v":0},{"$f":"N267*SupTraffA!N78","v":0},{"$f":"O267*SupTraffA!O78","v":0},{"$f":"P267*SupTraffA!P78","v":0},{"$f":"Q267*SupTraffA!Q78","v":0},{"$f":"R267*SupTraffA!R78","v":0},{"$f":"S267*SupTraffA!S78","v":0},{"$f":"T267*SupTraffA!T78","v":0},{"$f":"U267*SupTraffA!U78","v":0},{"$f":"V267*SupTraffA!V78","v":0},{"$f":"W267*SupTraffA!W78","v":0},{"$f":"X267*SupTraffA!X78","v":0},{"$f":"Y267*SupTraffA!Y78","v":0},{"$f":"Z267*SupTraffA!Z78","v":0},{"$f":"AA267*SupTraffA!AA78","v":0},{"$f":"AB267*SupTraffA!AB78","v":0},{"$f":"AC267*SupTraffA!AC78","v":0},{"$f":"AD267*SupTraffA!AD78","v":0},{"$f":"AE267*SupTraffA!AE78","v":0},{"$f":"AF267*SupTraffA!AF78","v":0},{"$f":"AG267*SupTraffA!AG78","v":0},{"$f":"AH267*SupTraffA!AH78","v":0},{"$f":"AI267*SupTraffA!AI78","v":0},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":0},{"$f":"G268*SupTraffA!G79","v":0},{"$f":"H268*SupTraffA!H79","v":0},{"$f":"I268*SupTraffA!I79","v":0},{"$f":"J268*SupTraffA!J79","v":0},{"$f":"K268*SupTraffA!K79","v":0},{"$f":"L268*SupTraffA!L79","v":0},{"$f":"M268*SupTraffA!M79","v":0},{"$f":"N268*SupTraffA!N79","v":0},{"$f":"O268*SupTraffA!O79","v":0},{"$f":"P268*SupTraffA!P79","v":0},{"$f":"Q268*SupTraffA!Q79","v":0},{"$f":"R268*SupTraffA!R79","v":0},{"$f":"S268*SupTraffA!S79","v":0},{"$f":"T268*SupTraffA!T79","v":0},{"$f":"U268*SupTraffA!U79","v":0},{"$f":"V268*SupTraffA!V79","v":0},{"$f":"W268*SupTraffA!W79","v":0},{"$f":"X268*SupTraffA!X79","v":0},{"$f":"Y268*SupTraffA!Y79","v":0},{"$f":"Z268*SupTraffA!Z79","v":0},{"$f":"AA268*SupTraffA!AA79","v":0},{"$f":"AB268*SupTraffA!AB79","v":0},{"$f":"AC268*SupTraffA!AC79","v":0},{"$f":"AD268*SupTraffA!AD79","v":0},{"$f":"AE268*SupTraffA!AE79","v":0},{"$f":"AF268*SupTraffA!AF79","v":0},{"$f":"AG268*SupTraffA!AG79","v":0},{"$f":"AH268*SupTraffA!AH79","v":0},{"$f":"AI268*SupTraffA!AI79","v":0},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":0},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D9_Congest_CarGR","v":0},null,{"$f":"$E283+GR!I$24","v":0},{"$f":"$E283+GR!J$24","v":0},{"$f":"$E283+GR!K$24","v":0},{"$f":"$E283+GR!L$24","v":0},{"$f":"$E283+GR!M$24","v":0},{"$f":"$E283+GR!N$24","v":0},{"$f":"$E283+GR!O$24","v":0},{"$f":"$E283+GR!P$24","v":0},{"$f":"$E283+GR!Q$24","v":0},{"$f":"$E283+GR!R$24","v":0},{"$f":"$E283+GR!S$24","v":0},{"$f":"$E283+GR!T$24","v":0},{"$f":"$E283+GR!U$24","v":0},{"$f":"$E283+GR!V$24","v":0},{"$f":"$E283+GR!W$24","v":0},{"$f":"$E283+GR!X$24","v":0},{"$f":"$E283+GR!Y$24","v":0},{"$f":"$E283+GR!Z$24","v":0},{"$f":"$E283+GR!AA$24","v":0},{"$f":"$E283+GR!AB$24","v":0},{"$f":"$E283+GR!AC$24","v":0},{"$f":"$E283+GR!AD$24","v":0},{"$f":"$E283+GR!AE$24","v":0},{"$f":"$E283+GR!AF$24","v":0},{"$f":"$E283+GR!AG$24","v":0},{"$f":"$E283+GR!AH$24","v":0},{"$f":"$E283+GR!AI$24","v":0},{"$f":"$E283+GR!AJ$24","v":0},{"$f":"$E283+GR!AK$24","v":0},{"$f":"$E283+GR!AL$24","v":0},{"$f":"$E283+GR!AM$24","v":0},{"$f":"$E283+GR!AN$24","v":0},{"$f":"$E283+GR!AO$24","v":0},{"$f":"$E283+GR!AP$24","v":0},{"$f":"$E283+GR!AQ$24","v":0},{"$f":"$E283+GR!AR$24","v":0},{"$f":"$E283+GR!AS$24","v":0},{"$f":"$E283+GR!AT$24","v":0},{"$f":"$E283+GR!AU$24","v":0},{"$f":"$E283+GR!AV$24","v":0},{"$f":"$E283+GR!AW$24","v":0},{"$f":"$E283+GR!AX$24","v":0},{"$f":"$E283+GR!AY$24","v":0},{"$f":"$E283+GR!AZ$24","v":0},{"$f":"$E283+GR!BA$24","v":0},{"$f":"$E283+GR!BB$24","v":0},{"$f":"$E283+GR!BC$24","v":0},{"$f":"$E283+GR!BD$24","v":0},{"$f":"$E283+GR!BE$24","v":0},{"$f":"$E283+GR!BF$24","v":0},{"$f":"$E283+GR!BG$24","v":0},{"$f":"$E283+GR!BH$24","v":0},{"$f":"$E283+GR!BI$24","v":0},{"$f":"$E283+GR!BJ$24","v":0},{"$f":"$E283+GR!BK$24","v":0},{"$f":"$E283+GR!BL$24","v":0},{"$f":"$E283+GR!BM$24","v":0},{"$f":"$E283+GR!BN$24","v":0},{"$f":"$E283+GR!BO$24","v":0}]
[null,null,null,"LGV",{"$f":"D9_Congest_LGVGR","v":0},null,{"$f":"$E284+GR!I$24","v":0},{"$f":"$E284+GR!J$24","v":0},{"$f":"$E284+GR!K$24","v":0},{"$f":"$E284+GR!L$24","v":0},{"$f":"$E284+GR!M$24","v":0},{"$f":"$E284+GR!N$24","v":0},{"$f":"$E284+GR!O$24","v":0},{"$f":"$E284+GR!P$24","v":0},{"$f":"$E284+GR!Q$24","v":0},{"$f":"$E284+GR!R$24","v":0},{"$f":"$E284+GR!S$24","v":0},{"$f":"$E284+GR!T$24","v":0},{"$f":"$E284+GR!U$24","v":0},{"$f":"$E284+GR!V$24","v":0},{"$f":"$E284+GR!W$24","v":0},{"$f":"$E284+GR!X$24","v":0},{"$f":"$E284+GR!Y$24","v":0},{"$f":"$E284+GR!Z$24","v":0},{"$f":"$E284+GR!AA$24","v":0},{"$f":"$E284+GR!AB$24","v":0},{"$f":"$E284+GR!AC$24","v":0},{"$f":"$E284+GR!AD$24","v":0},{"$f":"$E284+GR!AE$24","v":0},{"$f":"$E284+GR!AF$24","v":0},{"$f":"$E284+GR!AG$24","v":0},{"$f":"$E284+GR!AH$24","v":0},{"$f":"$E284+GR!AI$24","v":0},{"$f":"$E284+GR!AJ$24","v":0},{"$f":"$E284+GR!AK$24","v":0},{"$f":"$E284+GR!AL$24","v":0},{"$f":"$E284+GR!AM$24","v":0},{"$f":"$E284+GR!AN$24","v":0},{"$f":"$E284+GR!AO$24","v":0},{"$f":"$E284+GR!AP$24","v":0},{"$f":"$E284+GR!AQ$24","v":0},{"$f":"$E284+GR!AR$24","v":0},{"$f":"$E284+GR!AS$24","v":0},{"$f":"$E284+GR!AT$24","v":0},{"$f":"$E284+GR!AU$24","v":0},{"$f":"$E284+GR!AV$24","v":0},{"$f":"$E284+GR!AW$24","v":0},{"$f":"$E284+GR!AX$24","v":0},{"$f":"$E284+GR!AY$24","v":0},{"$f":"$E284+GR!AZ$24","v":0},{"$f":"$E284+GR!BA$24","v":0},{"$f":"$E284+GR!BB$24","v":0},{"$f":"$E284+GR!BC$24","v":0},{"$f":"$E284+GR!BD$24","v":0},{"$f":"$E284+GR!BE$24","v":0},{"$f":"$E284+GR!BF$24","v":0},{"$f":"$E284+GR!BG$24","v":0},{"$f":"$E284+GR!BH$24","v":0},{"$f":"$E284+GR!BI$24","v":0},{"$f":"$E284+GR!BJ$24","v":0},{"$f":"$E284+GR!BK$24","v":0},{"$f":"$E284+GR!BL$24","v":0},{"$f":"$E284+GR!BM$24","v":0},{"$f":"$E284+GR!BN$24","v":0},{"$f":"$E284+GR!BO$24","v":0}]
[null,null,null,"OGV1",{"$f":"D9_Congest_OGV1GR","v":0},null,{"$f":"$E285+GR!I$24","v":0},{"$f":"$E285+GR!J$24","v":0},{"$f":"$E285+GR!K$24","v":0},{"$f":"$E285+GR!L$24","v":0},{"$f":"$E285+GR!M$24","v":0},{"$f":"$E285+GR!N$24","v":0},{"$f":"$E285+GR!O$24","v":0},{"$f":"$E285+GR!P$24","v":0},{"$f":"$E285+GR!Q$24","v":0},{"$f":"$E285+GR!R$24","v":0},{"$f":"$E285+GR!S$24","v":0},{"$f":"$E285+GR!T$24","v":0},{"$f":"$E285+GR!U$24","v":0},{"$f":"$E285+GR!V$24","v":0},{"$f":"$E285+GR!W$24","v":0},{"$f":"$E285+GR!X$24","v":0},{"$f":"$E285+GR!Y$24","v":0},{"$f":"$E285+GR!Z$24","v":0},{"$f":"$E285+GR!AA$24","v":0},{"$f":"$E285+GR!AB$24","v":0},{"$f":"$E285+GR!AC$24","v":0},{"$f":"$E285+GR!AD$24","v":0},{"$f":"$E285+GR!AE$24","v":0},{"$f":"$E285+GR!AF$24","v":0},{"$f":"$E285+GR!AG$24","v":0},{"$f":"$E285+GR!AH$24","v":0},{"$f":"$E285+GR!AI$24","v":0},{"$f":"$E285+GR!AJ$24","v":0},{"$f":"$E285+GR!AK$24","v":0},{"$f":"$E285+GR!AL$24","v":0},{"$f":"$E285+GR!AM$24","v":0},{"$f":"$E285+GR!AN$24","v":0},{"$f":"$E285+GR!AO$24","v":0},{"$f":"$E285+GR!AP$24","v":0},{"$f":"$E285+GR!AQ$24","v":0},{"$f":"$E285+GR!AR$24","v":0},{"$f":"$E285+GR!AS$24","v":0},{"$f":"$E285+GR!AT$24","v":0},{"$f":"$E285+GR!AU$24","v":0},{"$f":"$E285+GR!AV$24","v":0},{"$f":"$E285+GR!AW$24","v":0},{"$f":"$E285+GR!AX$24","v":0},{"$f":"$E285+GR!AY$24","v":0},{"$f":"$E285+GR!AZ$24","v":0},{"$f":"$E285+GR!BA$24","v":0},{"$f":"$E285+GR!BB$24","v":0},{"$f":"$E285+GR!BC$24","v":0},{"$f":"$E285+GR!BD$24","v":0},{"$f":"$E285+GR!BE$24","v":0},{"$f":"$E285+GR!BF$24","v":0},{"$f":"$E285+GR!BG$24","v":0},{"$f":"$E285+GR!BH$24","v":0},{"$f":"$E285+GR!BI$24","v":0},{"$f":"$E285+GR!BJ$24","v":0},{"$f":"$E285+GR!BK$24","v":0},{"$f":"$E285+GR!BL$24","v":0},{"$f":"$E285+GR!BM$24","v":0},{"$f":"$E285+GR!BN$24","v":0},{"$f":"$E285+GR!BO$24","v":0}]
[null,null,null,"OGV2",{"$f":"D9_Congest_OGV2GR","v":0},null,{"$f":"$E286+GR!I$24","v":0},{"$f":"$E286+GR!J$24","v":0},{"$f":"$E286+GR!K$24","v":0},{"$f":"$E286+GR!L$24","v":0},{"$f":"$E286+GR!M$24","v":0},{"$f":"$E286+GR!N$24","v":0},{"$f":"$E286+GR!O$24","v":0},{"$f":"$E286+GR!P$24","v":0},{"$f":"$E286+GR!Q$24","v":0},{"$f":"$E286+GR!R$24","v":0},{"$f":"$E286+GR!S$24","v":0},{"$f":"$E286+GR!T$24","v":0},{"$f":"$E286+GR!U$24","v":0},{"$f":"$E286+GR!V$24","v":0},{"$f":"$E286+GR!W$24","v":0},{"$f":"$E286+GR!X$24","v":0},{"$f":"$E286+GR!Y$24","v":0},{"$f":"$E286+GR!Z$24","v":0},{"$f":"$E286+GR!AA$24","v":0},{"$f":"$E286+GR!AB$24","v":0},{"$f":"$E286+GR!AC$24","v":0},{"$f":"$E286+GR!AD$24","v":0},{"$f":"$E286+GR!AE$24","v":0},{"$f":"$E286+GR!AF$24","v":0},{"$f":"$E286+GR!AG$24","v":0},{"$f":"$E286+GR!AH$24","v":0},{"$f":"$E286+GR!AI$24","v":0},{"$f":"$E286+GR!AJ$24","v":0},{"$f":"$E286+GR!AK$24","v":0},{"$f":"$E286+GR!AL$24","v":0},{"$f":"$E286+GR!AM$24","v":0},{"$f":"$E286+GR!AN$24","v":0},{"$f":"$E286+GR!AO$24","v":0},{"$f":"$E286+GR!AP$24","v":0},{"$f":"$E286+GR!AQ$24","v":0},{"$f":"$E286+GR!AR$24","v":0},{"$f":"$E286+GR!AS$24","v":0},{"$f":"$E286+GR!AT$24","v":0},{"$f":"$E286+GR!AU$24","v":0},{"$f":"$E286+GR!AV$24","v":0},{"$f":"$E286+GR!AW$24","v":0},{"$f":"$E286+GR!AX$24","v":0},{"$f":"$E286+GR!AY$24","v":0},{"$f":"$E286+GR!AZ$24","v":0},{"$f":"$E286+GR!BA$24","v":0},{"$f":"$E286+GR!BB$24","v":0},{"$f":"$E286+GR!BC$24","v":0},{"$f":"$E286+GR!BD$24","v":0},{"$f":"$E286+GR!BE$24","v":0},{"$f":"$E286+GR!BF$24","v":0},{"$f":"$E286+GR!BG$24","v":0},{"$f":"$E286+GR!BH$24","v":0},{"$f":"$E286+GR!BI$24","v":0},{"$f":"$E286+GR!BJ$24","v":0},{"$f":"$E286+GR!BK$24","v":0},{"$f":"$E286+GR!BL$24","v":0},{"$f":"$E286+GR!BM$24","v":0},{"$f":"$E286+GR!BN$24","v":0},{"$f":"$E286+GR!BO$24","v":0}]
[null,null,null,"PSV",{"$f":"D9_Congest_PSVGR","v":0},null,{"$f":"$E287+GR!I$24","v":0},{"$f":"$E287+GR!J$24","v":0},{"$f":"$E287+GR!K$24","v":0},{"$f":"$E287+GR!L$24","v":0},{"$f":"$E287+GR!M$24","v":0},{"$f":"$E287+GR!N$24","v":0},{"$f":"$E287+GR!O$24","v":0},{"$f":"$E287+GR!P$24","v":0},{"$f":"$E287+GR!Q$24","v":0},{"$f":"$E287+GR!R$24","v":0},{"$f":"$E287+GR!S$24","v":0},{"$f":"$E287+GR!T$24","v":0},{"$f":"$E287+GR!U$24","v":0},{"$f":"$E287+GR!V$24","v":0},{"$f":"$E287+GR!W$24","v":0},{"$f":"$E287+GR!X$24","v":0},{"$f":"$E287+GR!Y$24","v":0},{"$f":"$E287+GR!Z$24","v":0},{"$f":"$E287+GR!AA$24","v":0},{"$f":"$E287+GR!AB$24","v":0},{"$f":"$E287+GR!AC$24","v":0},{"$f":"$E287+GR!AD$24","v":0},{"$f":"$E287+GR!AE$24","v":0},{"$f":"$E287+GR!AF$24","v":0},{"$f":"$E287+GR!AG$24","v":0},{"$f":"$E287+GR!AH$24","v":0},{"$f":"$E287+GR!AI$24","v":0},{"$f":"$E287+GR!AJ$24","v":0},{"$f":"$E287+GR!AK$24","v":0},{"$f":"$E287+GR!AL$24","v":0},{"$f":"$E287+GR!AM$24","v":0},{"$f":"$E287+GR!AN$24","v":0},{"$f":"$E287+GR!AO$24","v":0},{"$f":"$E287+GR!AP$24","v":0},{"$f":"$E287+GR!AQ$24","v":0},{"$f":"$E287+GR!AR$24","v":0},{"$f":"$E287+GR!AS$24","v":0},{"$f":"$E287+GR!AT$24","v":0},{"$f":"$E287+GR!AU$24","v":0},{"$f":"$E287+GR!AV$24","v":0},{"$f":"$E287+GR!AW$24","v":0},{"$f":"$E287+GR!AX$24","v":0},{"$f":"$E287+GR!AY$24","v":0},{"$f":"$E287+GR!AZ$24","v":0},{"$f":"$E287+GR!BA$24","v":0},{"$f":"$E287+GR!BB$24","v":0},{"$f":"$E287+GR!BC$24","v":0},{"$f":"$E287+GR!BD$24","v":0},{"$f":"$E287+GR!BE$24","v":0},{"$f":"$E287+GR!BF$24","v":0},{"$f":"$E287+GR!BG$24","v":0},{"$f":"$E287+GR!BH$24","v":0},{"$f":"$E287+GR!BI$24","v":0},{"$f":"$E287+GR!BJ$24","v":0},{"$f":"$E287+GR!BK$24","v":0},{"$f":"$E287+GR!BL$24","v":0},{"$f":"$E287+GR!BM$24","v":0},{"$f":"$E287+GR!BN$24","v":0},{"$f":"$E287+GR!BO$24","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D9_Congest_CarCount","v":0},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":0},{"$f":"IFERROR(F289*(1+G283),0)","v":0},{"$f":"IFERROR(G289*(1+H283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D9_Congest_LGVCount","v":0},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":0},{"$f":"IFERROR(F290*(1+G284),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D9_Congest_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D9_Congest_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D9_Congest_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS293*(1+AT287),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D9_Tolls_CarGR","v":0},null,{"$f":"$E311+GR!I$24","v":0},{"$f":"$E311+GR!J$24","v":0},{"$f":"$E311+GR!K$24","v":0},{"$f":"$E311+GR!L$24","v":0},{"$f":"$E311+GR!M$24","v":0},{"$f":"$E311+GR!N$24","v":0},{"$f":"$E311+GR!O$24","v":0},{"$f":"$E311+GR!P$24","v":0},{"$f":"$E311+GR!Q$24","v":0},{"$f":"$E311+GR!R$24","v":0},{"$f":"$E311+GR!S$24","v":0},{"$f":"$E311+GR!T$24","v":0},{"$f":"$E311+GR!U$24","v":0},{"$f":"$E311+GR!V$24","v":0},{"$f":"$E311+GR!W$24","v":0},{"$f":"$E311+GR!X$24","v":0},{"$f":"$E311+GR!Y$24","v":0},{"$f":"$E311+GR!Z$24","v":0},{"$f":"$E311+GR!AA$24","v":0},{"$f":"$E311+GR!AB$24","v":0},{"$f":"$E311+GR!AC$24","v":0},{"$f":"$E311+GR!AD$24","v":0},{"$f":"$E311+GR!AE$24","v":0},{"$f":"$E311+GR!AF$24","v":0},{"$f":"$E311+GR!AG$24","v":0},{"$f":"$E311+GR!AH$24","v":0},{"$f":"$E311+GR!AI$24","v":0},{"$f":"$E311+GR!AJ$24","v":0},{"$f":"$E311+GR!AK$24","v":0},{"$f":"$E311+GR!AL$24","v":0},{"$f":"$E311+GR!AM$24","v":0},{"$f":"$E311+GR!AN$24","v":0},{"$f":"$E311+GR!AO$24","v":0},{"$f":"$E311+GR!AP$24","v":0},{"$f":"$E311+GR!AQ$24","v":0},{"$f":"$E311+GR!AR$24","v":0},{"$f":"$E311+GR!AS$24","v":0},{"$f":"$E311+GR!AT$24","v":0},{"$f":"$E311+GR!AU$24","v":0},{"$f":"$E311+GR!AV$24","v":0},{"$f":"$E311+GR!AW$24","v":0},{"$f":"$E311+GR!AX$24","v":0},{"$f":"$E311+GR!AY$24","v":0},{"$f":"$E311+GR!AZ$24","v":0},{"$f":"$E311+GR!BA$24","v":0},{"$f":"$E311+GR!BB$24","v":0},{"$f":"$E311+GR!BC$24","v":0},{"$f":"$E311+GR!BD$24","v":0},{"$f":"$E311+GR!BE$24","v":0},{"$f":"$E311+GR!BF$24","v":0},{"$f":"$E311+GR!BG$24","v":0},{"$f":"$E311+GR!BH$24","v":0},{"$f":"$E311+GR!BI$24","v":0},{"$f":"$E311+GR!BJ$24","v":0},{"$f":"$E311+GR!BK$24","v":0},{"$f":"$E311+GR!BL$24","v":0},{"$f":"$E311+GR!BM$24","v":0},{"$f":"$E311+GR!BN$24","v":0},{"$f":"$E311+GR!BO$24","v":0}]
[null,null,null,"LGV",{"$f":"D9_Tolls_LGVGR","v":0},null,{"$f":"$E312+GR!I$24","v":0},{"$f":"$E312+GR!J$24","v":0},{"$f":"$E312+GR!K$24","v":0},{"$f":"$E312+GR!L$24","v":0},{"$f":"$E312+GR!M$24","v":0},{"$f":"$E312+GR!N$24","v":0},{"$f":"$E312+GR!O$24","v":0},{"$f":"$E312+GR!P$24","v":0},{"$f":"$E312+GR!Q$24","v":0},{"$f":"$E312+GR!R$24","v":0},{"$f":"$E312+GR!S$24","v":0},{"$f":"$E312+GR!T$24","v":0},{"$f":"$E312+GR!U$24","v":0},{"$f":"$E312+GR!V$24","v":0},{"$f":"$E312+GR!W$24","v":0},{"$f":"$E312+GR!X$24","v":0},{"$f":"$E312+GR!Y$24","v":0},{"$f":"$E312+GR!Z$24","v":0},{"$f":"$E312+GR!AA$24","v":0},{"$f":"$E312+GR!AB$24","v":0},{"$f":"$E312+GR!AC$24","v":0},{"$f":"$E312+GR!AD$24","v":0},{"$f":"$E312+GR!AE$24","v":0},{"$f":"$E312+GR!AF$24","v":0},{"$f":"$E312+GR!AG$24","v":0},{"$f":"$E312+GR!AH$24","v":0},{"$f":"$E312+GR!AI$24","v":0},{"$f":"$E312+GR!AJ$24","v":0},{"$f":"$E312+GR!AK$24","v":0},{"$f":"$E312+GR!AL$24","v":0},{"$f":"$E312+GR!AM$24","v":0},{"$f":"$E312+GR!AN$24","v":0},{"$f":"$E312+GR!AO$24","v":0},{"$f":"$E312+GR!AP$24","v":0},{"$f":"$E312+GR!AQ$24","v":0},{"$f":"$E312+GR!AR$24","v":0},{"$f":"$E312+GR!AS$24","v":0},{"$f":"$E312+GR!AT$24","v":0},{"$f":"$E312+GR!AU$24","v":0},{"$f":"$E312+GR!AV$24","v":0},{"$f":"$E312+GR!AW$24","v":0},{"$f":"$E312+GR!AX$24","v":0},{"$f":"$E312+GR!AY$24","v":0},{"$f":"$E312+GR!AZ$24","v":0},{"$f":"$E312+GR!BA$24","v":0},{"$f":"$E312+GR!BB$24","v":0},{"$f":"$E312+GR!BC$24","v":0},{"$f":"$E312+GR!BD$24","v":0},{"$f":"$E312+GR!BE$24","v":0},{"$f":"$E312+GR!BF$24","v":0},{"$f":"$E312+GR!BG$24","v":0},{"$f":"$E312+GR!BH$24","v":0},{"$f":"$E312+GR!BI$24","v":0},{"$f":"$E312+GR!BJ$24","v":0},{"$f":"$E312+GR!BK$24","v":0},{"$f":"$E312+GR!BL$24","v":0},{"$f":"$E312+GR!BM$24","v":0},{"$f":"$E312+GR!BN$24","v":0},{"$f":"$E312+GR!BO$24","v":0}]
[null,null,null,"OGV1",{"$f":"D9_Tolls_OGV1GR","v":0},null,{"$f":"$E313+GR!I$24","v":0},{"$f":"$E313+GR!J$24","v":0},{"$f":"$E313+GR!K$24","v":0},{"$f":"$E313+GR!L$24","v":0},{"$f":"$E313+GR!M$24","v":0},{"$f":"$E313+GR!N$24","v":0},{"$f":"$E313+GR!O$24","v":0},{"$f":"$E313+GR!P$24","v":0},{"$f":"$E313+GR!Q$24","v":0},{"$f":"$E313+GR!R$24","v":0},{"$f":"$E313+GR!S$24","v":0},{"$f":"$E313+GR!T$24","v":0},{"$f":"$E313+GR!U$24","v":0},{"$f":"$E313+GR!V$24","v":0},{"$f":"$E313+GR!W$24","v":0},{"$f":"$E313+GR!X$24","v":0},{"$f":"$E313+GR!Y$24","v":0},{"$f":"$E313+GR!Z$24","v":0},{"$f":"$E313+GR!AA$24","v":0},{"$f":"$E313+GR!AB$24","v":0},{"$f":"$E313+GR!AC$24","v":0},{"$f":"$E313+GR!AD$24","v":0},{"$f":"$E313+GR!AE$24","v":0},{"$f":"$E313+GR!AF$24","v":0},{"$f":"$E313+GR!AG$24","v":0},{"$f":"$E313+GR!AH$24","v":0},{"$f":"$E313+GR!AI$24","v":0},{"$f":"$E313+GR!AJ$24","v":0},{"$f":"$E313+GR!AK$24","v":0},{"$f":"$E313+GR!AL$24","v":0},{"$f":"$E313+GR!AM$24","v":0},{"$f":"$E313+GR!AN$24","v":0},{"$f":"$E313+GR!AO$24","v":0},{"$f":"$E313+GR!AP$24","v":0},{"$f":"$E313+GR!AQ$24","v":0},{"$f":"$E313+GR!AR$24","v":0},{"$f":"$E313+GR!AS$24","v":0},{"$f":"$E313+GR!AT$24","v":0},{"$f":"$E313+GR!AU$24","v":0},{"$f":"$E313+GR!AV$24","v":0},{"$f":"$E313+GR!AW$24","v":0},{"$f":"$E313+GR!AX$24","v":0},{"$f":"$E313+GR!AY$24","v":0},{"$f":"$E313+GR!AZ$24","v":0},{"$f":"$E313+GR!BA$24","v":0},{"$f":"$E313+GR!BB$24","v":0},{"$f":"$E313+GR!BC$24","v":0},{"$f":"$E313+GR!BD$24","v":0},{"$f":"$E313+GR!BE$24","v":0},{"$f":"$E313+GR!BF$24","v":0},{"$f":"$E313+GR!BG$24","v":0},{"$f":"$E313+GR!BH$24","v":0},{"$f":"$E313+GR!BI$24","v":0},{"$f":"$E313+GR!BJ$24","v":0},{"$f":"$E313+GR!BK$24","v":0},{"$f":"$E313+GR!BL$24","v":0},{"$f":"$E313+GR!BM$24","v":0},{"$f":"$E313+GR!BN$24","v":0},{"$f":"$E313+GR!BO$24","v":0}]
[null,null,null,"OGV2",{"$f":"D9_Tolls_OGV2GR","v":0},null,{"$f":"$E314+GR!I$24","v":0},{"$f":"$E314+GR!J$24","v":0},{"$f":"$E314+GR!K$24","v":0},{"$f":"$E314+GR!L$24","v":0},{"$f":"$E314+GR!M$24","v":0},{"$f":"$E314+GR!N$24","v":0},{"$f":"$E314+GR!O$24","v":0},{"$f":"$E314+GR!P$24","v":0},{"$f":"$E314+GR!Q$24","v":0},{"$f":"$E314+GR!R$24","v":0},{"$f":"$E314+GR!S$24","v":0},{"$f":"$E314+GR!T$24","v":0},{"$f":"$E314+GR!U$24","v":0},{"$f":"$E314+GR!V$24","v":0},{"$f":"$E314+GR!W$24","v":0},{"$f":"$E314+GR!X$24","v":0},{"$f":"$E314+GR!Y$24","v":0},{"$f":"$E314+GR!Z$24","v":0},{"$f":"$E314+GR!AA$24","v":0},{"$f":"$E314+GR!AB$24","v":0},{"$f":"$E314+GR!AC$24","v":0},{"$f":"$E314+GR!AD$24","v":0},{"$f":"$E314+GR!AE$24","v":0},{"$f":"$E314+GR!AF$24","v":0},{"$f":"$E314+GR!AG$24","v":0},{"$f":"$E314+GR!AH$24","v":0},{"$f":"$E314+GR!AI$24","v":0},{"$f":"$E314+GR!AJ$24","v":0},{"$f":"$E314+GR!AK$24","v":0},{"$f":"$E314+GR!AL$24","v":0},{"$f":"$E314+GR!AM$24","v":0},{"$f":"$E314+GR!AN$24","v":0},{"$f":"$E314+GR!AO$24","v":0},{"$f":"$E314+GR!AP$24","v":0},{"$f":"$E314+GR!AQ$24","v":0},{"$f":"$E314+GR!AR$24","v":0},{"$f":"$E314+GR!AS$24","v":0},{"$f":"$E314+GR!AT$24","v":0},{"$f":"$E314+GR!AU$24","v":0},{"$f":"$E314+GR!AV$24","v":0},{"$f":"$E314+GR!AW$24","v":0},{"$f":"$E314+GR!AX$24","v":0},{"$f":"$E314+GR!AY$24","v":0},{"$f":"$E314+GR!AZ$24","v":0},{"$f":"$E314+GR!BA$24","v":0},{"$f":"$E314+GR!BB$24","v":0},{"$f":"$E314+GR!BC$24","v":0},{"$f":"$E314+GR!BD$24","v":0},{"$f":"$E314+GR!BE$24","v":0},{"$f":"$E314+GR!BF$24","v":0},{"$f":"$E314+GR!BG$24","v":0},{"$f":"$E314+GR!BH$24","v":0},{"$f":"$E314+GR!BI$24","v":0},{"$f":"$E314+GR!BJ$24","v":0},{"$f":"$E314+GR!BK$24","v":0},{"$f":"$E314+GR!BL$24","v":0},{"$f":"$E314+GR!BM$24","v":0},{"$f":"$E314+GR!BN$24","v":0},{"$f":"$E314+GR!BO$24","v":0}]
[null,null,null,"PSV",{"$f":"D9_Tolls_PSVGR","v":0},null,{"$f":"$E315+GR!I$24","v":0},{"$f":"$E315+GR!J$24","v":0},{"$f":"$E315+GR!K$24","v":0},{"$f":"$E315+GR!L$24","v":0},{"$f":"$E315+GR!M$24","v":0},{"$f":"$E315+GR!N$24","v":0},{"$f":"$E315+GR!O$24","v":0},{"$f":"$E315+GR!P$24","v":0},{"$f":"$E315+GR!Q$24","v":0},{"$f":"$E315+GR!R$24","v":0},{"$f":"$E315+GR!S$24","v":0},{"$f":"$E315+GR!T$24","v":0},{"$f":"$E315+GR!U$24","v":0},{"$f":"$E315+GR!V$24","v":0},{"$f":"$E315+GR!W$24","v":0},{"$f":"$E315+GR!X$24","v":0},{"$f":"$E315+GR!Y$24","v":0},{"$f":"$E315+GR!Z$24","v":0},{"$f":"$E315+GR!AA$24","v":0},{"$f":"$E315+GR!AB$24","v":0},{"$f":"$E315+GR!AC$24","v":0},{"$f":"$E315+GR!AD$24","v":0},{"$f":"$E315+GR!AE$24","v":0},{"$f":"$E315+GR!AF$24","v":0},{"$f":"$E315+GR!AG$24","v":0},{"$f":"$E315+GR!AH$24","v":0},{"$f":"$E315+GR!AI$24","v":0},{"$f":"$E315+GR!AJ$24","v":0},{"$f":"$E315+GR!AK$24","v":0},{"$f":"$E315+GR!AL$24","v":0},{"$f":"$E315+GR!AM$24","v":0},{"$f":"$E315+GR!AN$24","v":0},{"$f":"$E315+GR!AO$24","v":0},{"$f":"$E315+GR!AP$24","v":0},{"$f":"$E315+GR!AQ$24","v":0},{"$f":"$E315+GR!AR$24","v":0},{"$f":"$E315+GR!AS$24","v":0},{"$f":"$E315+GR!AT$24","v":0},{"$f":"$E315+GR!AU$24","v":0},{"$f":"$E315+GR!AV$24","v":0},{"$f":"$E315+GR!AW$24","v":0},{"$f":"$E315+GR!AX$24","v":0},{"$f":"$E315+GR!AY$24","v":0},{"$f":"$E315+GR!AZ$24","v":0},{"$f":"$E315+GR!BA$24","v":0},{"$f":"$E315+GR!BB$24","v":0},{"$f":"$E315+GR!BC$24","v":0},{"$f":"$E315+GR!BD$24","v":0},{"$f":"$E315+GR!BE$24","v":0},{"$f":"$E315+GR!BF$24","v":0},{"$f":"$E315+GR!BG$24","v":0},{"$f":"$E315+GR!BH$24","v":0},{"$f":"$E315+GR!BI$24","v":0},{"$f":"$E315+GR!BJ$24","v":0},{"$f":"$E315+GR!BK$24","v":0},{"$f":"$E315+GR!BL$24","v":0},{"$f":"$E315+GR!BM$24","v":0},{"$f":"$E315+GR!BN$24","v":0},{"$f":"$E315+GR!BO$24","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D9_Tolls_CarCount","v":0},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":0},{"$f":"IFERROR(F317*(1+G311),0)","v":0},{"$f":"IFERROR(G317*(1+H311),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D9_Tolls_LGVCount","v":0},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":0},{"$f":"IFERROR(F318*(1+G312),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D9_Tolls_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D9_Tolls_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D9_Tolls_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS321*(1+AT315),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D9_Tolls_CarCharge","v":0},{"$f":"IFERROR(E323*(1+D9_Tolls_CarChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F323*(1+D9_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL323*(1+D9_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D9_Tolls_LGVCharge","v":0},{"$f":"IFERROR(E324*(1+D9_Tolls_LGVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F324*(1+D9_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL324*(1+D9_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D9_Tolls_OGV1Charge","v":0},{"$f":"IFERROR(E325*(1+D9_Tolls_OGV1ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F325*(1+D9_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL325*(1+D9_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D9_Tolls_OGV2Charge","v":0},{"$f":"IFERROR(E326*(1+D9_Tolls_OGV2ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F326*(1+D9_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL326*(1+D9_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D9_Tolls_PSVCharge","v":0},{"$f":"IFERROR(E327*(1+D9_Tolls_PSVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F327*(1+D9_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL327*(1+D9_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D10 Traffic","index":22,"n_rows":331,"n_cols":65,"rows_kept":331,"cut":false,"hidden":true,"merged":[[280,0,280,2],[282,1,286,2],[288,1,292,2],[294,1,298,2],[300,1,300,2],[328,1,328,2],[330,1,330,2],[302,1,302,2],[308,0,308,2],[310,1,314,2],[316,1,320,2],[322,1,326,2],[28,1,32,2],[34,1,38,2],[40,1,44,2],[46,1,50,2],[143,1,147,2],[52,1,56,2],[58,1,62,2],[95,1,99,2],[101,1,105,2],[107,1,111,2],[71,1,75,2],[77,1,81,2],[83,1,87,2],[89,1,93,2],[113,1,117,2],[132,1,132,3],[0,2,0,3],[4,1,8,2],[10,1,14,2],[16,1,20,2],[22,1,26,2],[269,1,273,2],[149,1,153,2],[155,1,159,2],[197,1,201,2],[206,1,210,2],[212,1,216,2],[218,1,222,2],[185,1,189,2],[191,1,195,2],[230,1,234,2],[236,1,240,2],[242,1,246,2],[248,1,252,2],[224,1,228,2],[254,1,258,2],[263,1,267,2],[133,1,133,3],[161,1,165,2],[167,1,171,2],[173,1,177,2],[179,1,183,2],[137,1,141,2]]}
[null,null,"Analysis year",null,"Base",{"$f":"'Future Projections'!H1","v":1},{"$f":"'Future Projections'!I1","v":2},{"$f":"'Future Projections'!J1","v":3},{"$f":"'Future Projections'!K1","v":4},{"$f":"'Future Projections'!L1","v":5},{"$f":"'Future Projections'!M1","v":6},{"$f":"'Future Projections'!N1","v":7},{"$f":"'Future Projections'!O1","v":8},{"$f":"'Future Projections'!P1","v":9},{"$f":"'Future Projections'!Q1","v":10},{"$f":"'Future Projections'!R1","v":11},{"$f":"'Future Projections'!S1","v":12},{"$f":"'Future Projections'!T1","v":13},{"$f":"'Future Projections'!U1","v":14},{"$f":"'Future Projections'!V1","v":15},{"$f":"'Future Projections'!W1","v":16},{"$f":"'Future Projections'!X1","v":17},{"$f":"'Future Projections'!Y1","v":18},{"$f":"'Future Projections'!Z1","v":19},{"$f":"'Future Projections'!AA1","v":20},{"$f":"'Future Projections'!AB1","v":21},{"$f":"'Future Projections'!AC1","v":22},{"$f":"'Future Projections'!AD1","v":23},{"$f":"'Future Projections'!AE1","v":24},{"$f":"'Future Projections'!AF1","v":25},{"$f":"'Future Projections'!AG1","v":26},{"$f":"'Future Projections'!AH1","v":27},{"$f":"'Future Projections'!AI1","v":28},{"$f":"'Future Projections'!AJ1","v":29},{"$f":"'Future Projections'!AK1","v":30},{"$f":"'Future Projections'!AL1","v":""},{"$f":"'Future Projections'!AM1","v":""},{"$f":"'Future Projections'!AN1","v":""},{"$f":"'Future Projections'!AO1","v":""},{"$f":"'Future Projections'!AP1","v":""},{"$f":"'Future Projections'!AQ1","v":""},{"$f":"'Future Projections'!AR1","v":""},{"$f":"'Future Projections'!AS1","v":""},{"$f":"'Future Projections'!AT1","v":""},{"$f":"'Future Projections'!AU1","v":""},{"$f":"'Future Projections'!AV1","v":""},{"$f":"'Future Projections'!AW1","v":""},{"$f":"'Future Projections'!AX1","v":""},{"$f":"'Future Projections'!AY1","v":""},{"$f":"'Future Projections'!AZ1","v":""},{"$f":"'Future Projections'!BA1","v":""},{"$f":"'Future Projections'!BB1","v":""},{"$f":"'Future Projections'!BC1","v":""},{"$f":"'Future Projections'!BD1","v":""},{"$f":"'Future Projections'!BE1","v":""},{"$f":"'Future Projections'!BF1","v":""},{"$f":"'Future Projections'!BG1","v":""},{"$f":"'Future Projections'!BH1","v":""},{"$f":"'Future Projections'!BI1","v":""},{"$f":"'Future Projections'!BJ1","v":""},{"$f":"'Future Projections'!BK1","v":""},{"$f":"'Future Projections'!BL1","v":""},{"$f":"'Future Projections'!BM1","v":""},{"$f":"'Future Projections'!BN1","v":""},{"$f":"'Future Projections'!BO1","v":""}]
[]
[null,"Place to put District data for calculation"]
[null,"(Thousand veh km)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,null,null,"total",null,{"$f":"SUM(F5:F63)","v":0},{"$f":"SUM(G5:G63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"No. of fatal accidents TRN"]
[null,null,null,"No. of serious accidents TRN"]
[]
[null,"Redistributed data"]
[null,"(Thousand veh km)"]
[null,"A Urban",null,"Cars",null,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL5\n+Redist_MotR_2_AU*AL11\n+Redist_AU_2_AU*AL17\n+Redist_AR_2_AU*AL23\n+Redist_BU_2_AU*AL29\n+Redist_BR_2_AU*AL35\n+Redist_CU_2_AU*AL41\n+Redist_CR_2_AU*AL47\n+Redist_UU_2_AU*AL53\n+Redist_UR_2_AU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL6\n+Redist_MotR_2_AU*AL12\n+Redist_AU_2_AU*AL18\n+Redist_AR_2_AU*AL24\n+Redist_BU_2_AU*AL30\n+Redist_BR_2_AU*AL36\n+Redist_CU_2_AU*AL42\n+Redist_CR_2_AU*AL48\n+Redist_UU_2_AU*AL54\n+Redist_UR_2_AU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL7\n+Redist_MotR_2_AU*AL13\n+Redist_AU_2_AU*AL19\n+Redist_AR_2_AU*AL25\n+Redist_BU_2_AU*AL31\n+Redist_BR_2_AU*AL37\n+Redist_CU_2_AU*AL43\n+Redist_CR_2_AU*AL49\n+Redist_UU_2_AU*AL55\n+Redist_UR_2_AU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL8\n+Redist_MotR_2_AU*AL14\n+Redist_AU_2_AU*AL20\n+Redist_AR_2_AU*AL26\n+Redist_BU_2_AU*AL32\n+Redist_BR_2_AU*AL38\n+Redist_CU_2_AU*AL44\n+Redist_CR_2_AU*AL50\n+Redist_UU_2_AU*AL56\n+Redist_UR_2_AU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AU*AL9\n+Redist_MotR_2_AU*AL15\n+Redist_AU_2_AU*AL21\n+Redist_AR_2_AU*AL27\n+Redist_BU_2_AU*AL33\n+Redist_BR_2_AU*AL39\n+Redist_CU_2_AU*AL45\n+Redist_CR_2_AU*AL51\n+Redist_UU_2_AU*AL57\n+Redist_UR_2_AU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL5\n+Redist_MotR_2_AR*AL11\n+Redist_AU_2_AR*AL17\n+Redist_AR_2_AR*AL23\n+Redist_BU_2_AR*AL29\n+Redist_BR_2_AR*AL35\n+Redist_CU_2_AR*AL41\n+Redist_CR_2_AR*AL47\n+Redist_UU_2_AR*AL53\n+Redist_UR_2_AR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL6\n+Redist_MotR_2_AR*AL12\n+Redist_AU_2_AR*AL18\n+Redist_AR_2_AR*AL24\n+Redist_BU_2_AR*AL30\n+Redist_BR_2_AR*AL36\n+Redist_CU_2_AR*AL42\n+Redist_CR_2_AR*AL48\n+Redist_UU_2_AR*AL54\n+Redist_UR_2_AR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL7\n+Redist_MotR_2_AR*AL13\n+Redist_AU_2_AR*AL19\n+Redist_AR_2_AR*AL25\n+Redist_BU_2_AR*AL31\n+Redist_BR_2_AR*AL37\n+Redist_CU_2_AR*AL43\n+Redist_CR_2_AR*AL49\n+Redist_UU_2_AR*AL55\n+Redist_UR_2_AR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL8\n+Redist_MotR_2_AR*AL14\n+Redist_AU_2_AR*AL20\n+Redist_AR_2_AR*AL26\n+Redist_BU_2_AR*AL32\n+Redist_BR_2_AR*AL38\n+Redist_CU_2_AR*AL44\n+Redist_CR_2_AR*AL50\n+Redist_UU_2_AR*AL56\n+Redist_UR_2_AR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_AR*AL9\n+Redist_MotR_2_AR*AL15\n+Redist_AU_2_AR*AL21\n+Redist_AR_2_AR*AL27\n+Redist_BU_2_AR*AL33\n+Redist_BR_2_AR*AL39\n+Redist_CU_2_AR*AL45\n+Redist_CR_2_AR*AL51\n+Redist_UU_2_AR*AL57\n+Redist_UR_2_AR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL5\n+Redist_MotR_2_BU*AL11\n+Redist_AU_2_BU*AL17\n+Redist_AR_2_BU*AL23\n+Redist_BU_2_BU*AL29\n+Redist_BR_2_BU*AL35\n+Redist_CU_2_BU*AL41\n+Redist_CR_2_BU*AL47\n+Redist_UU_2_BU*AL53\n+Redist_UR_2_BU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL6\n+Redist_MotR_2_BU*AL12\n+Redist_AU_2_BU*AL18\n+Redist_AR_2_BU*AL24\n+Redist_BU_2_BU*AL30\n+Redist_BR_2_BU*AL36\n+Redist_CU_2_BU*AL42\n+Redist_CR_2_BU*AL48\n+Redist_UU_2_BU*AL54\n+Redist_UR_2_BU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL7\n+Redist_MotR_2_BU*AL13\n+Redist_AU_2_BU*AL19\n+Redist_AR_2_BU*AL25\n+Redist_BU_2_BU*AL31\n+Redist_BR_2_BU*AL37\n+Redist_CU_2_BU*AL43\n+Redist_CR_2_BU*AL49\n+Redist_UU_2_BU*AL55\n+Redist_UR_2_BU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL8\n+Redist_MotR_2_BU*AL14\n+Redist_AU_2_BU*AL20\n+Redist_AR_2_BU*AL26\n+Redist_BU_2_BU*AL32\n+Redist_BR_2_BU*AL38\n+Redist_CU_2_BU*AL44\n+Redist_CR_2_BU*AL50\n+Redist_UU_2_BU*AL56\n+Redist_UR_2_BU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BU*AL9\n+Redist_MotR_2_BU*AL15\n+Redist_AU_2_BU*AL21\n+Redist_AR_2_BU*AL27\n+Redist_BU_2_BU*AL33\n+Redist_BR_2_BU*AL39\n+Redist_CU_2_BU*AL45\n+Redist_CR_2_BU*AL51\n+Redist_UU_2_BU*AL57\n+Redist_UR_2_BU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL5\n+Redist_MotR_2_BR*AL11\n+Redist_AU_2_BR*AL17\n+Redist_AR_2_BR*AL23\n+Redist_BU_2_BR*AL29\n+Redist_BR_2_BR*AL35\n+Redist_CU_2_BR*AL41\n+Redist_CR_2_BR*AL47\n+Redist_UU_2_BR*AL53\n+Redist_UR_2_BR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL6\n+Redist_MotR_2_BR*AL12\n+Redist_AU_2_BR*AL18\n+Redist_AR_2_BR*AL24\n+Redist_BU_2_BR*AL30\n+Redist_BR_2_BR*AL36\n+Redist_CU_2_BR*AL42\n+Redist_CR_2_BR*AL48\n+Redist_UU_2_BR*AL54\n+Redist_UR_2_BR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL7\n+Redist_MotR_2_BR*AL13\n+Redist_AU_2_BR*AL19\n+Redist_AR_2_BR*AL25\n+Redist_BU_2_BR*AL31\n+Redist_BR_2_BR*AL37\n+Redist_CU_2_BR*AL43\n+Redist_CR_2_BR*AL49\n+Redist_UU_2_BR*AL55\n+Redist_UR_2_BR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL8\n+Redist_MotR_2_BR*AL14\n+Redist_AU_2_BR*AL20\n+Redist_AR_2_BR*AL26\n+Redist_BU_2_BR*AL32\n+Redist_BR_2_BR*AL38\n+Redist_CU_2_BR*AL44\n+Redist_CR_2_BR*AL50\n+Redist_UU_2_BR*AL56\n+Redist_UR_2_BR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_BR*AL9\n+Redist_MotR_2_BR*AL15\n+Redist_AU_2_BR*AL21\n+Redist_AR_2_BR*AL27\n+Redist_BU_2_BR*AL33\n+Redist_BR_2_BR*AL39\n+Redist_CU_2_BR*AL45\n+Redist_CR_2_BR*AL51\n+Redist_UU_2_BR*AL57\n+Redist_UR_2_BR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL5\n+Redist_MotR_2_CU*AL11\n+Redist_AU_2_CU*AL17\n+Redist_AR_2_CU*AL23\n+Redist_BU_2_CU*AL29\n+Redist_BR_2_CU*AL35\n+Redist_CU_2_CU*AL41\n+Redist_CR_2_CU*AL47\n+Redist_UU_2_CU*AL53\n+Redist_UR_2_CU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL6\n+Redist_MotR_2_CU*AL12\n+Redist_AU_2_CU*AL18\n+Redist_AR_2_CU*AL24\n+Redist_BU_2_CU*AL30\n+Redist_BR_2_CU*AL36\n+Redist_CU_2_CU*AL42\n+Redist_CR_2_CU*AL48\n+Redist_UU_2_CU*AL54\n+Redist_UR_2_CU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL7\n+Redist_MotR_2_CU*AL13\n+Redist_AU_2_CU*AL19\n+Redist_AR_2_CU*AL25\n+Redist_BU_2_CU*AL31\n+Redist_BR_2_CU*AL37\n+Redist_CU_2_CU*AL43\n+Redist_CR_2_CU*AL49\n+Redist_UU_2_CU*AL55\n+Redist_UR_2_CU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL8\n+Redist_MotR_2_CU*AL14\n+Redist_AU_2_CU*AL20\n+Redist_AR_2_CU*AL26\n+Redist_BU_2_CU*AL32\n+Redist_BR_2_CU*AL38\n+Redist_CU_2_CU*AL44\n+Redist_CR_2_CU*AL50\n+Redist_UU_2_CU*AL56\n+Redist_UR_2_CU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CU*F9\n+Redist_MotR_2_CU*F15\n+Redist_AU_2_CU*F21\n+Redist_AR_2_CU*F27\n+Redist_BU_2_CU*F33\n+Redist_BR_2_CU*F39\n+Redist_CU_2_CU*F45\n+Redist_CR_2_CU*F51\n+Redist_UU_2_CU*F57\n+Redist_UR_2_CU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CU*AL9\n+Redist_MotR_2_CU*AL15\n+Redist_AU_2_CU*AL21\n+Redist_AR_2_CU*AL27\n+Redist_BU_2_CU*AL33\n+Redist_BR_2_CU*AL39\n+Redist_CU_2_CU*AL45\n+Redist_CR_2_CU*AL51\n+Redist_UU_2_CU*AL57\n+Redist_UR_2_CU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL5\n+Redist_MotR_2_CR*AL11\n+Redist_AU_2_CR*AL17\n+Redist_AR_2_CR*AL23\n+Redist_BU_2_CR*AL29\n+Redist_BR_2_CR*AL35\n+Redist_CU_2_CR*AL41\n+Redist_CR_2_CR*AL47\n+Redist_UU_2_CR*AL53\n+Redist_UR_2_CR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL6\n+Redist_MotR_2_CR*AL12\n+Redist_AU_2_CR*AL18\n+Redist_AR_2_CR*AL24\n+Redist_BU_2_CR*AL30\n+Redist_BR_2_CR*AL36\n+Redist_CU_2_CR*AL42\n+Redist_CR_2_CR*AL48\n+Redist_UU_2_CR*AL54\n+Redist_UR_2_CR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL7\n+Redist_MotR_2_CR*AL13\n+Redist_AU_2_CR*AL19\n+Redist_AR_2_CR*AL25\n+Redist_BU_2_CR*AL31\n+Redist_BR_2_CR*AL37\n+Redist_CU_2_CR*AL43\n+Redist_CR_2_CR*AL49\n+Redist_UU_2_CR*AL55\n+Redist_UR_2_CR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL8\n+Redist_MotR_2_CR*AL14\n+Redist_AU_2_CR*AL20\n+Redist_AR_2_CR*AL26\n+Redist_BU_2_CR*AL32\n+Redist_BR_2_CR*AL38\n+Redist_CU_2_CR*AL44\n+Redist_CR_2_CR*AL50\n+Redist_UU_2_CR*AL56\n+Redist_UR_2_CR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_CR*AL9\n+Redist_MotR_2_CR*AL15\n+Redist_AU_2_CR*AL21\n+Redist_AR_2_CR*AL27\n+Redist_BU_2_CR*AL33\n+Redist_BR_2_CR*AL39\n+Redist_CU_2_CR*AL45\n+Redist_CR_2_CR*AL51\n+Redist_UU_2_CR*AL57\n+Redist_UR_2_CR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"Redist_MotU_2_UU*F5\n+Redist_MotR_2_UU*F11\n+Redist_AU_2_UU*F17\n+Redist_AR_2_UU*F23\n+Redist_BU_2_UU*F29\n+Redist_BR_2_UU*F35\n+Redist_CU_2_UU*F41\n+Redist_CR_2_UU*F47\n+Redist_UU_2_UU*F53\n+Redist_UR_2_UU*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL5\n+Redist_MotR_2_UU*AL11\n+Redist_AU_2_UU*AL17\n+Redist_AR_2_UU*AL23\n+Redist_BU_2_UU*AL29\n+Redist_BR_2_UU*AL35\n+Redist_CU_2_UU*AL41\n+Redist_CR_2_UU*AL47\n+Redist_UU_2_UU*AL53\n+Redist_UR_2_UU*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UU*F6\n+Redist_MotR_2_UU*F12\n+Redist_AU_2_UU*F18\n+Redist_AR_2_UU*F24\n+Redist_BU_2_UU*F30\n+Redist_BR_2_UU*F36\n+Redist_CU_2_UU*F42\n+Redist_CR_2_UU*F48\n+Redist_UU_2_UU*F54\n+Redist_UR_2_UU*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL6\n+Redist_MotR_2_UU*AL12\n+Redist_AU_2_UU*AL18\n+Redist_AR_2_UU*AL24\n+Redist_BU_2_UU*AL30\n+Redist_BR_2_UU*AL36\n+Redist_CU_2_UU*AL42\n+Redist_CR_2_UU*AL48\n+Redist_UU_2_UU*AL54\n+Redist_UR_2_UU*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UU*F7\n+Redist_MotR_2_UU*F13\n+Redist_AU_2_UU*F19\n+Redist_AR_2_UU*F25\n+Redist_BU_2_UU*F31\n+Redist_BR_2_UU*F37\n+Redist_CU_2_UU*F43\n+Redist_CR_2_UU*F49\n+Redist_UU_2_UU*F55\n+Redist_UR_2_UU*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL7\n+Redist_MotR_2_UU*AL13\n+Redist_AU_2_UU*AL19\n+Redist_AR_2_UU*AL25\n+Redist_BU_2_UU*AL31\n+Redist_BR_2_UU*AL37\n+Redist_CU_2_UU*AL43\n+Redist_CR_2_UU*AL49\n+Redist_UU_2_UU*AL55\n+Redist_UR_2_UU*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UU*F8\n+Redist_MotR_2_UU*F14\n+Redist_AU_2_UU*F20\n+Redist_AR_2_UU*F26\n+Redist_BU_2_UU*F32\n+Redist_BR_2_UU*F38\n+Redist_CU_2_UU*F44\n+Redist_CR_2_UU*F50\n+Redist_UU_2_UU*F56\n+Redist_UR_2_UU*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL8\n+Redist_MotR_2_UU*AL14\n+Redist_AU_2_UU*AL20\n+Redist_AR_2_UU*AL26\n+Redist_BU_2_UU*AL32\n+Redist_BR_2_UU*AL38\n+Redist_CU_2_UU*AL44\n+Redist_CR_2_UU*AL50\n+Redist_UU_2_UU*AL56\n+Redist_UR_2_UU*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UU*F9\n+Redist_MotR_2_UU*F15\n+Redist_AU_2_UU*F21\n+Redist_AR_2_UU*F27\n+Redist_BU_2_UU*F33\n+Redist_BR_2_UU*F39\n+Redist_CU_2_UU*F45\n+Redist_CR_2_UU*F51\n+Redist_UU_2_UU*F57\n+Redist_UR_2_UU*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UU*AL9\n+Redist_MotR_2_UU*AL15\n+Redist_AU_2_UU*AL21\n+Redist_AR_2_UU*AL27\n+Redist_BU_2_UU*AL33\n+Redist_BR_2_UU*AL39\n+Redist_CU_2_UU*AL45\n+Redist_CR_2_UU*AL51\n+Redist_UU_2_UU*AL57\n+Redist_UR_2_UU*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"Redist_MotU_2_UR*F5\n+Redist_MotR_2_UR*F11\n+Redist_AU_2_UR*F17\n+Redist_AR_2_UR*F23\n+Redist_BU_2_UR*F29\n+Redist_BR_2_UR*F35\n+Redist_CU_2_UR*F41\n+Redist_CR_2_UR*F47\n+Redist_UU_2_UR*F53\n+Redist_UR_2_UR*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL5\n+Redist_MotR_2_UR*AL11\n+Redist_AU_2_UR*AL17\n+Redist_AR_2_UR*AL23\n+Redist_BU_2_UR*AL29\n+Redist_BR_2_UR*AL35\n+Redist_CU_2_UR*AL41\n+Redist_CR_2_UR*AL47\n+Redist_UU_2_UR*AL53\n+Redist_UR_2_UR*AL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"Redist_MotU_2_UR*F6\n+Redist_MotR_2_UR*F12\n+Redist_AU_2_UR*F18\n+Redist_AR_2_UR*F24\n+Redist_BU_2_UR*F30\n+Redist_BR_2_UR*F36\n+Redist_CU_2_UR*F42\n+Redist_CR_2_UR*F48\n+Redist_UU_2_UR*F54\n+Redist_UR_2_UR*F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL6\n+Redist_MotR_2_UR*AL12\n+Redist_AU_2_UR*AL18\n+Redist_AR_2_UR*AL24\n+Redist_BU_2_UR*AL30\n+Redist_BR_2_UR*AL36\n+Redist_CU_2_UR*AL42\n+Redist_CR_2_UR*AL48\n+Redist_UU_2_UR*AL54\n+Redist_UR_2_UR*AL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"Redist_MotU_2_UR*F7\n+Redist_MotR_2_UR*F13\n+Redist_AU_2_UR*F19\n+Redist_AR_2_UR*F25\n+Redist_BU_2_UR*F31\n+Redist_BR_2_UR*F37\n+Redist_CU_2_UR*F43\n+Redist_CR_2_UR*F49\n+Redist_UU_2_UR*F55\n+Redist_UR_2_UR*F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL7\n+Redist_MotR_2_UR*AL13\n+Redist_AU_2_UR*AL19\n+Redist_AR_2_UR*AL25\n+Redist_BU_2_UR*AL31\n+Redist_BR_2_UR*AL37\n+Redist_CU_2_UR*AL43\n+Redist_CR_2_UR*AL49\n+Redist_UU_2_UR*AL55\n+Redist_UR_2_UR*AL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"Redist_MotU_2_UR*F8\n+Redist_MotR_2_UR*F14\n+Redist_AU_2_UR*F20\n+Redist_AR_2_UR*F26\n+Redist_BU_2_UR*F32\n+Redist_BR_2_UR*F38\n+Redist_CU_2_UR*F44\n+Redist_CR_2_UR*F50\n+Redist_UU_2_UR*F56\n+Redist_UR_2_UR*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL8\n+Redist_MotR_2_UR*AL14\n+Redist_AU_2_UR*AL20\n+Redist_AR_2_UR*AL26\n+Redist_BU_2_UR*AL32\n+Redist_BR_2_UR*AL38\n+Redist_CU_2_UR*AL44\n+Redist_CR_2_UR*AL50\n+Redist_UU_2_UR*AL56\n+Redist_UR_2_UR*AL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"Redist_MotU_2_UR*F9\n+Redist_MotR_2_UR*F15\n+Redist_AU_2_UR*F21\n+Redist_AR_2_UR*F27\n+Redist_BU_2_UR*F33\n+Redist_BR_2_UR*F39\n+Redist_CU_2_UR*F45\n+Redist_CR_2_UR*F51\n+Redist_UU_2_UR*F57\n+Redist_UR_2_UR*F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Redist_MotU_2_UR*AL9\n+Redist_MotR_2_UR*AL15\n+Redist_AU_2_UR*AL21\n+Redist_AR_2_UR*AL27\n+Redist_BU_2_UR*AL33\n+Redist_BR_2_UR*AL39\n+Redist_CU_2_UR*AL45\n+Redist_CR_2_UR*AL51\n+Redist_UU_2_UR*AL57\n+Redist_UR_2_UR*AL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total redistributed",null,{"$f":"SUM(F72:F118)","v":0},{"$f":"SUM(G72:G118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Fatal for redistributed traffic (£ k)",null,{"$f":"F121*SupTraffA!F69/1000","v":0},{"$f":"G121*SupTraffA!G69/1000","v":0},{"$f":"H121*SupTraffA!H69/1000","v":0},{"$f":"I121*SupTraffA!I69/1000","v":0},{"$f":"J121*SupTraffA!J69/1000","v":0},{"$f":"K121*SupTraffA!K69/1000","v":0},{"$f":"L121*SupTraffA!L69/1000","v":0},{"$f":"M121*SupTraffA!M69/1000","v":0},{"$f":"N121*SupTraffA!N69/1000","v":0},{"$f":"O121*SupTraffA!O69/1000","v":0},{"$f":"P121*SupTraffA!P69/1000","v":0},{"$f":"Q121*SupTraffA!Q69/1000","v":0},{"$f":"R121*SupTraffA!R69/1000","v":0},{"$f":"S121*SupTraffA!S69/1000","v":0},{"$f":"T121*SupTraffA!T69/1000","v":0},{"$f":"U121*SupTraffA!U69/1000","v":0},{"$f":"V121*SupTraffA!V69/1000","v":0},{"$f":"W121*SupTraffA!W69/1000","v":0},{"$f":"X121*SupTraffA!X69/1000","v":0},{"$f":"Y121*SupTraffA!Y69/1000","v":0},{"$f":"Z121*SupTraffA!Z69/1000","v":0},{"$f":"AA121*SupTraffA!AA69/1000","v":0},{"$f":"AB121*SupTraffA!AB69/1000","v":0},{"$f":"AC121*SupTraffA!AC69/1000","v":0},{"$f":"AD121*SupTraffA!AD69/1000","v":0},{"$f":"AE121*SupTraffA!AE69/1000","v":0},{"$f":"AF121*SupTraffA!AF69/1000","v":0},{"$f":"AG121*SupTraffA!AG69/1000","v":0},{"$f":"AH121*SupTraffA!AH69/1000","v":0},{"$f":"AI121*SupTraffA!AI69/1000","v":0},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$f":"AK121*SupTraffA!AK69/1000","v":0},{"$f":"AL121*SupTraffA!AL69/1000","v":0},{"$f":"AM121*SupTraffA!AM69/1000","v":0},{"$f":"AN121*SupTraffA!AN69/1000","v":0},{"$f":"AO121*SupTraffA!AO69/1000","v":0},{"$f":"AP121*SupTraffA!AP69/1000","v":0},{"$f":"AQ121*SupTraffA!AQ69/1000","v":0},{"$f":"AR121*SupTraffA!AR69/1000","v":0},{"$f":"AS121*SupTraffA!AS69/1000","v":0},{"$f":"AT121*SupTraffA!AT69/1000","v":0},{"$f":"AU121*SupTraffA!AU69/1000","v":0},{"$f":"AV121*SupTraffA!AV69/1000","v":0},{"$f":"AW121*SupTraffA!AW69/1000","v":0},{"$f":"AX121*SupTraffA!AX69/1000","v":0},{"$f":"AY121*SupTraffA!AY69/1000","v":0},{"$f":"AZ121*SupTraffA!AZ69/1000","v":0},{"$f":"BA121*SupTraffA!BA69/1000","v":0},{"$f":"BB121*SupTraffA!BB69/1000","v":0},{"$f":"BC121*SupTraffA!BC69/1000","v":0},{"$f":"BD121*SupTraffA!BD69/1000","v":0},{"$f":"BE121*SupTraffA!BE69/1000","v":0},{"$f":"BF121*SupTraffA!BF69/1000","v":0},{"$f":"BG121*SupTraffA!BG69/1000","v":0},{"$f":"BH121*SupTraffA!BH69/1000","v":0},{"$f":"BI121*SupTraffA!BI69/1000","v":0},{"$f":"BJ121*SupTraffA!BJ69/1000","v":0},{"$f":"BK121*SupTraffA!BK69/1000","v":0},{"$f":"BL121*SupTraffA!BL69/1000","v":0},{"$f":"BM121*SupTraffA!BM69/1000","v":0}]
[null,null,null,"Cost of Serious for redistributed traffic (£ k)",null,{"$f":"F121*SupTraffA!F70/1000","v":0},{"$f":"G121*SupTraffA!G70/1000","v":0},{"$f":"H121*SupTraffA!H70/1000","v":0},{"$f":"I121*SupTraffA!I70/1000","v":0},{"$f":"J121*SupTraffA!J70/1000","v":0},{"$f":"K121*SupTraffA!K70/1000","v":0},{"$f":"L121*SupTraffA!L70/1000","v":0},{"$f":"M121*SupTraffA!M70/1000","v":0},{"$f":"N121*SupTraffA!N70/1000","v":0},{"$f":"O121*SupTraffA!O70/1000","v":0},{"$f":"P121*SupTraffA!P70/1000","v":0},{"$f":"Q121*SupTraffA!Q70/1000","v":0},{"$f":"R121*SupTraffA!R70/1000","v":0},{"$f":"S121*SupTraffA!S70/1000","v":0},{"$f":"T121*SupTraffA!T70/1000","v":0},{"$f":"U121*SupTraffA!U70/1000","v":0},{"$f":"V121*SupTraffA!V70/1000","v":0},{"$f":"W121*SupTraffA!W70/1000","v":0},{"$f":"X121*SupTraffA!X70/1000","v":0},{"$f":"Y121*SupTraffA!Y70/1000","v":0},{"$f":"Z121*SupTraffA!Z70/1000","v":0},{"$f":"AA121*SupTraffA!AA70/1000","v":0},{"$f":"AB121*SupTraffA!AB70/1000","v":0},{"$f":"AC121*SupTraffA!AC70/1000","v":0},{"$f":"AD121*SupTraffA!AD70/1000","v":0},{"$f":"AE121*SupTraffA!AE70/1000","v":0},{"$f":"AF121*SupTraffA!AF70/1000","v":0},{"$f":"AG121*SupTraffA!AG70/1000","v":0},{"$f":"AH121*SupTraffA!AH70/1000","v":0},{"$f":"AI121*SupTraffA!AI70/1000","v":0},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$f":"AK121*SupTraffA!AK70/1000","v":0},{"$f":"AL121*SupTraffA!AL70/1000","v":0},{"$f":"AM121*SupTraffA!AM70/1000","v":0},{"$f":"AN121*SupTraffA!AN70/1000","v":0},{"$f":"AO121*SupTraffA!AO70/1000","v":0},{"$f":"AP121*SupTraffA!AP70/1000","v":0},{"$f":"AQ121*SupTraffA!AQ70/1000","v":0},{"$f":"AR121*SupTraffA!AR70/1000","v":0},{"$f":"AS121*SupTraffA!AS70/1000","v":0},{"$f":"AT121*SupTraffA!AT70/1000","v":0},{"$f":"AU121*SupTraffA!AU70/1000","v":0},{"$f":"AV121*SupTraffA!AV70/1000","v":0},{"$f":"AW121*SupTraffA!AW70/1000","v":0},{"$f":"AX121*SupTraffA!AX70/1000","v":0},{"$f":"AY121*SupTraffA!AY70/1000","v":0},{"$f":"AZ121*SupTraffA!AZ70/1000","v":0},{"$f":"BA121*SupTraffA!BA70/1000","v":0},{"$f":"BB121*SupTraffA!BB70/1000","v":0},{"$f":"BC121*SupTraffA!BC70/1000","v":0},{"$f":"BD121*SupTraffA!BD70/1000","v":0},{"$f":"BE121*SupTraffA!BE70/1000","v":0},{"$f":"BF121*SupTraffA!BF70/1000","v":0},{"$f":"BG121*SupTraffA!BG70/1000","v":0},{"$f":"BH121*SupTraffA!BH70/1000","v":0},{"$f":"BI121*SupTraffA!BI70/1000","v":0},{"$f":"BJ121*SupTraffA!BJ70/1000","v":0},{"$f":"BK121*SupTraffA!BK70/1000","v":0},{"$f":"BL121*SupTraffA!BL70/1000","v":0},{"$f":"BM121*SupTraffA!BM70/1000","v":0}]
[]
[null,null,null,"Cost of Fatal for redistributed traffic - before redist (£ k)",null,{"$f":"(F121/F65)*F67*SupTraffA!F66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G67*SupTraffA!G66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK67*SupTraffA!AK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL67*SupTraffA!AL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM67*SupTraffA!AM66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN67*SupTraffA!AN66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO67*SupTraffA!AO66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP67*SupTraffA!AP66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ67*SupTraffA!AQ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR67*SupTraffA!AR66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS67*SupTraffA!AS66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT67*SupTraffA!AT66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU67*SupTraffA!AU66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV67*SupTraffA!AV66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW67*SupTraffA!AW66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX67*SupTraffA!AX66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY67*SupTraffA!AY66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ67*SupTraffA!AZ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA67*SupTraffA!BA66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB67*SupTraffA!BB66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC67*SupTraffA!BC66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD67*SupTraffA!BD66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE67*SupTraffA!BE66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF67*SupTraffA!BF66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG67*SupTraffA!BG66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH67*SupTraffA!BH66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI67*SupTraffA!BI66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ67*SupTraffA!BJ66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK67*SupTraffA!BK66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL67*SupTraffA!BL66/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM67*SupTraffA!BM66/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Cost of Serious for redistributed traffic - before redist (£ k)",null,{"$f":"(F121/F65)*F68*SupTraffA!F67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(G121/G65)*G68*SupTraffA!G67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AK121/AK65)*AK68*SupTraffA!AK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AL121/AL65)*AL68*SupTraffA!AL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AM121/AM65)*AM68*SupTraffA!AM67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AN121/AN65)*AN68*SupTraffA!AN67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AO121/AO65)*AO68*SupTraffA!AO67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AP121/AP65)*AP68*SupTraffA!AP67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AQ121/AQ65)*AQ68*SupTraffA!AQ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AR121/AR65)*AR68*SupTraffA!AR67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AS121/AS65)*AS68*SupTraffA!AS67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AT121/AT65)*AT68*SupTraffA!AT67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AU121/AU65)*AU68*SupTraffA!AU67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AV121/AV65)*AV68*SupTraffA!AV67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AW121/AW65)*AW68*SupTraffA!AW67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AX121/AX65)*AX68*SupTraffA!AX67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AY121/AY65)*AY68*SupTraffA!AY67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(AZ121/AZ65)*AZ68*SupTraffA!AZ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BA121/BA65)*BA68*SupTraffA!BA67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BB121/BB65)*BB68*SupTraffA!BB67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BC121/BC65)*BC68*SupTraffA!BC67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BD121/BD65)*BD68*SupTraffA!BD67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BE121/BE65)*BE68*SupTraffA!BE67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BF121/BF65)*BF68*SupTraffA!BF67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BG121/BG65)*BG68*SupTraffA!BG67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BH121/BH65)*BH68*SupTraffA!BH67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BI121/BI65)*BI68*SupTraffA!BI67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BJ121/BJ65)*BJ68*SupTraffA!BJ67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BK121/BK65)*BK68*SupTraffA!BK67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BL121/BL65)*BL68*SupTraffA!BL67/1000","v":{"$error":"#DIV/0!"}},{"$f":"(BM121/BM65)*BM68*SupTraffA!BM67/1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Fatal savings",null,{"$f":"F123-F126","v":{"$error":"#DIV/0!"}},{"$f":"G123-G126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Change in accident costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"% of total traffic now added to Non TRN Rural",null,null,null,{"$f":"SUM(F78:F82,F90:F94)/F65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Journey time, current use of TRN"]
[null,"(Million hours)"]
[null,"Motorway Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Motorway Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"A Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"B Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"C Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Urban",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"U Rural",null,"Cars"]
[null,null,null,"LGV"]
[null,null,null,"OGV1"]
[null,null,null,"OGV2"]
[null,null,null,"PSV"]
[]
[null,"Total",null,"Cars",null,{"$f":"F138+F144+F150+F156+F162+F168+F174+F180+F186+F192","v":0},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO142+AO148+AO154+AO160+AO166+AO172+AO178+AO184+AO190+AO196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Journey time, redistributed TRN traffic"]
[null,"(Million hours)"]
[null,"A Urban",null,"Cars",null,{"$f":"F72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A Rural",null,"Cars",null,{"$f":"F78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Urban",null,"Cars",null,{"$f":"F84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F87/Spd_MinorU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F88/Spd_MinorU_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"B Rural",null,"Cars",null,{"$f":"F90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Urban",null,"Cars",null,{"$f":"F96/Spd_MinorR_Car/1000","v":0},{"$f":"G96/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F100/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"C Rural",null,"Cars",null,{"$f":"F102/Spd_MinorR_Car/1000","v":0},{"$f":"G102/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$f":"F108/Spd_MinorR_Car/1000","v":0},{"$f":"G108/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F109/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F110/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F111/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F112/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Rural",null,"Cars",null,{"$f":"F114/Spd_MinorR_Car/1000","v":0},{"$f":"G114/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F115/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F116/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F117/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F118/Spd_MinorR_PSV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"Cars",null,{"$f":"F207+F213+F219+F225+F231+F237+F243+F249","v":0},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z259-Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":0},{"$f":"G264*SupTraffA!G75","v":0},{"$f":"H264*SupTraffA!H75","v":0},{"$f":"I264*SupTraffA!I75","v":0},{"$f":"J264*SupTraffA!J75","v":0},{"$f":"K264*SupTraffA!K75","v":0},{"$f":"L264*SupTraffA!L75","v":0},{"$f":"M264*SupTraffA!M75","v":0},{"$f":"N264*SupTraffA!N75","v":0},{"$f":"O264*SupTraffA!O75","v":0},{"$f":"P264*SupTraffA!P75","v":0},{"$f":"Q264*SupTraffA!Q75","v":0},{"$f":"R264*SupTraffA!R75","v":0},{"$f":"S264*SupTraffA!S75","v":0},{"$f":"T264*SupTraffA!T75","v":0},{"$f":"U264*SupTraffA!U75","v":0},{"$f":"V264*SupTraffA!V75","v":0},{"$f":"W264*SupTraffA!W75","v":0},{"$f":"X264*SupTraffA!X75","v":0},{"$f":"Y264*SupTraffA!Y75","v":0},{"$f":"Z264*SupTraffA!Z75","v":0},{"$f":"AA264*SupTraffA!AA75","v":0},{"$f":"AB264*SupTraffA!AB75","v":0},{"$f":"AC264*SupTraffA!AC75","v":0},{"$f":"AD264*SupTraffA!AD75","v":0},{"$f":"AE264*SupTraffA!AE75","v":0},{"$f":"AF264*SupTraffA!AF75","v":0},{"$f":"AG264*SupTraffA!AG75","v":0},{"$f":"AH264*SupTraffA!AH75","v":0},{"$f":"AI264*SupTraffA!AI75","v":0},{"$f":"AJ264*SupTraffA!AJ75","v":0},{"$f":"AK264*SupTraffA!AK75","v":0},{"$f":"AL264*SupTraffA!AL75","v":0},{"$f":"AM264*SupTraffA!AM75","v":0},{"$f":"AN264*SupTraffA!AN75","v":0},{"$f":"AO264*SupTraffA!AO75","v":0},{"$f":"AP264*SupTraffA!AP75","v":0},{"$f":"AQ264*SupTraffA!AQ75","v":0},{"$f":"AR264*SupTraffA!AR75","v":0},{"$f":"AS264*SupTraffA!AS75","v":0},{"$f":"AT264*SupTraffA!AT75","v":0},{"$f":"AU264*SupTraffA!AU75","v":0},{"$f":"AV264*SupTraffA!AV75","v":0},{"$f":"AW264*SupTraffA!AW75","v":0},{"$f":"AX264*SupTraffA!AX75","v":0},{"$f":"AY264*SupTraffA!AY75","v":0},{"$f":"AZ264*SupTraffA!AZ75","v":0},{"$f":"BA264*SupTraffA!BA75","v":0},{"$f":"BB264*SupTraffA!BB75","v":0},{"$f":"BC264*SupTraffA!BC75","v":0},{"$f":"BD264*SupTraffA!BD75","v":0},{"$f":"BE264*SupTraffA!BE75","v":0},{"$f":"BF264*SupTraffA!BF75","v":0},{"$f":"BG264*SupTraffA!BG75","v":0},{"$f":"BH264*SupTraffA!BH75","v":0},{"$f":"BI264*SupTraffA!BI75","v":0},{"$f":"BJ264*SupTraffA!BJ75","v":0},{"$f":"BK264*SupTraffA!BK75","v":0},{"$f":"BL264*SupTraffA!BL75","v":0},{"$f":"BM264*SupTraffA!BM75","v":0}]
[null,null,null,"LGV",null,{"$f":"F265*SupTraffA!F76","v":0},{"$f":"G265*SupTraffA!G76","v":0},{"$f":"H265*SupTraffA!H76","v":0},{"$f":"I265*SupTraffA!I76","v":0},{"$f":"J265*SupTraffA!J76","v":0},{"$f":"K265*SupTraffA!K76","v":0},{"$f":"L265*SupTraffA!L76","v":0},{"$f":"M265*SupTraffA!M76","v":0},{"$f":"N265*SupTraffA!N76","v":0},{"$f":"O265*SupTraffA!O76","v":0},{"$f":"P265*SupTraffA!P76","v":0},{"$f":"Q265*SupTraffA!Q76","v":0},{"$f":"R265*SupTraffA!R76","v":0},{"$f":"S265*SupTraffA!S76","v":0},{"$f":"T265*SupTraffA!T76","v":0},{"$f":"U265*SupTraffA!U76","v":0},{"$f":"V265*SupTraffA!V76","v":0},{"$f":"W265*SupTraffA!W76","v":0},{"$f":"X265*SupTraffA!X76","v":0},{"$f":"Y265*SupTraffA!Y76","v":0},{"$f":"Z265*SupTraffA!Z76","v":0},{"$f":"AA265*SupTraffA!AA76","v":0},{"$f":"AB265*SupTraffA!AB76","v":0},{"$f":"AC265*SupTraffA!AC76","v":0},{"$f":"AD265*SupTraffA!AD76","v":0},{"$f":"AE265*SupTraffA!AE76","v":0},{"$f":"AF265*SupTraffA!AF76","v":0},{"$f":"AG265*SupTraffA!AG76","v":0},{"$f":"AH265*SupTraffA!AH76","v":0},{"$f":"AI265*SupTraffA!AI76","v":0},{"$f":"AJ265*SupTraffA!AJ76","v":0},{"$f":"AK265*SupTraffA!AK76","v":0},{"$f":"AL265*SupTraffA!AL76","v":0},{"$f":"AM265*SupTraffA!AM76","v":0},{"$f":"AN265*SupTraffA!AN76","v":0},{"$f":"AO265*SupTraffA!AO76","v":0},{"$f":"AP265*SupTraffA!AP76","v":0},{"$f":"AQ265*SupTraffA!AQ76","v":0},{"$f":"AR265*SupTraffA!AR76","v":0},{"$f":"AS265*SupTraffA!AS76","v":0},{"$f":"AT265*SupTraffA!AT76","v":0},{"$f":"AU265*SupTraffA!AU76","v":0},{"$f":"AV265*SupTraffA!AV76","v":0},{"$f":"AW265*SupTraffA!AW76","v":0},{"$f":"AX265*SupTraffA!AX76","v":0},{"$f":"AY265*SupTraffA!AY76","v":0},{"$f":"AZ265*SupTraffA!AZ76","v":0},{"$f":"BA265*SupTraffA!BA76","v":0},{"$f":"BB265*SupTraffA!BB76","v":0},{"$f":"BC265*SupTraffA!BC76","v":0},{"$f":"BD265*SupTraffA!BD76","v":0},{"$f":"BE265*SupTraffA!BE76","v":0},{"$f":"BF265*SupTraffA!BF76","v":0},{"$f":"BG265*SupTraffA!BG76","v":0},{"$f":"BH265*SupTraffA!BH76","v":0},{"$f":"BI265*SupTraffA!BI76","v":0},{"$f":"BJ265*SupTraffA!BJ76","v":0},{"$f":"BK265*SupTraffA!BK76","v":0},{"$f":"BL265*SupTraffA!BL76","v":0},{"$f":"BM265*SupTraffA!BM76","v":0}]
[null,null,null,"OGV1",null,{"$f":"F266*SupTraffA!F77","v":0},{"$f":"G266*SupTraffA!G77","v":0},{"$f":"H266*SupTraffA!H77","v":0},{"$f":"I266*SupTraffA!I77","v":0},{"$f":"J266*SupTraffA!J77","v":0},{"$f":"K266*SupTraffA!K77","v":0},{"$f":"L266*SupTraffA!L77","v":0},{"$f":"M266*SupTraffA!M77","v":0},{"$f":"N266*SupTraffA!N77","v":0},{"$f":"O266*SupTraffA!O77","v":0},{"$f":"P266*SupTraffA!P77","v":0},{"$f":"Q266*SupTraffA!Q77","v":0},{"$f":"R266*SupTraffA!R77","v":0},{"$f":"S266*SupTraffA!S77","v":0},{"$f":"T266*SupTraffA!T77","v":0},{"$f":"U266*SupTraffA!U77","v":0},{"$f":"V266*SupTraffA!V77","v":0},{"$f":"W266*SupTraffA!W77","v":0},{"$f":"X266*SupTraffA!X77","v":0},{"$f":"Y266*SupTraffA!Y77","v":0},{"$f":"Z266*SupTraffA!Z77","v":0},{"$f":"AA266*SupTraffA!AA77","v":0},{"$f":"AB266*SupTraffA!AB77","v":0},{"$f":"AC266*SupTraffA!AC77","v":0},{"$f":"AD266*SupTraffA!AD77","v":0},{"$f":"AE266*SupTraffA!AE77","v":0},{"$f":"AF266*SupTraffA!AF77","v":0},{"$f":"AG266*SupTraffA!AG77","v":0},{"$f":"AH266*SupTraffA!AH77","v":0},{"$f":"AI266*SupTraffA!AI77","v":0},{"$f":"AJ266*SupTraffA!AJ77","v":0},{"$f":"AK266*SupTraffA!AK77","v":0},{"$f":"AL266*SupTraffA!AL77","v":0},{"$f":"AM266*SupTraffA!AM77","v":0},{"$f":"AN266*SupTraffA!AN77","v":0},{"$f":"AO266*SupTraffA!AO77","v":0},{"$f":"AP266*SupTraffA!AP77","v":0},{"$f":"AQ266*SupTraffA!AQ77","v":0},{"$f":"AR266*SupTraffA!AR77","v":0},{"$f":"AS266*SupTraffA!AS77","v":0},{"$f":"AT266*SupTraffA!AT77","v":0},{"$f":"AU266*SupTraffA!AU77","v":0},{"$f":"AV266*SupTraffA!AV77","v":0},{"$f":"AW266*SupTraffA!AW77","v":0},{"$f":"AX266*SupTraffA!AX77","v":0},{"$f":"AY266*SupTraffA!AY77","v":0},{"$f":"AZ266*SupTraffA!AZ77","v":0},{"$f":"BA266*SupTraffA!BA77","v":0},{"$f":"BB266*SupTraffA!BB77","v":0},{"$f":"BC266*SupTraffA!BC77","v":0},{"$f":"BD266*SupTraffA!BD77","v":0},{"$f":"BE266*SupTraffA!BE77","v":0},{"$f":"BF266*SupTraffA!BF77","v":0},{"$f":"BG266*SupTraffA!BG77","v":0},{"$f":"BH266*SupTraffA!BH77","v":0},{"$f":"BI266*SupTraffA!BI77","v":0},{"$f":"BJ266*SupTraffA!BJ77","v":0},{"$f":"BK266*SupTraffA!BK77","v":0},{"$f":"BL266*SupTraffA!BL77","v":0},{"$f":"BM266*SupTraffA!BM77","v":0}]
[null,null,null,"OGV2",null,{"$f":"F267*SupTraffA!F78","v":0},{"$f":"G267*SupTraffA!G78","v":0},{"$f":"H267*SupTraffA!H78","v":0},{"$f":"I267*SupTraffA!I78","v":0},{"$f":"J267*SupTraffA!J78","v":0},{"$f":"K267*SupTraffA!K78","v":0},{"$f":"L267*SupTraffA!L78","v":0},{"$f":"M267*SupTraffA!M78","v":0},{"$f":"N267*SupTraffA!N78","v":0},{"$f":"O267*SupTraffA!O78","v":0},{"$f":"P267*SupTraffA!P78","v":0},{"$f":"Q267*SupTraffA!Q78","v":0},{"$f":"R267*SupTraffA!R78","v":0},{"$f":"S267*SupTraffA!S78","v":0},{"$f":"T267*SupTraffA!T78","v":0},{"$f":"U267*SupTraffA!U78","v":0},{"$f":"V267*SupTraffA!V78","v":0},{"$f":"W267*SupTraffA!W78","v":0},{"$f":"X267*SupTraffA!X78","v":0},{"$f":"Y267*SupTraffA!Y78","v":0},{"$f":"Z267*SupTraffA!Z78","v":0},{"$f":"AA267*SupTraffA!AA78","v":0},{"$f":"AB267*SupTraffA!AB78","v":0},{"$f":"AC267*SupTraffA!AC78","v":0},{"$f":"AD267*SupTraffA!AD78","v":0},{"$f":"AE267*SupTraffA!AE78","v":0},{"$f":"AF267*SupTraffA!AF78","v":0},{"$f":"AG267*SupTraffA!AG78","v":0},{"$f":"AH267*SupTraffA!AH78","v":0},{"$f":"AI267*SupTraffA!AI78","v":0},{"$f":"AJ267*SupTraffA!AJ78","v":0},{"$f":"AK267*SupTraffA!AK78","v":0},{"$f":"AL267*SupTraffA!AL78","v":0},{"$f":"AM267*SupTraffA!AM78","v":0},{"$f":"AN267*SupTraffA!AN78","v":0},{"$f":"AO267*SupTraffA!AO78","v":0},{"$f":"AP267*SupTraffA!AP78","v":0},{"$f":"AQ267*SupTraffA!AQ78","v":0},{"$f":"AR267*SupTraffA!AR78","v":0},{"$f":"AS267*SupTraffA!AS78","v":0},{"$f":"AT267*SupTraffA!AT78","v":0},{"$f":"AU267*SupTraffA!AU78","v":0},{"$f":"AV267*SupTraffA!AV78","v":0},{"$f":"AW267*SupTraffA!AW78","v":0},{"$f":"AX267*SupTraffA!AX78","v":0},{"$f":"AY267*SupTraffA!AY78","v":0},{"$f":"AZ267*SupTraffA!AZ78","v":0},{"$f":"BA267*SupTraffA!BA78","v":0},{"$f":"BB267*SupTraffA!BB78","v":0},{"$f":"BC267*SupTraffA!BC78","v":0},{"$f":"BD267*SupTraffA!BD78","v":0},{"$f":"BE267*SupTraffA!BE78","v":0},{"$f":"BF267*SupTraffA!BF78","v":0},{"$f":"BG267*SupTraffA!BG78","v":0},{"$f":"BH267*SupTraffA!BH78","v":0},{"$f":"BI267*SupTraffA!BI78","v":0},{"$f":"BJ267*SupTraffA!BJ78","v":0},{"$f":"BK267*SupTraffA!BK78","v":0},{"$f":"BL267*SupTraffA!BL78","v":0},{"$f":"BM267*SupTraffA!BM78","v":0}]
[null,null,null,"PSV",null,{"$f":"F268*SupTraffA!F79","v":0},{"$f":"G268*SupTraffA!G79","v":0},{"$f":"H268*SupTraffA!H79","v":0},{"$f":"I268*SupTraffA!I79","v":0},{"$f":"J268*SupTraffA!J79","v":0},{"$f":"K268*SupTraffA!K79","v":0},{"$f":"L268*SupTraffA!L79","v":0},{"$f":"M268*SupTraffA!M79","v":0},{"$f":"N268*SupTraffA!N79","v":0},{"$f":"O268*SupTraffA!O79","v":0},{"$f":"P268*SupTraffA!P79","v":0},{"$f":"Q268*SupTraffA!Q79","v":0},{"$f":"R268*SupTraffA!R79","v":0},{"$f":"S268*SupTraffA!S79","v":0},{"$f":"T268*SupTraffA!T79","v":0},{"$f":"U268*SupTraffA!U79","v":0},{"$f":"V268*SupTraffA!V79","v":0},{"$f":"W268*SupTraffA!W79","v":0},{"$f":"X268*SupTraffA!X79","v":0},{"$f":"Y268*SupTraffA!Y79","v":0},{"$f":"Z268*SupTraffA!Z79","v":0},{"$f":"AA268*SupTraffA!AA79","v":0},{"$f":"AB268*SupTraffA!AB79","v":0},{"$f":"AC268*SupTraffA!AC79","v":0},{"$f":"AD268*SupTraffA!AD79","v":0},{"$f":"AE268*SupTraffA!AE79","v":0},{"$f":"AF268*SupTraffA!AF79","v":0},{"$f":"AG268*SupTraffA!AG79","v":0},{"$f":"AH268*SupTraffA!AH79","v":0},{"$f":"AI268*SupTraffA!AI79","v":0},{"$f":"AJ268*SupTraffA!AJ79","v":0},{"$f":"AK268*SupTraffA!AK79","v":0},{"$f":"AL268*SupTraffA!AL79","v":0},{"$f":"AM268*SupTraffA!AM79","v":0},{"$f":"AN268*SupTraffA!AN79","v":0},{"$f":"AO268*SupTraffA!AO79","v":0},{"$f":"AP268*SupTraffA!AP79","v":0},{"$f":"AQ268*SupTraffA!AQ79","v":0},{"$f":"AR268*SupTraffA!AR79","v":0},{"$f":"AS268*SupTraffA!AS79","v":0},{"$f":"AT268*SupTraffA!AT79","v":0},{"$f":"AU268*SupTraffA!AU79","v":0},{"$f":"AV268*SupTraffA!AV79","v":0},{"$f":"AW268*SupTraffA!AW79","v":0},{"$f":"AX268*SupTraffA!AX79","v":0},{"$f":"AY268*SupTraffA!AY79","v":0},{"$f":"AZ268*SupTraffA!AZ79","v":0},{"$f":"BA268*SupTraffA!BA79","v":0},{"$f":"BB268*SupTraffA!BB79","v":0},{"$f":"BC268*SupTraffA!BC79","v":0},{"$f":"BD268*SupTraffA!BD79","v":0},{"$f":"BE268*SupTraffA!BE79","v":0},{"$f":"BF268*SupTraffA!BF79","v":0},{"$f":"BG268*SupTraffA!BG79","v":0},{"$f":"BH268*SupTraffA!BH79","v":0},{"$f":"BI268*SupTraffA!BI79","v":0},{"$f":"BJ268*SupTraffA!BJ79","v":0},{"$f":"BK268*SupTraffA!BK79","v":0},{"$f":"BL268*SupTraffA!BL79","v":0},{"$f":"BM268*SupTraffA!BM79","v":0}]
[]
[null,null,null,"Change in travel time costs",null,{"$f":"IF(F1=\"\",\"\",IFERROR(SUM(F270:F274)*1000,0))","v":0},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Congest_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D10_Congest_CarGR","v":0},null,{"$f":"$E283+GR!I$25","v":0},{"$f":"$E283+GR!J$25","v":0},{"$f":"$E283+GR!K$25","v":0},{"$f":"$E283+GR!L$25","v":0},{"$f":"$E283+GR!M$25","v":0},{"$f":"$E283+GR!N$25","v":0},{"$f":"$E283+GR!O$25","v":0},{"$f":"$E283+GR!P$25","v":0},{"$f":"$E283+GR!Q$25","v":0},{"$f":"$E283+GR!R$25","v":0},{"$f":"$E283+GR!S$25","v":0},{"$f":"$E283+GR!T$25","v":0},{"$f":"$E283+GR!U$25","v":0},{"$f":"$E283+GR!V$25","v":0},{"$f":"$E283+GR!W$25","v":0},{"$f":"$E283+GR!X$25","v":0},{"$f":"$E283+GR!Y$25","v":0},{"$f":"$E283+GR!Z$25","v":0},{"$f":"$E283+GR!AA$25","v":0},{"$f":"$E283+GR!AB$25","v":0},{"$f":"$E283+GR!AC$25","v":0},{"$f":"$E283+GR!AD$25","v":0},{"$f":"$E283+GR!AE$25","v":0},{"$f":"$E283+GR!AF$25","v":0},{"$f":"$E283+GR!AG$25","v":0},{"$f":"$E283+GR!AH$25","v":0},{"$f":"$E283+GR!AI$25","v":0},{"$f":"$E283+GR!AJ$25","v":0},{"$f":"$E283+GR!AK$25","v":0},{"$f":"$E283+GR!AL$25","v":0},{"$f":"$E283+GR!AM$25","v":0},{"$f":"$E283+GR!AN$25","v":0},{"$f":"$E283+GR!AO$25","v":0},{"$f":"$E283+GR!AP$25","v":0},{"$f":"$E283+GR!AQ$25","v":0},{"$f":"$E283+GR!AR$25","v":0},{"$f":"$E283+GR!AS$25","v":0},{"$f":"$E283+GR!AT$25","v":0},{"$f":"$E283+GR!AU$25","v":0},{"$f":"$E283+GR!AV$25","v":0},{"$f":"$E283+GR!AW$25","v":0},{"$f":"$E283+GR!AX$25","v":0},{"$f":"$E283+GR!AY$25","v":0},{"$f":"$E283+GR!AZ$25","v":0},{"$f":"$E283+GR!BA$25","v":0},{"$f":"$E283+GR!BB$25","v":0},{"$f":"$E283+GR!BC$25","v":0},{"$f":"$E283+GR!BD$25","v":0},{"$f":"$E283+GR!BE$25","v":0},{"$f":"$E283+GR!BF$25","v":0},{"$f":"$E283+GR!BG$25","v":0},{"$f":"$E283+GR!BH$25","v":0},{"$f":"$E283+GR!BI$25","v":0},{"$f":"$E283+GR!BJ$25","v":0},{"$f":"$E283+GR!BK$25","v":0},{"$f":"$E283+GR!BL$25","v":0},{"$f":"$E283+GR!BM$25","v":0},{"$f":"$E283+GR!BN$25","v":0},{"$f":"$E283+GR!BO$25","v":0}]
[null,null,null,"LGV",{"$f":"D10_Congest_LGVGR","v":0},null,{"$f":"$E284+GR!I$25","v":0},{"$f":"$E284+GR!J$25","v":0},{"$f":"$E284+GR!K$25","v":0},{"$f":"$E284+GR!L$25","v":0},{"$f":"$E284+GR!M$25","v":0},{"$f":"$E284+GR!N$25","v":0},{"$f":"$E284+GR!O$25","v":0},{"$f":"$E284+GR!P$25","v":0},{"$f":"$E284+GR!Q$25","v":0},{"$f":"$E284+GR!R$25","v":0},{"$f":"$E284+GR!S$25","v":0},{"$f":"$E284+GR!T$25","v":0},{"$f":"$E284+GR!U$25","v":0},{"$f":"$E284+GR!V$25","v":0},{"$f":"$E284+GR!W$25","v":0},{"$f":"$E284+GR!X$25","v":0},{"$f":"$E284+GR!Y$25","v":0},{"$f":"$E284+GR!Z$25","v":0},{"$f":"$E284+GR!AA$25","v":0},{"$f":"$E284+GR!AB$25","v":0},{"$f":"$E284+GR!AC$25","v":0},{"$f":"$E284+GR!AD$25","v":0},{"$f":"$E284+GR!AE$25","v":0},{"$f":"$E284+GR!AF$25","v":0},{"$f":"$E284+GR!AG$25","v":0},{"$f":"$E284+GR!AH$25","v":0},{"$f":"$E284+GR!AI$25","v":0},{"$f":"$E284+GR!AJ$25","v":0},{"$f":"$E284+GR!AK$25","v":0},{"$f":"$E284+GR!AL$25","v":0},{"$f":"$E284+GR!AM$25","v":0},{"$f":"$E284+GR!AN$25","v":0},{"$f":"$E284+GR!AO$25","v":0},{"$f":"$E284+GR!AP$25","v":0},{"$f":"$E284+GR!AQ$25","v":0},{"$f":"$E284+GR!AR$25","v":0},{"$f":"$E284+GR!AS$25","v":0},{"$f":"$E284+GR!AT$25","v":0},{"$f":"$E284+GR!AU$25","v":0},{"$f":"$E284+GR!AV$25","v":0},{"$f":"$E284+GR!AW$25","v":0},{"$f":"$E284+GR!AX$25","v":0},{"$f":"$E284+GR!AY$25","v":0},{"$f":"$E284+GR!AZ$25","v":0},{"$f":"$E284+GR!BA$25","v":0},{"$f":"$E284+GR!BB$25","v":0},{"$f":"$E284+GR!BC$25","v":0},{"$f":"$E284+GR!BD$25","v":0},{"$f":"$E284+GR!BE$25","v":0},{"$f":"$E284+GR!BF$25","v":0},{"$f":"$E284+GR!BG$25","v":0},{"$f":"$E284+GR!BH$25","v":0},{"$f":"$E284+GR!BI$25","v":0},{"$f":"$E284+GR!BJ$25","v":0},{"$f":"$E284+GR!BK$25","v":0},{"$f":"$E284+GR!BL$25","v":0},{"$f":"$E284+GR!BM$25","v":0},{"$f":"$E284+GR!BN$25","v":0},{"$f":"$E284+GR!BO$25","v":0}]
[null,null,null,"OGV1",{"$f":"D10_Congest_OGV1GR","v":0},null,{"$f":"$E285+GR!I$25","v":0},{"$f":"$E285+GR!J$25","v":0},{"$f":"$E285+GR!K$25","v":0},{"$f":"$E285+GR!L$25","v":0},{"$f":"$E285+GR!M$25","v":0},{"$f":"$E285+GR!N$25","v":0},{"$f":"$E285+GR!O$25","v":0},{"$f":"$E285+GR!P$25","v":0},{"$f":"$E285+GR!Q$25","v":0},{"$f":"$E285+GR!R$25","v":0},{"$f":"$E285+GR!S$25","v":0},{"$f":"$E285+GR!T$25","v":0},{"$f":"$E285+GR!U$25","v":0},{"$f":"$E285+GR!V$25","v":0},{"$f":"$E285+GR!W$25","v":0},{"$f":"$E285+GR!X$25","v":0},{"$f":"$E285+GR!Y$25","v":0},{"$f":"$E285+GR!Z$25","v":0},{"$f":"$E285+GR!AA$25","v":0},{"$f":"$E285+GR!AB$25","v":0},{"$f":"$E285+GR!AC$25","v":0},{"$f":"$E285+GR!AD$25","v":0},{"$f":"$E285+GR!AE$25","v":0},{"$f":"$E285+GR!AF$25","v":0},{"$f":"$E285+GR!AG$25","v":0},{"$f":"$E285+GR!AH$25","v":0},{"$f":"$E285+GR!AI$25","v":0},{"$f":"$E285+GR!AJ$25","v":0},{"$f":"$E285+GR!AK$25","v":0},{"$f":"$E285+GR!AL$25","v":0},{"$f":"$E285+GR!AM$25","v":0},{"$f":"$E285+GR!AN$25","v":0},{"$f":"$E285+GR!AO$25","v":0},{"$f":"$E285+GR!AP$25","v":0},{"$f":"$E285+GR!AQ$25","v":0},{"$f":"$E285+GR!AR$25","v":0},{"$f":"$E285+GR!AS$25","v":0},{"$f":"$E285+GR!AT$25","v":0},{"$f":"$E285+GR!AU$25","v":0},{"$f":"$E285+GR!AV$25","v":0},{"$f":"$E285+GR!AW$25","v":0},{"$f":"$E285+GR!AX$25","v":0},{"$f":"$E285+GR!AY$25","v":0},{"$f":"$E285+GR!AZ$25","v":0},{"$f":"$E285+GR!BA$25","v":0},{"$f":"$E285+GR!BB$25","v":0},{"$f":"$E285+GR!BC$25","v":0},{"$f":"$E285+GR!BD$25","v":0},{"$f":"$E285+GR!BE$25","v":0},{"$f":"$E285+GR!BF$25","v":0},{"$f":"$E285+GR!BG$25","v":0},{"$f":"$E285+GR!BH$25","v":0},{"$f":"$E285+GR!BI$25","v":0},{"$f":"$E285+GR!BJ$25","v":0},{"$f":"$E285+GR!BK$25","v":0},{"$f":"$E285+GR!BL$25","v":0},{"$f":"$E285+GR!BM$25","v":0},{"$f":"$E285+GR!BN$25","v":0},{"$f":"$E285+GR!BO$25","v":0}]
[null,null,null,"OGV2",{"$f":"D10_Congest_OGV2GR","v":0},null,{"$f":"$E286+GR!I$25","v":0},{"$f":"$E286+GR!J$25","v":0},{"$f":"$E286+GR!K$25","v":0},{"$f":"$E286+GR!L$25","v":0},{"$f":"$E286+GR!M$25","v":0},{"$f":"$E286+GR!N$25","v":0},{"$f":"$E286+GR!O$25","v":0},{"$f":"$E286+GR!P$25","v":0},{"$f":"$E286+GR!Q$25","v":0},{"$f":"$E286+GR!R$25","v":0},{"$f":"$E286+GR!S$25","v":0},{"$f":"$E286+GR!T$25","v":0},{"$f":"$E286+GR!U$25","v":0},{"$f":"$E286+GR!V$25","v":0},{"$f":"$E286+GR!W$25","v":0},{"$f":"$E286+GR!X$25","v":0},{"$f":"$E286+GR!Y$25","v":0},{"$f":"$E286+GR!Z$25","v":0},{"$f":"$E286+GR!AA$25","v":0},{"$f":"$E286+GR!AB$25","v":0},{"$f":"$E286+GR!AC$25","v":0},{"$f":"$E286+GR!AD$25","v":0},{"$f":"$E286+GR!AE$25","v":0},{"$f":"$E286+GR!AF$25","v":0},{"$f":"$E286+GR!AG$25","v":0},{"$f":"$E286+GR!AH$25","v":0},{"$f":"$E286+GR!AI$25","v":0},{"$f":"$E286+GR!AJ$25","v":0},{"$f":"$E286+GR!AK$25","v":0},{"$f":"$E286+GR!AL$25","v":0},{"$f":"$E286+GR!AM$25","v":0},{"$f":"$E286+GR!AN$25","v":0},{"$f":"$E286+GR!AO$25","v":0},{"$f":"$E286+GR!AP$25","v":0},{"$f":"$E286+GR!AQ$25","v":0},{"$f":"$E286+GR!AR$25","v":0},{"$f":"$E286+GR!AS$25","v":0},{"$f":"$E286+GR!AT$25","v":0},{"$f":"$E286+GR!AU$25","v":0},{"$f":"$E286+GR!AV$25","v":0},{"$f":"$E286+GR!AW$25","v":0},{"$f":"$E286+GR!AX$25","v":0},{"$f":"$E286+GR!AY$25","v":0},{"$f":"$E286+GR!AZ$25","v":0},{"$f":"$E286+GR!BA$25","v":0},{"$f":"$E286+GR!BB$25","v":0},{"$f":"$E286+GR!BC$25","v":0},{"$f":"$E286+GR!BD$25","v":0},{"$f":"$E286+GR!BE$25","v":0},{"$f":"$E286+GR!BF$25","v":0},{"$f":"$E286+GR!BG$25","v":0},{"$f":"$E286+GR!BH$25","v":0},{"$f":"$E286+GR!BI$25","v":0},{"$f":"$E286+GR!BJ$25","v":0},{"$f":"$E286+GR!BK$25","v":0},{"$f":"$E286+GR!BL$25","v":0},{"$f":"$E286+GR!BM$25","v":0},{"$f":"$E286+GR!BN$25","v":0},{"$f":"$E286+GR!BO$25","v":0}]
[null,null,null,"PSV",{"$f":"D10_Congest_PSVGR","v":0},null,{"$f":"$E287+GR!I$25","v":0},{"$f":"$E287+GR!J$25","v":0},{"$f":"$E287+GR!K$25","v":0},{"$f":"$E287+GR!L$25","v":0},{"$f":"$E287+GR!M$25","v":0},{"$f":"$E287+GR!N$25","v":0},{"$f":"$E287+GR!O$25","v":0},{"$f":"$E287+GR!P$25","v":0},{"$f":"$E287+GR!Q$25","v":0},{"$f":"$E287+GR!R$25","v":0},{"$f":"$E287+GR!S$25","v":0},{"$f":"$E287+GR!T$25","v":0},{"$f":"$E287+GR!U$25","v":0},{"$f":"$E287+GR!V$25","v":0},{"$f":"$E287+GR!W$25","v":0},{"$f":"$E287+GR!X$25","v":0},{"$f":"$E287+GR!Y$25","v":0},{"$f":"$E287+GR!Z$25","v":0},{"$f":"$E287+GR!AA$25","v":0},{"$f":"$E287+GR!AB$25","v":0},{"$f":"$E287+GR!AC$25","v":0},{"$f":"$E287+GR!AD$25","v":0},{"$f":"$E287+GR!AE$25","v":0},{"$f":"$E287+GR!AF$25","v":0},{"$f":"$E287+GR!AG$25","v":0},{"$f":"$E287+GR!AH$25","v":0},{"$f":"$E287+GR!AI$25","v":0},{"$f":"$E287+GR!AJ$25","v":0},{"$f":"$E287+GR!AK$25","v":0},{"$f":"$E287+GR!AL$25","v":0},{"$f":"$E287+GR!AM$25","v":0},{"$f":"$E287+GR!AN$25","v":0},{"$f":"$E287+GR!AO$25","v":0},{"$f":"$E287+GR!AP$25","v":0},{"$f":"$E287+GR!AQ$25","v":0},{"$f":"$E287+GR!AR$25","v":0},{"$f":"$E287+GR!AS$25","v":0},{"$f":"$E287+GR!AT$25","v":0},{"$f":"$E287+GR!AU$25","v":0},{"$f":"$E287+GR!AV$25","v":0},{"$f":"$E287+GR!AW$25","v":0},{"$f":"$E287+GR!AX$25","v":0},{"$f":"$E287+GR!AY$25","v":0},{"$f":"$E287+GR!AZ$25","v":0},{"$f":"$E287+GR!BA$25","v":0},{"$f":"$E287+GR!BB$25","v":0},{"$f":"$E287+GR!BC$25","v":0},{"$f":"$E287+GR!BD$25","v":0},{"$f":"$E287+GR!BE$25","v":0},{"$f":"$E287+GR!BF$25","v":0},{"$f":"$E287+GR!BG$25","v":0},{"$f":"$E287+GR!BH$25","v":0},{"$f":"$E287+GR!BI$25","v":0},{"$f":"$E287+GR!BJ$25","v":0},{"$f":"$E287+GR!BK$25","v":0},{"$f":"$E287+GR!BL$25","v":0},{"$f":"$E287+GR!BM$25","v":0},{"$f":"$E287+GR!BN$25","v":0},{"$f":"$E287+GR!BO$25","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D10_Congest_CarCount","v":0},{"$f":"IFERROR(E289*(1+E283)^$D$281,0)","v":0},{"$f":"IFERROR(F289*(1+G283),0)","v":0},{"$f":"IFERROR(G289*(1+H283),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D10_Congest_LGVCount","v":0},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":0},{"$f":"IFERROR(F290*(1+G284),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D10_Congest_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D10_Congest_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D10_Congest_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS293*(1+AT287),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"Congest_CarCharge","v":11.5},{"$f":"IFERROR(E295*(1+Congest_CarChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F295*(1+Congest_CarChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"LGV",{"$f":"Congest_LGVCharge","v":11.5},{"$f":"IFERROR(E296*(1+Congest_LGVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F296*(1+Congest_LGVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV1",{"$f":"Congest_OGV1Charge","v":11.5},{"$f":"IFERROR(E297*(1+Congest_OGV1ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F297*(1+Congest_OGV1ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"OGV2",{"$f":"Congest_OGV2Charge","v":11.5},{"$f":"IFERROR(E298*(1+Congest_OGV2ChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F298*(1+Congest_OGV2ChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[null,null,null,"PSV",{"$f":"Congest_PSVCharge","v":11.5},{"$f":"IFERROR(E299*(1+Congest_PSVChargeGR)^$D$281,0)","v":12.203892},{"$f":"IFERROR(F299*(1+Congest_PSVChargeGR),0)","v":12.447969840000001},12.696929236800001,12.950867821536001,13.20988517796672,13.474082881526055,13.743564539156576,14.018435829939708,14.298804546538502,14.584780637469272,14.876476250218658,15.174005775223032,15.477485890727493,15.787035608542043,16.102776320712884,16.424831847127141,16.753328484069684,17.088395053751078,17.430162954826102,17.778766213922623,18.134341538201074,18.497028368965097,18.866968936344399,19.244308315071287,19.629194481372714,20.02177837100017,20.422213938420175,20.830658217188578,21.24727138153235,21.672216809162997,22.105661145346257,22.547774368253183,22.998729855618247,23.458704452730611,23.927878541785223,24.406436112620927,24.894564834873346,25.392456131570814,25.90030525420223,26.418311359286275,26.946677586471999,27.485611138201438,28.035323360965467,28.596029828184776,29.167950424748472,29.751309433243442,30.346335621908313,30.95326233434648,31.572327581033409,32.203774132654075,32.847849615307155,33.504806607613297,34.174902739765564,34.858400794560879,35.555568810452094,36.266680186661134,36.99201379039436,37.731854066202246,38.486491147526294,39.256220970476818]
[]
[null,"Charged Days per year",null,{"$f":"365/7*'Public Income'!J15","v":260.71428571428572}]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F289:F293,F295:F299)*$D301/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$f":"start_year-Tolls_BaseYear","v":3}]
[]
[null,"Vehicle Growth rates",null,"Cars",{"$f":"D10_Tolls_CarGR","v":0},null,{"$f":"$E311+GR!I$25","v":0},{"$f":"$E311+GR!J$25","v":0},{"$f":"$E311+GR!K$25","v":0},{"$f":"$E311+GR!L$25","v":0},{"$f":"$E311+GR!M$25","v":0},{"$f":"$E311+GR!N$25","v":0},{"$f":"$E311+GR!O$25","v":0},{"$f":"$E311+GR!P$25","v":0},{"$f":"$E311+GR!Q$25","v":0},{"$f":"$E311+GR!R$25","v":0},{"$f":"$E311+GR!S$25","v":0},{"$f":"$E311+GR!T$25","v":0},{"$f":"$E311+GR!U$25","v":0},{"$f":"$E311+GR!V$25","v":0},{"$f":"$E311+GR!W$25","v":0},{"$f":"$E311+GR!X$25","v":0},{"$f":"$E311+GR!Y$25","v":0},{"$f":"$E311+GR!Z$25","v":0},{"$f":"$E311+GR!AA$25","v":0},{"$f":"$E311+GR!AB$25","v":0},{"$f":"$E311+GR!AC$25","v":0},{"$f":"$E311+GR!AD$25","v":0},{"$f":"$E311+GR!AE$25","v":0},{"$f":"$E311+GR!AF$25","v":0},{"$f":"$E311+GR!AG$25","v":0},{"$f":"$E311+GR!AH$25","v":0},{"$f":"$E311+GR!AI$25","v":0},{"$f":"$E311+GR!AJ$25","v":0},{"$f":"$E311+GR!AK$25","v":0},{"$f":"$E311+GR!AL$25","v":0},{"$f":"$E311+GR!AM$25","v":0},{"$f":"$E311+GR!AN$25","v":0},{"$f":"$E311+GR!AO$25","v":0},{"$f":"$E311+GR!AP$25","v":0},{"$f":"$E311+GR!AQ$25","v":0},{"$f":"$E311+GR!AR$25","v":0},{"$f":"$E311+GR!AS$25","v":0},{"$f":"$E311+GR!AT$25","v":0},{"$f":"$E311+GR!AU$25","v":0},{"$f":"$E311+GR!AV$25","v":0},{"$f":"$E311+GR!AW$25","v":0},{"$f":"$E311+GR!AX$25","v":0},{"$f":"$E311+GR!AY$25","v":0},{"$f":"$E311+GR!AZ$25","v":0},{"$f":"$E311+GR!BA$25","v":0},{"$f":"$E311+GR!BB$25","v":0},{"$f":"$E311+GR!BC$25","v":0},{"$f":"$E311+GR!BD$25","v":0},{"$f":"$E311+GR!BE$25","v":0},{"$f":"$E311+GR!BF$25","v":0},{"$f":"$E311+GR!BG$25","v":0},{"$f":"$E311+GR!BH$25","v":0},{"$f":"$E311+GR!BI$25","v":0},{"$f":"$E311+GR!BJ$25","v":0},{"$f":"$E311+GR!BK$25","v":0},{"$f":"$E311+GR!BL$25","v":0},{"$f":"$E311+GR!BM$25","v":0},{"$f":"$E311+GR!BN$25","v":0},{"$f":"$E311+GR!BO$25","v":0}]
[null,null,null,"LGV",{"$f":"D10_Tolls_LGVGR","v":0},null,{"$f":"$E312+GR!I$25","v":0},{"$f":"$E312+GR!J$25","v":0},{"$f":"$E312+GR!K$25","v":0},{"$f":"$E312+GR!L$25","v":0},{"$f":"$E312+GR!M$25","v":0},{"$f":"$E312+GR!N$25","v":0},{"$f":"$E312+GR!O$25","v":0},{"$f":"$E312+GR!P$25","v":0},{"$f":"$E312+GR!Q$25","v":0},{"$f":"$E312+GR!R$25","v":0},{"$f":"$E312+GR!S$25","v":0},{"$f":"$E312+GR!T$25","v":0},{"$f":"$E312+GR!U$25","v":0},{"$f":"$E312+GR!V$25","v":0},{"$f":"$E312+GR!W$25","v":0},{"$f":"$E312+GR!X$25","v":0},{"$f":"$E312+GR!Y$25","v":0},{"$f":"$E312+GR!Z$25","v":0},{"$f":"$E312+GR!AA$25","v":0},{"$f":"$E312+GR!AB$25","v":0},{"$f":"$E312+GR!AC$25","v":0},{"$f":"$E312+GR!AD$25","v":0},{"$f":"$E312+GR!AE$25","v":0},{"$f":"$E312+GR!AF$25","v":0},{"$f":"$E312+GR!AG$25","v":0},{"$f":"$E312+GR!AH$25","v":0},{"$f":"$E312+GR!AI$25","v":0},{"$f":"$E312+GR!AJ$25","v":0},{"$f":"$E312+GR!AK$25","v":0},{"$f":"$E312+GR!AL$25","v":0},{"$f":"$E312+GR!AM$25","v":0},{"$f":"$E312+GR!AN$25","v":0},{"$f":"$E312+GR!AO$25","v":0},{"$f":"$E312+GR!AP$25","v":0},{"$f":"$E312+GR!AQ$25","v":0},{"$f":"$E312+GR!AR$25","v":0},{"$f":"$E312+GR!AS$25","v":0},{"$f":"$E312+GR!AT$25","v":0},{"$f":"$E312+GR!AU$25","v":0},{"$f":"$E312+GR!AV$25","v":0},{"$f":"$E312+GR!AW$25","v":0},{"$f":"$E312+GR!AX$25","v":0},{"$f":"$E312+GR!AY$25","v":0},{"$f":"$E312+GR!AZ$25","v":0},{"$f":"$E312+GR!BA$25","v":0},{"$f":"$E312+GR!BB$25","v":0},{"$f":"$E312+GR!BC$25","v":0},{"$f":"$E312+GR!BD$25","v":0},{"$f":"$E312+GR!BE$25","v":0},{"$f":"$E312+GR!BF$25","v":0},{"$f":"$E312+GR!BG$25","v":0},{"$f":"$E312+GR!BH$25","v":0},{"$f":"$E312+GR!BI$25","v":0},{"$f":"$E312+GR!BJ$25","v":0},{"$f":"$E312+GR!BK$25","v":0},{"$f":"$E312+GR!BL$25","v":0},{"$f":"$E312+GR!BM$25","v":0},{"$f":"$E312+GR!BN$25","v":0},{"$f":"$E312+GR!BO$25","v":0}]
[null,null,null,"OGV1",{"$f":"D10_Tolls_OGV1GR","v":0},null,{"$f":"$E313+GR!I$25","v":0},{"$f":"$E313+GR!J$25","v":0},{"$f":"$E313+GR!K$25","v":0},{"$f":"$E313+GR!L$25","v":0},{"$f":"$E313+GR!M$25","v":0},{"$f":"$E313+GR!N$25","v":0},{"$f":"$E313+GR!O$25","v":0},{"$f":"$E313+GR!P$25","v":0},{"$f":"$E313+GR!Q$25","v":0},{"$f":"$E313+GR!R$25","v":0},{"$f":"$E313+GR!S$25","v":0},{"$f":"$E313+GR!T$25","v":0},{"$f":"$E313+GR!U$25","v":0},{"$f":"$E313+GR!V$25","v":0},{"$f":"$E313+GR!W$25","v":0},{"$f":"$E313+GR!X$25","v":0},{"$f":"$E313+GR!Y$25","v":0},{"$f":"$E313+GR!Z$25","v":0},{"$f":"$E313+GR!AA$25","v":0},{"$f":"$E313+GR!AB$25","v":0},{"$f":"$E313+GR!AC$25","v":0},{"$f":"$E313+GR!AD$25","v":0},{"$f":"$E313+GR!AE$25","v":0},{"$f":"$E313+GR!AF$25","v":0},{"$f":"$E313+GR!AG$25","v":0},{"$f":"$E313+GR!AH$25","v":0},{"$f":"$E313+GR!AI$25","v":0},{"$f":"$E313+GR!AJ$25","v":0},{"$f":"$E313+GR!AK$25","v":0},{"$f":"$E313+GR!AL$25","v":0},{"$f":"$E313+GR!AM$25","v":0},{"$f":"$E313+GR!AN$25","v":0},{"$f":"$E313+GR!AO$25","v":0},{"$f":"$E313+GR!AP$25","v":0},{"$f":"$E313+GR!AQ$25","v":0},{"$f":"$E313+GR!AR$25","v":0},{"$f":"$E313+GR!AS$25","v":0},{"$f":"$E313+GR!AT$25","v":0},{"$f":"$E313+GR!AU$25","v":0},{"$f":"$E313+GR!AV$25","v":0},{"$f":"$E313+GR!AW$25","v":0},{"$f":"$E313+GR!AX$25","v":0},{"$f":"$E313+GR!AY$25","v":0},{"$f":"$E313+GR!AZ$25","v":0},{"$f":"$E313+GR!BA$25","v":0},{"$f":"$E313+GR!BB$25","v":0},{"$f":"$E313+GR!BC$25","v":0},{"$f":"$E313+GR!BD$25","v":0},{"$f":"$E313+GR!BE$25","v":0},{"$f":"$E313+GR!BF$25","v":0},{"$f":"$E313+GR!BG$25","v":0},{"$f":"$E313+GR!BH$25","v":0},{"$f":"$E313+GR!BI$25","v":0},{"$f":"$E313+GR!BJ$25","v":0},{"$f":"$E313+GR!BK$25","v":0},{"$f":"$E313+GR!BL$25","v":0},{"$f":"$E313+GR!BM$25","v":0},{"$f":"$E313+GR!BN$25","v":0},{"$f":"$E313+GR!BO$25","v":0}]
[null,null,null,"OGV2",{"$f":"D10_Tolls_OGV2GR","v":0},null,{"$f":"$E314+GR!I$25","v":0},{"$f":"$E314+GR!J$25","v":0},{"$f":"$E314+GR!K$25","v":0},{"$f":"$E314+GR!L$25","v":0},{"$f":"$E314+GR!M$25","v":0},{"$f":"$E314+GR!N$25","v":0},{"$f":"$E314+GR!O$25","v":0},{"$f":"$E314+GR!P$25","v":0},{"$f":"$E314+GR!Q$25","v":0},{"$f":"$E314+GR!R$25","v":0},{"$f":"$E314+GR!S$25","v":0},{"$f":"$E314+GR!T$25","v":0},{"$f":"$E314+GR!U$25","v":0},{"$f":"$E314+GR!V$25","v":0},{"$f":"$E314+GR!W$25","v":0},{"$f":"$E314+GR!X$25","v":0},{"$f":"$E314+GR!Y$25","v":0},{"$f":"$E314+GR!Z$25","v":0},{"$f":"$E314+GR!AA$25","v":0},{"$f":"$E314+GR!AB$25","v":0},{"$f":"$E314+GR!AC$25","v":0},{"$f":"$E314+GR!AD$25","v":0},{"$f":"$E314+GR!AE$25","v":0},{"$f":"$E314+GR!AF$25","v":0},{"$f":"$E314+GR!AG$25","v":0},{"$f":"$E314+GR!AH$25","v":0},{"$f":"$E314+GR!AI$25","v":0},{"$f":"$E314+GR!AJ$25","v":0},{"$f":"$E314+GR!AK$25","v":0},{"$f":"$E314+GR!AL$25","v":0},{"$f":"$E314+GR!AM$25","v":0},{"$f":"$E314+GR!AN$25","v":0},{"$f":"$E314+GR!AO$25","v":0},{"$f":"$E314+GR!AP$25","v":0},{"$f":"$E314+GR!AQ$25","v":0},{"$f":"$E314+GR!AR$25","v":0},{"$f":"$E314+GR!AS$25","v":0},{"$f":"$E314+GR!AT$25","v":0},{"$f":"$E314+GR!AU$25","v":0},{"$f":"$E314+GR!AV$25","v":0},{"$f":"$E314+GR!AW$25","v":0},{"$f":"$E314+GR!AX$25","v":0},{"$f":"$E314+GR!AY$25","v":0},{"$f":"$E314+GR!AZ$25","v":0},{"$f":"$E314+GR!BA$25","v":0},{"$f":"$E314+GR!BB$25","v":0},{"$f":"$E314+GR!BC$25","v":0},{"$f":"$E314+GR!BD$25","v":0},{"$f":"$E314+GR!BE$25","v":0},{"$f":"$E314+GR!BF$25","v":0},{"$f":"$E314+GR!BG$25","v":0},{"$f":"$E314+GR!BH$25","v":0},{"$f":"$E314+GR!BI$25","v":0},{"$f":"$E314+GR!BJ$25","v":0},{"$f":"$E314+GR!BK$25","v":0},{"$f":"$E314+GR!BL$25","v":0},{"$f":"$E314+GR!BM$25","v":0},{"$f":"$E314+GR!BN$25","v":0},{"$f":"$E314+GR!BO$25","v":0}]
[null,null,null,"PSV",{"$f":"D10_Tolls_PSVGR","v":0},null,{"$f":"$E315+GR!I$25","v":0},{"$f":"$E315+GR!J$25","v":0},{"$f":"$E315+GR!K$25","v":0},{"$f":"$E315+GR!L$25","v":0},{"$f":"$E315+GR!M$25","v":0},{"$f":"$E315+GR!N$25","v":0},{"$f":"$E315+GR!O$25","v":0},{"$f":"$E315+GR!P$25","v":0},{"$f":"$E315+GR!Q$25","v":0},{"$f":"$E315+GR!R$25","v":0},{"$f":"$E315+GR!S$25","v":0},{"$f":"$E315+GR!T$25","v":0},{"$f":"$E315+GR!U$25","v":0},{"$f":"$E315+GR!V$25","v":0},{"$f":"$E315+GR!W$25","v":0},{"$f":"$E315+GR!X$25","v":0},{"$f":"$E315+GR!Y$25","v":0},{"$f":"$E315+GR!Z$25","v":0},{"$f":"$E315+GR!AA$25","v":0},{"$f":"$E315+GR!AB$25","v":0},{"$f":"$E315+GR!AC$25","v":0},{"$f":"$E315+GR!AD$25","v":0},{"$f":"$E315+GR!AE$25","v":0},{"$f":"$E315+GR!AF$25","v":0},{"$f":"$E315+GR!AG$25","v":0},{"$f":"$E315+GR!AH$25","v":0},{"$f":"$E315+GR!AI$25","v":0},{"$f":"$E315+GR!AJ$25","v":0},{"$f":"$E315+GR!AK$25","v":0},{"$f":"$E315+GR!AL$25","v":0},{"$f":"$E315+GR!AM$25","v":0},{"$f":"$E315+GR!AN$25","v":0},{"$f":"$E315+GR!AO$25","v":0},{"$f":"$E315+GR!AP$25","v":0},{"$f":"$E315+GR!AQ$25","v":0},{"$f":"$E315+GR!AR$25","v":0},{"$f":"$E315+GR!AS$25","v":0},{"$f":"$E315+GR!AT$25","v":0},{"$f":"$E315+GR!AU$25","v":0},{"$f":"$E315+GR!AV$25","v":0},{"$f":"$E315+GR!AW$25","v":0},{"$f":"$E315+GR!AX$25","v":0},{"$f":"$E315+GR!AY$25","v":0},{"$f":"$E315+GR!AZ$25","v":0},{"$f":"$E315+GR!BA$25","v":0},{"$f":"$E315+GR!BB$25","v":0},{"$f":"$E315+GR!BC$25","v":0},{"$f":"$E315+GR!BD$25","v":0},{"$f":"$E315+GR!BE$25","v":0},{"$f":"$E315+GR!BF$25","v":0},{"$f":"$E315+GR!BG$25","v":0},{"$f":"$E315+GR!BH$25","v":0},{"$f":"$E315+GR!BI$25","v":0},{"$f":"$E315+GR!BJ$25","v":0},{"$f":"$E315+GR!BK$25","v":0},{"$f":"$E315+GR!BL$25","v":0},{"$f":"$E315+GR!BM$25","v":0},{"$f":"$E315+GR!BN$25","v":0},{"$f":"$E315+GR!BO$25","v":0}]
[]
[null,"Number of vehicles per day",null,"Cars",{"$f":"D10_Tolls_CarCount","v":0},{"$f":"IFERROR(E317*(1+E311)^$D$309,0)","v":0},{"$f":"IFERROR(F317*(1+G311),0)","v":0},{"$f":"IFERROR(G317*(1+H311),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D10_Tolls_LGVCount","v":0},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":0},{"$f":"IFERROR(F318*(1+G312),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D10_Tolls_OGV1Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D10_Tolls_OGV2Count","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D10_Tolls_PSVCount","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS321*(1+AT315),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Charge per vehicle",null,"Cars",{"$f":"D10_Tolls_CarCharge","v":0},{"$f":"IFERROR(E323*(1+D10_Tolls_CarChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F323*(1+D10_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL323*(1+D10_Tolls_CarChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",{"$f":"D10_Tolls_LGVCharge","v":0},{"$f":"IFERROR(E324*(1+D10_Tolls_LGVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F324*(1+D10_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL324*(1+D10_Tolls_LGVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",{"$f":"D10_Tolls_OGV1Charge","v":0},{"$f":"IFERROR(E325*(1+D10_Tolls_OGV1ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F325*(1+D10_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL325*(1+D10_Tolls_OGV1ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",{"$f":"D10_Tolls_OGV2Charge","v":0},{"$f":"IFERROR(E326*(1+D10_Tolls_OGV2ChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F326*(1+D10_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL326*(1+D10_Tolls_OGV2ChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",{"$f":"D10_Tolls_PSVCharge","v":0},{"$f":"IFERROR(E327*(1+D10_Tolls_PSVChargeGR)^$D$309,0)","v":0},{"$f":"IFERROR(F327*(1+D10_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL327*(1+D10_Tolls_PSVChargeGR),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Days per year",null,365]
[]
[null,"total",null,"£ thousand",null,{"$f":"SUMPRODUCT(F317:F321,F323:F327)*$D329/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Condition","index":23,"n_rows":104,"n_cols":67,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
["Modifier to apply for condition"]
["Year",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,null,"Previous year moded","Previous year moded","Previous year moded","Previous year moded","Previous year moded"]
["All ->"]
["Road type position \\|/"]
[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]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]

{"sheet":"Dropdowns","index":24,"n_rows":21,"n_cols":1,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["DD_Sectors"]
["Accommodation and food services"]
["Administrative and support services"]
["Agriculture, forestry and fishing"]
["Arts entertainment and recreation"]
["Construction"]
["Education"]
["Electricity, gas, steam and air conditioning"]
["Financial & Insurance activities"]
["Human health and social work activities"]
["Information and communication"]
["Manufacturing"]
["Mining and quarrying"]
["Other service activities"]
["Professional, scientific and technical activities"]
["Public administration"]
["Real Estate"]
["Tourism"]
["Transportation and storage"]
["Water supply, sewerage and waste management"]
["Wholesale & retail trade"]