{"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,"Current Budget - 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\\Current Budget\\HMAT - Current Budget - R1.xlsm",null,null,"R1"]
[2,"C:\\Data\\projects\\Wales Benefits of maintenance\\Wales analyses\\Example\\Current Budget\\HMAT - Current Budget - 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":"Current Budget - 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":166971.6},null,{"$f":"IF(H$1=\"\",\"\",H78+H149+H220+H291+H362+H433+H504+H575+H646+H717)","v":5565.72},5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,5565.72,"","",{"$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":0.33497699022117217},{"$f":"IF(I1=\"\",\"\",(D1_Length*I79+D2_Length*I150+D3_Length*I221+D4_Length*I292+D5_Length*I363+D6_Length*I434+D7_Length*I505+D8_Length*I576+D9_Length*I647+D10_Length*I718)/County_Length)","v":0.37974688586992195},0.42063063595195904,0.45741856008400605,0.49003152851611215,0.51871261403163349,0.54380071536391672,0.56550000656297172,0.58420631357878838,0.60018908577804031,0.61384414911071727,0.62546732952680972,0.63535445297630777,0.64360551945921107,0.65058163024217364,0.65651333595852213,0.66143118724158301,0.66556573472468339,0.66901697840782304,0.67184601955765577,0.67425285817418135,0.67626804489072656,0.67792630439062807,0.67922346262387612,0.68039424427380713,0.68133447529041147,0.68211360504036223,0.68276218415698631,0.6832802126402836,0.68370241517359065,"","",{"$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",{"$f":"SUM(H10:BO10)","v":117665991.88435806},null,{"$f":"IF(H$1=\"\",\"\",H81+H152+H223+H294+H365+H436+H507+H578+H649+H720)","v":1996685.9848681083},2059583.0912874143,2125322.9125708272,2205141.2919004848,2296840.6230836445,2414800.8185901619,2552164.6992985024,2696017.3003144292,2832519.4837523927,2988513.4774808539,3174347.5888623614,3339253.1543155434,3507018.4124232912,3672762.5790368356,3837696.3647257984,4000138.7211188115,4159246.042172581,4312449.428915388,4474034.6280027023,4631448.1205626084,4785397.3560794964,4945303.9580553919,5095910.657954609,5241868.1413874989,5386437.0991921965,5524461.7087189127,5659267.5474112406,5789089.7256275471,5918293.4302341249,6043977.5364143196,"","",{"$f":"IF(AN$1=\"\",\"\",AN81+AN152+AN223+AN294+AN365+AN436+AN507+AN578+AN649+AN720)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Travel time","£ k",29946899.970556226,null,{"$f":"IF(H$1=\"\",\"\",H82+H153+H224+H295+H366+H437+H508+H579+H650+H721)","v":674849.36091191263},694645.78721040813,710880.35944112227,727054.0679007147,744229.99878304964,762359.72578813497,781419.83455809276,801367.07903407118,822257.05529893679,843744.29344559147,866256.11070514331,889072.62044405495,913512.57565316244,938255.83244108362,963546.50705060584,989589.87337206502,1016712.8930007294,1043650.2890778631,1071182.6536420165,1099157.5205530361,1127500.8590220429,1156513.4033815807,1184969.5040591226,1213898.176281506,1243208.8601890411,1273034.77243863,1303431.7054738542,1333124.5155614023,1363307.8559131641,1394165.8799240864,"","",{"$f":"IF(AN$1=\"\",\"\",AN82+AN153+AN224+AN295+AN366+AN437+AN508+AN579+AN650+AN721)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (vehicle fuel)","£ k",4033502.452167734,null,{"$f":"IF(H$1=\"\",\"\",H83+H154+H225+H296+H367+H438+H509+H580+H651+H722)","v":68658.443013010285},69341.173723529078,70687.323965082673,71294.418798024737,72007.136595074611,72760.483264726354,73811.445119946977,75047.138488750439,77208.122611211962,78739.431857857271,80439.179370201862,87647.15529580877,96241.973526740476,104126.96092069951,113026.27090826014,121341.53702825311,130812.7714729626,139262.33981311083,149028.47083725932,157969.29707246635,167858.36020215164,177181.47623734782,187499.36291620595,196694.02673883928,207284.5154223892,216924.04193488197,227486.64228695966,237205.08347155544,248117.49818471243,257800.37108971371,"","",{"$f":"IF(AN$1=\"\",\"\",AN83+AN154+AN225+AN296+AN367+AN438+AN509+AN580+AN651+AN722)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Roadworks Accidents","£ k",2829.0085829565251,null,{"$f":"IF(H$1=\"\",\"\",H84+H155+H226+H297+H368+H439+H510+H581+H652+H723)","v":89.741054215412277},91.067497912852417,89.891237763296971,90.672694857251543,91.451537498740777,92.228668171335372,93.004500908164346,93.756086438210801,94.507226767532302,91.628212567892035,90.545439949530504,91.251602071262312,92.079384788653798,92.907301099025972,93.7353054722943,94.563343218685077,93.433703290370744,94.153487978865627,94.873263401660608,95.581201806317807,96.30071696648389,97.020078678500568,97.637652822199527,96.393864280838827,96.999589992562164,97.605147286346181,98.21051405814957,98.733407547588016,99.256144772024498,99.778716374476488,"","",{"$f":"IF(AN$1=\"\",\"\",AN84+AN155+AN226+AN297+AN368+AN439+AN510+AN581+AN652+AN723)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",226.86939813111346,null,{"$f":"IF(H$1=\"\",\"\",H85+H156+H227+H298+H369+H440+H511+H582+H653+H724)","v":5.5055940842673294},5.6007421391149563,5.7754292608123734,5.8322760990595812,5.8888266692443905,5.945577472587237,6.001147332658773,6.0539843315235782,6.1063089140652744,6.8591877655262365,7.396147766976279,7.456842644657212,7.5268521188489075,7.5964676679997423,7.6657391899754312,7.7347111943428351,8.1321498953620583,8.1951653891479488,8.2580029229061704,8.6783929141365146,8.743518504430865,8.8085231273581552,8.8677846010349999,8.7346526336277019,8.7890808427803258,8.8434487742190608,8.8977626890640948,8.9447516076616651,8.9917048085210656,9.0386247692027215,"","",{"$f":"IF(AN$1=\"\",\"\",AN85+AN156+AN227+AN298+AN369+AN440+AN511+AN582+AN653+AN724)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Roadworks time delays","£ k",101028.83169138154,null,{"$f":"IF(H$1=\"\",\"\",H86+H157+H228+H299+H370+H441+H512+H583+H654+H725)","v":3374.7586380364492},3429.6638254949562,2962.0191810231895,2991.2255033991532,3020.2516555443799,3049.0936269343738,3077.5760197288178,3104.6998260971018,3131.5456359488908,3394.1572899352186,3468.0123817843864,3496.438316864268,3529.2792752694404,3561.9086158447667,3594.3529059954362,3626.6360673771155,3172.9634028824266,3197.5008535924499,3221.9605990109658,3304.5798515587403,3329.3285402802389,3354.025585896858,3375.6363345725349,3545.2794785925335,3567.3195457790262,3589.3325287965749,3611.3210365826653,3630.3319964332395,3649.3267078737213,3668.3064642515906,"","",{"$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$1=\"\",\"\",AN87+AN158+AN229+AN300+AN371+AN442+AN513+AN584+AN655+AN726)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (Embodied in materials)","£ k",4589.6419880855146,null,{"$f":"IF(H$1=\"\",\"\",H88+H159+H230+H301+H372+H443+H514+H585+H656+H727)","v":83.668506519920868},84.881093570934226,87.3062676729609,88.518854723974258,89.731441774987601,90.944028826000931,92.156615877014303,93.369202928027633,95.794377030054335,97.006964081067679,98.219551132081023,106.70766048917446,116.40835689728121,124.89646625437464,134.5971626624814,143.08527201957486,152.78596842768158,161.27407778477505,170.97477419288174,179.4628835499752,189.16357995808198,197.65168931517536,207.3523857232822,215.8404950803756,225.54119148848241,234.02930084557579,243.72999725368257,252.21810661077598,261.91880301888273,270.40691237597616,"","",{"$f":"IF(AN$1=\"\",\"\",AN88+AN159+AN230+AN301+AN372+AN443+AN514+AN585+AN656+AN727)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total HMAT costs","£ k",155870546.73674256,null,{"$f":"IF(H4=\"\",\"\",SUM(H10:H17))","v":2880930.0651858868},{"$f":"IF(I4=\"\",\"\",SUM(I10:I17))","v":2964363.867980469},3047218.1906927531,3143848.6305283029,3253467.6845232556,3390341.8421444274,3547847.319860389,3712911.9995370461,3872495.2178112022,4051769.4570386522,4261889.6550583402,4456857.3870774759,4657700.8580722688,4856115.2838494852,5055282.0963979829,5252124.7535129394,5447381.6244707685,5636005.7839911068,5834924.4217215069,6029345.8431179402,6221562.7142594,6419838.9461513385,6609251.6216876563,6793509.195498432,6978011.7268117294,7155532.9361181278,7331330.6570826387,7500592.1555227032,7670920.8802924743,7837173.9207458906,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H20:BO20)","v":-1257000.7277103884},null,{"$f":"IF(H$1=\"\",\"\",H91+H162+H233+H304+H375+H446+H517+H588+H659+H730)","v":-41983.301817227199},-41703.992585965803,-41812.578652030759,-41919.527205278668,-42021.727613259587,-42117.884507059061,-42204.426933886643,-42302.018649252364,-42389.605499256031,-42466.747681384048,-42533.014819774311,-42587.981178263413,-42506.749049809805,-42408.990498273677,-42294.157764547206,-42161.693784212403,-42011.030111956337,-41945.961466827233,-41865.179612057211,-41768.168012331014,-41654.395861010344,-41523.317391073142,-41500.398707775668,-41463.451795906833,-41411.99821225222,-41345.545510622389,-41263.639011573308,-41279.106980829369,-41282.0678034222,-41272.068993270666,"","",{"$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":12312016.737920821},null,{"$f":"IF(H$1=\"\",\"\",H92+H163+H234+H305+H376+H447+H518+H589+H660+H731)","v":282988.03246047377},289502.34569935588,294802.48084391764,300216.43788428663,306200.58386061084,312730.16866578651,319769.27772705088,327404.77522888186,335544.39760130749,344027.93815463909,353036.94598614261,362246.50812552928,372280.0377254436,382503.61781675369,393019.5369427749,403913.51436882932,415325.70448950515,426794.49608587893,438563.69679433986,450562.97827424866,462756.89655907609,475276.48602978705,487606.35478018585,500171.38247235114,512929.87534857966,525939.91223849566,539226.10811660206,552219.96448146261,565452.02855866961,579004.2545998554,"","",{"$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":3108683.7659045835},null,{"$f":"IF(H$1=\"\",\"\",H93+H164+H235+H306+H377+H448+H519+H590+H661+H732)","v":52910.130140673245},53437.025650720185,54478.425493640578,54947.845590333767,55497.886408273618,56078.307658247249,56887.647647873469,57839.161863401947,59504.091484409728,60682.283954216648,61989.625549652141,67546.779840112373,74172.953613630612,80250.807124128129,87110.936342339905,93519.572008656949,100819.80783582965,107332.20342684464,114860.27989533942,121750.78430364896,129372.85502120029,136557.14799258881,144510.78187814855,151596.94356370514,159760.26942854066,167189.09725271864,175330.26088573839,182820.94644416496,191233.16167730681,198695.74592849816,"","",{"$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":14163699.776115015},null,{"$f":"IF(H4=\"\",\"\",SUM(H20:H22))","v":293914.86078391981},{"$f":"IF(I4=\"\",\"\",SUM(I20:I22))","v":301235.37876411027},307468.32768552745,313244.75626934174,319676.74265562487,326690.59181697469,334452.49844103772,342941.91844303143,352658.88358646119,362243.47442747169,372493.55671602045,387205.30678737821,403946.2422892644,420345.43444260815,437836.31552056759,455271.39259327389,474134.48221337842,492180.73804589629,511558.79707762203,530545.59456556663,550475.35571926599,570310.3166313027,590616.73795055877,610304.87424014951,631278.14656486805,651783.46398059186,673292.7299907672,693761.80394479819,715403.12243255414,736427.93153508287,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H25:BO25)","v":2315743.7310840567},null,{"$f":"IF(H$1=\"\",\"\",H96+H167+H238+H309+H380+H451+H522+H593+H664+H735)","v":138442.3474847622},137360.72206890944,132542.38379595734,127177.89179545082,121506.17068884769,115717.88081552813,109952.40975297065,104310.04118690702,98866.414573727292,93660.906542585217,88713.921876365319,84035.546060929293,79627.103633586041,75482.670475010455,71590.457191934111,67934.024566067688,64502.778405310033,61281.863547774206,58253.09796226566,55408.302136437313,52731.442684888265,50211.792417559082,47835.630999786532,45597.615098632872,43482.136298571859,41485.119956321665,39596.101354605373,37808.626911515639,36116.654159945807,34511.676640903133,"","",{"$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":484167.10501462338},null,{"$f":"IF(H$1=\"\",\"\",H97+H168+H239+H310+H381+H452+H523+H594+H665+H736)","v":29238.099980251849},28966.816726180303,27859.720466854284,26667.6878494599,25433.324121584039,24190.521058700317,22963.883975803554,21770.951535659704,20624.845734063274,19532.090151334553,18495.783750189912,17517.187784270529,16596.000688706496,15730.625675874675,14918.415826312936,14155.889420032963,13440.690976323454,12769.694591451589,12139.16939203921,11547.289367437792,10990.766712669012,10467.331534404839,9974.160813295859,9510.0366548499769,9071.8002824442501,8658.5011888218942,8267.9804954226838,7898.8554314334797,7549.8323798216625,7219.1504489284316,"","",{"$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":2799910.8360986798},null,{"$f":"IF(H4=\"\",\"\",SUM(H25:H26))","v":167680.44746501406},{"$f":"IF(I4=\"\",\"\",SUM(I25:I26))","v":166327.53879508976},160402.10426281163,153845.57964491073,146939.49481043173,139908.40187422844,132916.29372877421,126080.99272256673,119491.26030779057,113192.99669391976,107209.70562655522,101552.73384519982,96223.104322292536,91213.296150885129,86508.873018247046,82089.913986100655,77943.469381633491,74051.558139225788,70392.267354304873,66955.591503875097,63722.209397557279,60679.12395196392,57809.791813082389,55107.651753482845,52553.936581016111,50143.621145143559,47864.081850028058,45707.482342949123,43666.486539767473,41730.827089831568,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H29:BO29)","v":207560275.33258337},null,{"$f":"IF(H$1=\"\",\"\",H100+H171+H242+H313+H384+H455+H526+H597+H668+H739)","v":5708871.3452727273},5785807.8150440212,5861558.9033547342,5937805.2620327491,6014674.9985505948,6092271.2802986847,6170674.9524386823,6249952.1900421744,6330162.8556961622,6411350.349594593,6493550.1726648398,6576794.2783264332,6661110.7923594192,6746523.7225691844,6833052.6571956743,6920712.4511782406,7009523.4224140225,7099501.0373743996,7190655.575803237,7283008.191178523,7376569.453063067,7471355.4769953126,7567376.9106821474,7664655.8490336025,7763197.3979474381,7863024.0193505995,7964146.7234387025,8066582.5036579529,8170348.5785400644,8275456.1664854139,"","",{"$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$1=\"\",\"\",IFERROR((I29*1000)/I35,\"\"))","v":59768.713630789534},{"$f":"IF(J$1=\"\",\"\",IFERROR((J29*1000)/J35,\"\"))","v":60046.087813605453},60322.924735229644,60599.694842090234,60876.763442764634,61154.404036204774,61432.829037548872,61712.221602228565,61992.70107651427,62274.355230948167,62557.256467315499,62841.461420273197,63127.010557912181,63413.927778627331,63702.2200023513,63991.911618579456,64283.009876967939,64575.504466860635,64869.420150774684,65164.746527950811,65461.490752795093,65759.642071542825,66059.225488886776,66360.212029286602,66662.626682956557,66966.458228646414,67271.713514278774,67578.399422201095,67886.504297481937,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H31:BO31)","v":33329071.888790425},null,{"$f":"IF(H$1=\"\",\"\",H102+H173+H244+H315+H386+H457+H528+H599+H670+H741)","v":916718.39043640101},929071.71311390586,941233.96877307096,953476.00331608765,965818.31925489055,978277.4290674068,990866.27402440365,1003595.4484428233,1016474.5368055278,1029510.4898963805,1042708.9948009632,1056075.1711379699,1069613.5262426063,1083327.9087175552,1097221.4601831953,1111296.5650848767,1125556.481975632,1140003.6933372975,1154639.8519374332,1169468.3503156682,1184490.8878133376,1199710.0511677125,1215127.5524336405,1230746.9351916013,1246569.0250888658,1262597.4246437754,1278833.9043440875,1295281.1920405433,1311942.0517095677,1328818.2874931963,"","",{"$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":5939749.7388567785},null,{"$f":"IF(H$1=\"\",\"\",H103+H174+H245+H316+H387+H458+H529+H600+H671+H742)","v":163379.13934652839},165580.36366090376,167747.23422431547,169928.42740623566,172127.56847004098,174347.57775274542,176590.7446641209,178858.94398922712,181153.87213227613,183476.76021133643,185828.61611164612,188210.34749682248,190622.75389111886,193066.51847326793,195542.19955217338,198050.22169932781,200591.16396567685,203165.46832720161,205773.43020774398,208415.65245846781,211092.43881841953,213804.24985655281,216551.39164685376,219334.4939039321,222153.70618152164,225009.66869952274,227902.69804011288,230833.27998065038,233801.90672932134,236808.9009587146,"","",{"$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":5158104.3504630374},null,{"$f":"IF(H$1=\"\",\"\",H104+H175+H246+H317+H388+H459+H530+H601+H672+H743)","v":141879.15088833935},143790.70359872509,145672.42336326442,147566.5809516325,149476.32455821743,151404.1902163066,153352.16605924294,155321.88015847694,157314.80567875982,159332.01172834431,161374.37355912817,163442.67939012049,165537.62353163917,167659.79925904894,169809.6914102154,171987.66868485807,174194.2339333214,176429.77096945798,178694.53634060919,180989.05356533185,183313.58641192695,185668.5348404648,188054.16464691819,190471.02267817626,192919.23880734813,195399.36900416279,197911.68818995182,200456.61821587314,203034.58651764333,205645.87330553349,"","",{"$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":44426925.978110254},null,{"$f":"IF(H$1=\"\",\"\",H105+H176+H247+H318+H389+H460+H531+H602+H673+H744)","v":1221976.6806712686},1238442.7803735347,1254653.6263606509,1270971.0116739557,1287422.2122831491,1304029.1970364586,1320809.1847477676,1337776.2725905273,1354943.2146165636,1372319.2618360613,1389911.9844717374,1407728.1980249127,1425773.9036653643,1444054.2264498721,1462573.3511455841,1481334.4554690626,1500341.8798746304,1519598.9326339574,1539107.8184857867,1558873.0563394679,1578896.9130436841,1599182.8358647302,1619733.1087274123,1640552.4517737096,1661641.9700777356,1683006.4623474609,1704648.290574152,1726571.0902370668,1748778.5449565325,1771273.0617574444,"","",{"$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$1=\"\",\"\",H106+H177+H248+H319+H390+H461+H532+H603+H674+H745)","v":95972.043999999994},96803.28492235599,97617.665309855569,98433.643396686413,99252.56247945709,100075.4793087274,100903.19821914224,101736.35640680147,102575.51407722398,103421.05180546024,104273.26222139307,105132.39629942265,105998.66142213056,106872.21940250095,107753.18445892965,108641.6211385222,109537.64694816325,110441.32891353755,111352.68141023032,112271.82506411764,113198.77458433864,114133.59810594138,115076.30930304127,116027.03168724007,116985.72323007835,117952.50818343341,118927.39938920437,119910.46581481499,120901.77702338289,121901.34478308039,"","",{"$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":251987201.31069362},null,{"$f":"IF(H4=\"\",\"\",SUM(H29,H31:H33))","v":6930848.0259439964},{"$f":"IF(I4=\"\",\"\",SUM(I29,I31:I33))","v":7024250.5954175554},7116212.5297153853,7208776.2737067053,7302097.2108337441,7396300.4773351438,7491484.137186449,7587728.4626327017,7685106.0703127254,7783669.6114306543,7883462.1571365781,7984522.4763513459,8086884.6960247839,8190577.9490190558,8295626.0083412593,8402046.9066473041,8509865.3022886533,8619099.9700083565,8729763.3942890242,8841881.2475179918,8955466.3661067504,9070538.3128600419,9187110.0194095597,9305208.3008073103,9424839.3680251744,9546030.4816980604,9668795.0140128545,9793153.59389502,9919127.1234965976,10046729.228242857,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"\"Discounted costs for \" & IF('Economic Data'!C14=\"\", \"network\",'Economic Data'!C14)","v":"Discounted costs for Case Study - Example"},null,null,null,null,"Analysis period total",null,{"$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":105947.74911147289},null,{"$f":"IF(H$1=\"\",\"\",H113+H184+H255+H326+H397+H468+H539+H610+H681+H752)","v":5565.72},5377.507246376812,5195.6591752432969,5019.9605557906252,4850.2034355464984,4686.186894247825,4527.7168060365457,4374.6056096971461,4226.6720866639098,4083.7411465351797,3945.6436198407537,3812.2160578171529,3683.3005389537711,3558.7444820809392,3438.4004657786845,3322.1260538924498,3209.7836269492273,3101.2402192746158,2996.3673616179867,2895.040929099504,2797.1409942990381,2702.5516853130807,2611.1610486116724,2522.8609165330167,2437.5467792589538,2355.1176611197625,2275.4760010818959,2198.5275372771939,2124.1811954369023,2052.3489810984574,"","",{"$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":0.33497699022117217},{"$f":"I8","v":0.37974688586992195},0.42063063595195904,0.45741856008400605,0.49003152851611215,0.51871261403163349,0.54380071536391672,0.56550000656297172,0.58420631357878838,0.60018908577804031,0.61384414911071727,0.62546732952680972,0.63535445297630777,0.64360551945921107,0.65058163024217364,0.65651333595852213,0.66143118724158301,0.66556573472468339,0.66901697840782304,0.67184601955765577,0.67425285817418135,0.67626804489072656,0.67792630439062807,0.67922346262387612,0.68039424427380713,0.68133447529041147,0.68211360504036223,0.68276218415698631,0.6832802126402836,0.68370241517359065,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H45:BO45)","v":67475683.904327735},null,{"$f":"IF(H$1=\"\",\"\",H116+H187+H258+H329+H400+H471+H542+H613+H684+H755)","v":1996685.9848681083},1989935.3539008833,1984011.6806187565,1988911.1031970019,2001563.9092485886,2033197.4925609152,2076187.6272588337,2119045.2278943346,2151048.0291692549,2192764.8992337915,2250354.7269987809,2287207.135105304,2320886.2121341908,2348379.6457853969,2370858.9307385837,2387645.275833643,2398661.7807972599,2402913.1204121388,2408646.3807191104,2409074.094641794,2404977.4546150705,2401295.7076942511,2390749.699455983,2376063.5216155471,2359028.553864887,2337659.339381746,2313721.7624738365,2286761.3134618052,2258742.3753945744,2228705.5652533527,"","",{"$f":"IF(AN$1=\"\",\"\",AN116+AN187+AN258+AN329+AN400+AN471+AN542+AN613+AN684+AN755)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Travel time","£ k",17806092.806723475,null,{"$f":"IF(H$1=\"\",\"\",H117+H188+H259+H330+H401+H472+H543+H614+H685+H756)","v":674849.36091191263},671155.34996174707,663614.42221860238,655761.11316931271,648553.4480596066,641886.43260723213,635685.53888786607,629867.28031037562,624431.50997435721,619081.32070927299,614105.2543699313,608966.48056718637,604547.3653443472,599924.67577958724,595261.48614055826,590676.91170189425,586344.33591016475,581525.88548217446,576683.11408124771,571733.0389470848,566643.46641188138,561569.25741791853,555929.19025604439,550242.60393827164,544472.18924056401,538680.83119341172,532891.98250271322,526600.50417215785,520312.36050720216,514096.09594884992,"","",{"$f":"IF(AN$1=\"\",\"\",AN117+AN188+AN259+AN330+AN401+AN472+AN543+AN614+AN685+AN756)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (vehicle fuel)","£ k",2236969.3776217499,null,{"$f":"IF(H$1=\"\",\"\",H118+H189+H260+H331+H402+H473+H544+H615+H686+H757)","v":68658.443013010285},66996.303114520852,65987.373301671149,64303.480989719545,62750.059524607204,61262.374516558295,60045.658162363201,58986.372477344587,58632.740544715562,57773.559886723495,57024.847614911094,60033.543340426026,63691.330674381345,66579.211245336977,69825.57199000119,72427.62510167867,75440.498636253033,77597.502076767763,80231.137385388007,82168.628778642917,84359.885254244276,86034.169381769811,87965.444378499233,89158.576531862491,90781.732275087095,91790.755245022112,93005.108968952569,93698.911909752918,94695.120110752236,95063.41119078538,"","",{"$f":"IF(AN$1=\"\",\"\",AN118+AN189+AN260+AN331+AN402+AN473+AN544+AN615+AN686+AN757)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Roadworks Accidents","£ k",1780.2691240426921,null,{"$f":"IF(H$1=\"\",\"\",H119+H190+H261+H332+H403+H474+H545+H616+H687+H758)","v":89.741054215412277},87.9879206887463,83.914432321218214,81.781575729760448,79.694731564362201,77.654063815363202,75.659221412312689,73.691436449524502,71.769880153213791,67.230457487436055,64.189365875850569,62.502393709638142,60.936598969869166,59.405314160825739,57.9079648268048,56.443972433030687,53.883769040962193,52.462679348771971,51.076078197775317,49.717106013563296,48.397454993664965,47.110127196802821,45.806766407077056,43.69395384383624,42.481662422078173,41.301324211471211,40.152157814844351,39.000904706414303,37.88153846336094,36.793217568700683,"","",{"$f":"IF(AN$1=\"\",\"\",AN119+AN190+AN261+AN332+AN403+AN474+AN545+AN616+AN687+AN758)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",137.09269656490753,null,{"$f":"IF(H$1=\"\",\"\",H120+H191+H262+H333+H404+H475+H546+H617+H688+H759)","v":5.5055940842673294},5.4113450619468191,5.3914250141775772,5.2603788849887376,5.1317722311770959,5.0060166933969761,4.8819372217036641,4.7583769606990058,4.637201555167473,5.0327985076306723,5.2432683009870038,5.1075324074114308,4.9811450209463493,4.8572129745657957,4.7357540805770748,4.6167765496754987,4.68985891960609,4.5663771279246754,4.4457878639856085,4.5141154577004095,4.3941941102239754,4.2771625275725382,4.1603267389845318,3.9592925531416441,3.8492406554705862,3.7420787235741684,3.6377405730592378,3.5332863894605948,3.4317231677446984,3.3329762071402227,"","",{"$f":"IF(AN$1=\"\",\"\",AN120+AN191+AN262+AN333+AN404+AN475+AN546+AN617+AN688+AN759)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Roadworks time delays","£ k",63309.439663373596,null,{"$f":"IF(H$1=\"\",\"\",H121+H192+H263+H334+H405+H476+H547+H618+H689+H760)","v":3374.7586380364492},3313.6848555506826,2765.0766001756774,2697.914023799025,2631.9748309178958,2567.2550171180783,2503.6100749554826,2440.2659989489475,2378.1319447581554,2490.3983281086339,2458.5392236253888,2394.8704384548882,2335.6180793712774,2277.4991613509333,2220.5257731520228,2164.7050457837563,1829.8667520969643,1781.659560367,1734.5783796697631,1718.8960141257767,1673.2069424095412,1628.61723186735,1583.6819155678118,1607.0242546746249,1562.333043954992,1518.8152530491061,1476.4440810795459,1434.0255822457775,1392.7813775883474,1352.6812405697081,"","",{"$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$1=\"\",\"\",AN122+AN193+AN264+AN335+AN406+AN477+AN548+AN619+AN690+AN761)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Carbon (Embodied in materials)","£ k",2588.5256728786094,null,{"$f":"IF(H$1=\"\",\"\",H123+H194+H265+H336+H407+H478+H549+H620+H691+H762)","v":83.668506519920868},82.010718426023416,81.501335081762392,79.838935332375939,78.195767514999943,76.57243195750091,74.969466393173207,73.387349507682899,72.747356937159807,71.177014064364769,69.629687671661202,73.08895467413592,77.037106375900834,79.859319210122663,83.15167611578832,85.406256531862525,88.112571219312841,89.862525666502648,92.046174268837831,93.348640091739497,95.067161863894512,95.973909227144844,97.279502550853692,97.837395564889448,98.777373799432453,99.02879405376585,99.646004379399443,99.629239843848794,99.962448003861653,99.712050030690435,"","",{"$f":"IF(AN$1=\"\",\"\",AN123+AN194+AN265+AN336+AN407+AN478+AN549+AN620+AN691+AN762)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total HMAT costs","£ k",90197937.475481302,null,{"$f":"IF(H39=\"\",\"\",SUM(H45:H52))","v":2880930.0651858868},{"$f":"IF(I39=\"\",\"\",SUM(I45:I52))","v":2864119.6792081832},2844610.7873628344,2835571.340029405,2835209.1267462629,2854576.8575633061,2886176.08061196,2918315.2694506021,2940817.619797993,2972908.7428011554,3021333.7584259077,3052705.3639812553,3082388.6362991729,3105020.2796310754,3123061.2238663593,3134943.9932189891,3141537.1861987947,3140403.7237549829,3141296.5608679601,3136198.5496076685,3126745.1680388809,3117286.9931221567,3100734.5671403408,3079400.1199181145,3056070.0161562455,3027842.2185406289,2997324.1496495535,2962825.7260160358,2927640.2488090605,2889943.423480561,{"$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":-799005.5377534203},null,{"$f":"IF(H$1=\"\",\"\",H126+H197+H268+H339+H410+H481+H552+H623+H694+H765)","v":-41983.301817227199},-40293.712643445222,-39032.489581582551,-37809.011787853313,-36619.507923041543,-35462.128599790092,-34333.328503356264,-33249.004276990694,-32191.156279582956,-31159.168061992961,-30152.454409534563,-29170.455164433435,-28130.256585731429,-27116.484646434677,-26128.560502026023,-25165.919485128132,-24228.00942279317,-23372.44826133328,-22538.585803425791,-21725.950268645021,-20934.078296355583,-20162.514714185167,-19469.938230381333,-18794.787017752249,-18136.680045879591,-17495.243102545166,-16870.130061904252,-16305.752609108007,-15755.480357757961,-15218.999293202727,"","",{"$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":7318488.7521963641},null,{"$f":"IF(H$1=\"\",\"\",H127+H198+H269+H340+H411+H482+H553+H624+H695+H766)","v":282988.03246047377},279712.4113037255,275201.27036235866,270778.02627136931,266836.11892209423,263310.4104837327,260132.51346078064,257337.19381461872,254816.29316205328,252423.95352259179,250274.53294421709,248119.19305396866,246368.71125314545,244574.40174521325,242800.3131462165,241092.18746252957,239520.78906620649,237811.50626092762,236105.65157160017,234362.89702696516,232565.8289960672,230780.43241655704,228760.82890579206,226720.50200293615,224641.29809649551,222549.8904006416,220455.94607276682,218133.64641892328,215807.22098595987,213506.75060543558,"","",{"$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":1724055.6797131617},null,{"$f":"IF(H$1=\"\",\"\",H128+H199+H270+H341+H412+H483+H554+H625+H696+H767)","v":52910.130140673245},51629.976474125782,50856.193137427326,49559.808522374355,48363.201764188285,47216.430291081066,46278.138014697484,45461.058398162211,45188.094715409738,44524.471200413609,43945.611806972374,46265.877327698174,49086.421886275042,51312.699351662086,53815.550206248045,55820.955189774235,58143.379196871814,59805.90940447872,61836.311173523216,63329.363264596352,65018.383305179828,66308.177638997047,67797.324469186191,68716.716612178308,69968.149709126941,70745.563141255261,71681.615479924527,72216.511996395042,72984.966182071701,73268.689712193765,"","",{"$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":8243538.894156104},null,{"$f":"IF(H39=\"\",\"\",SUM(H55:H57))","v":293914.86078391981},{"$f":"IF(I39=\"\",\"\",SUM(I55:I57))","v":291048.67513440608},287024.97391820344,282528.82300589036,278579.812763241,275064.71217502368,272077.32297212188,269549.24793579022,267813.23159788002,265789.25666101242,264067.69034165487,265214.61521723343,267324.87655368907,268770.61645044066,270487.30285043851,271747.22316717566,273436.15884028515,274244.96740407305,275403.37694169761,275966.31002291653,276650.13400489144,276926.09534136893,277088.21514459694,276642.43159736221,276472.76775974286,275800.21043935174,275267.43149078707,274044.40580621036,273036.70681027358,271556.4410244266,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H60:BO60)","v":1654086.3306592554},null,{"$f":"IF(H$1=\"\",\"\",H131+H202+H273+H344+H415+H486+H557+H628+H699+H770)","v":138442.3474847622},132715.67349653086,123729.73352559673,114707.1718271439,105885.60806421241,97431.350572407478,89446.356177231661,81986.749481465798,75080.297748955229,68721.908013651642,62890.968256134307,57559.787075330343,52695.887275844856,48263.932976448195,44227.280810758581,40549.181948912839,37199.13362837123,34146.485979613841,31361.204201301549,28820.943650937796,26501.024130288821,24381.385377033854,22442.116456164451,20668.743849754683,19043.311788929852,17554.303609021841,16188.377850271103,14934.870495031502,13784.07782077698,12726.117086371029,"","",{"$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":346106.60390391055},null,{"$f":"IF(H$1=\"\",\"\",H132+H203+H274+H345+H416+H487+H558+H629+H700+H771)","v":29238.099980251849},27987.262537372277,26007.347165025356,24052.726532852106,22163.672630293033,20367.769623751727,18681.134410124669,17111.771112514038,15662.746195625085,14331.29949563389,13112.009074817113,11998.322689426448,10982.956074180842,10058.227385441551,9216.3256372714568,8449.5175931078084,7751.3259435773352,7115.3220885821065,6535.2570670925497,6006.3882730155183,5523.5843935346675,5082.6316234083906,4679.383836820225,4310.7629904697678,3973.0596509620405,3663.8187096406036,3380.2618879044439,3120.1445956638199,2881.4262970321561,2662.0484085176286,"","",{"$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":2000192.9345631662},null,{"$f":"IF(H39=\"\",\"\",SUM(H60:H61))","v":167680.44746501406},{"$f":"IF(I39=\"\",\"\",SUM(I60:I61))","v":160702.93603390313},149737.0806906221,138759.898359996,128049.28069450545,117799.1201961592,108127.49058735633,99098.520593979832,90743.043944580306,83053.207509285538,76002.977330951428,69558.109764756795,63678.843350025694,58322.16036188975,53443.606448030041,48998.699542020651,44950.459571948566,41261.808068195947,37896.461268394101,34827.331923953316,32024.608523823488,29464.017000442243,27121.500292984674,24979.506840224451,23016.371439891893,21218.122318662445,19568.639738175545,18055.01509069532,16665.504117809134,15388.165494888657,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H64:BO64)","v":127480185.65693122},null,{"$f":"IF(H$1=\"\",\"\",H135+H206+H277+H348+H419+H490+H561+H632+H703+H774)","v":5708871.3452727273},5590152.4783034027,5471827.9571096031,5355560.1437676381,5241441.7796198381,5129528.9432343189,5019848.0496225804,4912405.9260791875,4807198.8253465276,4704206.3250562623,4603399.8851704448,4504747.0510187354,4408211.8704369292,4313755.2860943852,4221335.5036171209,4130908.3363081701,4042433.5960094361,3955868.8101247181,3871169.5299032661,3788298.1537750317,3707212.1512502851,3627872.8243473973,3550239.6508154478,3474278.3827075493,3399947.6822618223,3327214.9403458126,3256043.1962584862,3186398.842559529,3118248.9975599619,3051559.1929546013,"","",{"$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},{"$f":"IFERROR((I64*1000)/I70,\"\")","v":57747.549401729026},56053.665489141364,54407.8219495015,52809.133071044802,51256.601304001764,49749.147085709221,48285.64831274785,46864.974244510515,45485.964829530938,44147.462034864722,42848.324679949044,41587.429608017439,40363.672713186279,39175.969831556038,38023.257504976893,36904.513732364969,35818.736056876805,34764.94217181563,33742.198023516241,32749.578472585235,31786.195165598161,30851.177556157694,29943.697879583251,29062.928264973594,28208.089777722289,27378.410803406954,26573.150399402817,25791.589456595662,25033.023207289098,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H66:BO66)","v":20470227.75605391},null,{"$f":"IF(H$1=\"\",\"\",H137+H208+H279+H350+H421+H492+H563+H634+H705+H776)","v":916718.39043640101},897653.82909556129,878651.98139799852,859980.72622044431,841654.86768357293,823683.34501809976,806070.35234167473,788816.95065948297,771922.50984967826,755383.73263107718,739196.02363880782,723354.16184683493,707852.36729149777,692684.36382586311,677843.4380019597,663322.49420913286,649115.0771242457,635214.36649691907,621613.22645924508,608305.61714393413,595284.71063516475,582544.29268276948,570077.85767332162,557879.90429588337,545943.79742950387,534264.29889805522,522835.47478220821,511651.92809166899,500708.37838489399,489999.29180800659,"","",{"$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":3648127.1014447371},null,{"$f":"IF(H$1=\"\",\"\",H138+H209+H280+H351+H422+H493+H564+H635+H706+H777)","v":163379.13934652839},159981.0276916945,156593.83810526779,153265.7055846923,149999.23171587108,146795.9821745918,143656.68456304818,140581.51321298603,137570.34395057146,134622.5816440646,131737.40208719682,128913.87079744093,126150.95479902154,123447.53370477134,120802.41011398012,118214.31934889153,115682.11009675609,113204.56680251265,110780.41837581852,108408.58759194532,106087.85821161733,103817.12263227862,101595.22198222612,99421.175035355613,97293.800443286396,95212.163866840681,93175.208233991449,91181.971525243134,89231.512496445561,87322.845309800585,"","",{"$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":3168049.3455648511},null,{"$f":"IF(H$1=\"\",\"\",H139+H210+H281+H352+H423+H494+H565+H636+H707+H778)","v":141879.15088833935},138928.21603741558,135986.76595791214,133096.60128969466,130259.98126120784,127478.26551207402,124752.08589518363,122081.59380097833,119466.68139636403,116906.83186636507,114401.32946669478,111949.36268868682,109550.03449171231,107202.3719267118,104905.33516573226,102657.82595714294,100458.84449597509,98307.335188958852,96202.194215745782,94142.486109724938,92127.154683451547,90155.238090077939,88225.729960407436,86337.77819344931,84490.356901162886,82682.654699367064,80913.753622143879,79182.818247604679,77489.031195260424,75831.536359305537,"","",{"$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":27286404.203063495},null,{"$f":"IF(H$1=\"\",\"\",H140+H211+H282+H353+H424+H495+H566+H637+H708+H779)","v":1221976.6806712686},1196563.0728246714,1171232.5854611783,1146343.0330948313,1121914.0806606517,1097957.5927047655,1074479.1227999064,1051480.0576734473,1028959.5351966138,1006913.1461415068,985334.75519269938,964217.39533296274,943553.3565822317,923334.26945734629,903551.18328167207,884194.63951516734,865256.0317169769,846726.2684883906,828595.83905080939,810856.69084560429,793499.7235302336,776516.65340512595,759898.80961595511,743638.85752468836,727727.95477395318,712159.11746426299,696924.43663834361,682016.71786451689,667428.92207660002,653153.67347711255,"","",{"$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$1=\"\",\"\",H141+H212+H283+H354+H425+H496+H567+H638+H709+H780)","v":95972.043999999994},96803.28492235599,97617.665309855569,98433.643396686413,99252.56247945709,100075.4793087274,100903.19821914224,101736.35640680147,102575.51407722398,103421.05180546024,104273.26222139307,105132.39629942265,105998.66142213056,106872.21940250095,107753.18445892965,108641.6211385222,109537.64694816325,110441.32891353755,111352.68141023032,112271.82506411764,113198.77458433864,114133.59810594138,115076.30930304127,116027.03168724007,116985.72323007835,117952.50818343341,118927.39938920437,119910.46581481499,120901.77702338289,121901.34478308039,"","",{"$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":154766589.85999471},null,{"$f":"IF(H39=\"\",\"\",SUM(H64,H66:H68))","v":6930848.0259439964},{"$f":"IF(I39=\"\",\"\",SUM(I64,I66:I68))","v":6786715.5511280745},6643060.5425707819,6501903.1768624689,6363355.8602804895,6227486.5359390853,6094327.1724224864,5963885.9837526353,5836158.3605431421,5711119.471197769,5588734.6403631447,5468964.4463516986,5351765.227019161,5237089.555551732,5124886.6868987931,5015102.9758233372,4907689.6277264133,4802595.078613109,4699765.3689540746,4599154.8446206357,4500711.874780518,4404389.4777525244,4310138.4604314025,4217917.2402322376,4127675.6370357755,4039374.0578100756,3952967.6328968299,3868415.5604240457,3785677.9196365615,3704712.866431714,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"\"Undiscounted costs for \" & D1_Name","v":"Undiscounted costs for R1"},null,null,null,null,"Analysis period total",null,{"$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":64320.750000000029},null,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001,2144.0250000000001]
[null,null,null,"Percentage in poor condition","%",null,null,0.2873,0.3453,0.39989999999999998,0.45029999999999998,0.49590000000000001,0.53669999999999995,0.57289999999999996,0.60460000000000003,0.63229999999999997,0.65620000000000001,0.67679999999999996,0.69450000000000001,0.7097,0.72250000000000003,0.73340000000000005,0.74270000000000003,0.75049999999999994,0.7571,0.76259999999999994,0.76719999999999999,0.77110000000000001,0.77439999999999998,0.77710000000000001,0.77929999999999999,0.78120000000000001,0.78280000000000005,0.78410000000000002,0.78520000000000001,0.78610000000000002,0.78680000000000005]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H81:BO81)","v":50457382.365723468},null,859660.99364507291,887870.46457838966,916895.79673406424,951895.15804092248,992088.20720353257,1043564.5985705542,1103091.3005899873,1165213.9621516417,1224026.2873109598,1290879.2053839595,1370168.5895367442,1440422.1071693252,1511678.5696540603,1581892.9453368636,1651591.9266711078,1720075.9157404529,1787005.7668452519,1851318.931705799,1918990.5743035534,1984797.0057037338,2049048.9058017517,2115661.2450214894,2178301.3768291315,2238931.748949599,2298903.0768175386,2356098.786934257,2411907.8458556007,2465589.1540162684,2518964.3961823401,2570847.5224395124]
[null,null,null,"Travel time","£ k",13185851.580857387,null,293355.52855736739,302382.2455930665,309933.1233522456,317537.08403188799,325635.36330543924,334174.25133669027,343092.1589798294,352367.87866986508,362009.61596305174,371863.84873052209,382112.3606231513,392443.98084948078,403433.39321237366,414507.11632188334,425772.16432513669,437319.14941447973,449291.23930514831,461149.04845984152,473227.61309438496,485463.46726770874,497826.90854993288,510449.33250036003,522804.46186219191,535337.91302489105,548012.35529089393,560886.35962533019,573985.78310278489,586763.37025864143,599734.8333263864,612979.63192241977]
[null,null,null,"Carbon (vehicle fuel)","£ k",1666375.6648058197,null,29064.02195255446,29319.933928540031,29833.113801651274,30042.960366345877,30298.243028891644,30573.798296114473,30977.708687814888,31462.138278756611,32330.588581865057,32945.901121958865,33635.77292480311,36582.379936217039,40091.829487421252,43306.558812946976,46928.751860832206,50309.935397045592,54154.257249883354,57579.113678867063,61530.676377967073,65144.649572854425,69133.892057295539,72893.958348125787,77045.886815390739,80743.200214304743,84993.560276939708,88858.967204613771,93086.681273660099,96974.831495622479,101333.07987097105,105199.27390556404]
[null,null,null,"Roadworks Accidents","£ k",1732.1699659039018,null,51.030842533152466,51.769936545599336,52.213549788077835,52.656854315309232,53.099751569447214,53.542245550751836,53.984339790284338,54.412567745167522,54.840421550609449,55.267904771501705,55.69502090844567,56.121773399449445,56.621133094768808,57.120003932430308,57.618391125761406,58.116299782969421,58.613734910240751,59.054697117606587,59.495293776800004,59.935528193755381,60.375403617794369,60.814923243045548,61.192064060270376,61.568946787373633,61.945573353964129,62.321945662294667,62.698065587830826,63.022948784266703,63.347646001366414,63.672158403566776]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",16.260675760296433,null,0.47251566806449286,0.48608963488633294,0.49024289661702131,0.49441215849998144,0.49857771646226712,0.50273960410422036,0.50689784332282983,0.51092812784843378,0.51495488323428928,0.51897814317729618,0.52299794076542538,0.52701430849382214,0.5317147593707503,0.53641059805450342,0.54110187384028363,0.54578863502718389,0.55047092894761518,0.55462264008705542,0.55877090115120354,0.56291574341561834,0.56705719761904805,0.57119529397692026,0.57474535075692545,0.57829297289141501,0.58183817862112397,0.58538098592766119,0.58892141253890828,0.5919784335478544,0.59503370153905344,0.59808722750689103]
[null,null,null,"Roadworks time delays","£ k",2248.2231126888923,null,65.812702116172133,67.376489666142874,67.938427621125413,68.498585499528957,69.058172445398441,69.617195445926825,70.175664815305268,70.719267548976333,71.26240632923512,71.805085475566614,72.347309231314625,72.889081765646779,73.525683033657273,74.161672423201495,74.797056342399614,75.431841072449672,76.066032771304307,76.629624144139882,77.192755311761459,77.755430374476518,78.317653363406038,78.879428242194109,79.361401907734546,79.843050548368993,80.324376559059573,80.805382301301037,81.286070103806466,81.70073499742989,82.115166169833245,82.529365062029058]
[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",1768.0180544985349,null,32.23071222203405,32.697823993367884,33.632047536035536,34.099159307369355,34.566271078703188,35.033382850037007,35.500494621370841,35.96760639270466,36.901829935372319,37.368941706706146,37.836053478039972,41.105835877376769,44.842730048047379,48.112512447384169,51.849406618054779,55.119189017391577,58.856083188062186,62.125865587398977,65.862759758069586,69.132542157406377,72.869436328076986,76.139218727413777,79.876112898084401,83.145895297421177,86.882789468091815,90.152571867428591,93.889466038099215,97.159248437435991,100.89614260810659,104.16592500744341]
[null,null,null,"Total HMAT costs","£ k",67589088.530195519,null,{"$f":"IF(H75=\"\",\"\",SUM(H81:H88))","v":1258020.5658275338},{"$f":"IF(I75=\"\",\"\",SUM(I81:I88))","v":1295515.4493398361},1332606.7830558028,1375421.4263504371,1423969.511210674,1484261.8186668097,1553111.8105547018,1624996.0643700783,1694320.4863685749,1771644.3910465371,1861873.5993662572,1945409.5865603741,2031169.7885147911,2115677.0259710951,2200268.123713037,2283684.6885704859,2366435.8246220825,2446035.9335539965,2529742.448255653,2611402.9838607656,2692012.3108594869,2775011.4155354821,2854163.2047309307,2931028.4732744009,3007929.2018629313,3081868.453945017,3155009.2476551873,3225360.305581185,3296069.738268178,3365067.8687031968,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H91:BO91)","v":-1179285.4890476624},null,{"$f":"'D1 Traffic'!F131","v":-34257.675681941873},{"$f":"'D1 Traffic'!G131","v":-34430.44696721746},{"$f":"'D1 Traffic'!H131","v":-34778.857471711643},{"$f":"'D1 Traffic'!I131","v":-35131.303938194491},{"$f":"'D1 Traffic'!J131","v":-35485.607781079467},{"$f":"'D1 Traffic'!K131","v":-35841.721561156737},{"$f":"'D1 Traffic'!L131","v":-36199.586715166719},{"$f":"'D1 Traffic'!M131","v":-36567.885323524373},{"$f":"'D1 Traffic'!N131","v":-36937.978599914175},{"$f":"'D1 Traffic'!O131","v":-37309.813879591355},{"$f":"'D1 Traffic'!P131","v":-37683.336061113121},{"$f":"'D1 Traffic'!Q131","v":-38058.487535938133},{"$f":"'D1 Traffic'!R131","v":-38382.066607232671},{"$f":"'D1 Traffic'!S131","v":-38705.341434818169},{"$f":"'D1 Traffic'!T131","v":-39028.198577749317},{"$f":"'D1 Traffic'!U131","v":-39350.520674058018},{"$f":"'D1 Traffic'!V131","v":-39672.186336220577},{"$f":"'D1 Traffic'!W131","v":-40037.307975303775},{"$f":"'D1 Traffic'!X131","v":-40403.034942707265},{"$f":"'D1 Traffic'!Y131","v":-40769.273087401198},{"$f":"'D1 Traffic'!Z131","v":-41135.924725832359},{"$f":"'D1 Traffic'!AA131","v":-41502.888545361071},{"$f":"'D1 Traffic'!AB131","v":-41923.547672573084},{"$f":"'D1 Traffic'!AC131","v":-42346.14332560516},{"$f":"'D1 Traffic'!AD131","v":-42770.611210109033},{"$f":"'D1 Traffic'!AE131","v":-43196.884128670048},{"$f":"'D1 Traffic'!AF131","v":-43624.891897512367},{"$f":"'D1 Traffic'!AG131","v":-44102.614011648213},{"$f":"'D1 Traffic'!AH131","v":-44583.584569414728},{"$f":"'D1 Traffic'!AI131","v":-45067.767808895675},{"$f":"'D1 Traffic'!AJ131","v":""},{"$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",{"$f":"SUM(H92:BO92)","v":5114714.1223639352},null,{"$f":"'D1 Traffic'!F276","v":117698.99371964572},{"$f":"'D1 Traffic'!G276","v":120401.67658705675},{"$f":"'D1 Traffic'!H276","v":122610.00259532877},{"$f":"'D1 Traffic'!I276","v":124868.4770621096},{"$f":"'D1 Traffic'!J276","v":127370.43034415852},{"$f":"'D1 Traffic'!K276","v":130103.78903857125},{"$f":"'D1 Traffic'!L276","v":133048.05908687369},{"$f":"'D1 Traffic'!M276","v":136224.57635157995},{"$f":"'D1 Traffic'!N276","v":139609.45130771014},{"$f":"'D1 Traffic'!O276","v":143135.9359764801},{"$f":"'D1 Traffic'!P276","v":146879.51306120053},{"$f":"'D1 Traffic'!Q276","v":150704.97700548673},{"$f":"'D1 Traffic'!R276","v":154852.39570256879},{"$f":"'D1 Traffic'!S276","v":159076.31710669652},{"$f":"'D1 Traffic'!T276","v":163419.29024914932},{"$f":"'D1 Traffic'!U276","v":167916.94932729268},{"$f":"'D1 Traffic'!V276","v":172627.52765369645},{"$f":"'D1 Traffic'!W276","v":177353.10481871088},{"$f":"'D1 Traffic'!X276","v":182200.9128393438},{"$f":"'D1 Traffic'!Y276","v":187141.72076677022},{"$f":"'D1 Traffic'!Z276","v":192160.80840864161},{"$f":"'D1 Traffic'!AA276","v":197312.58069648052},{"$f":"'D1 Traffic'!AB276","v":202389.77168378717},{"$f":"'D1 Traffic'!AC276","v":207562.41452467645},{"$f":"'D1 Traffic'!AD276","v":212813.19451634464},{"$f":"'D1 Traffic'!AE276","v":218166.19558530039},{"$f":"'D1 Traffic'!AF276","v":223631.68822562357},{"$f":"'D1 Traffic'!AG276","v":228984.27019159624},{"$f":"'D1 Traffic'!AH276","v":234434.07011367555},{"$f":"'D1 Traffic'!AI276","v":240015.02781738012},{"$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":1169390.8334280665},null,{"$f":"IF(H1=\"\",\"\",IF(H83=0,0,H83*'D1 Traffic'!F133*CO2RatioNon2Urb+H83*'D1 Traffic'!F134*CO2RatioNon2Rur-H83))","v":20401.461236414085},{"$f":"IF(I1=\"\",\"\",IF(I83=0,0,I83*'D1 Traffic'!G133*CO2RatioNon2Urb+I83*'D1 Traffic'!G134*CO2RatioNon2Rur-I83))","v":20581.460342542709},{"$f":"IF(J1=\"\",\"\",IF(J83=0,0,J83*'D1 Traffic'!H133*CO2RatioNon2Urb+J83*'D1 Traffic'!H134*CO2RatioNon2Rur-J83))","v":20941.960395924663},{"$f":"IF(K1=\"\",\"\",IF(K83=0,0,K83*'D1 Traffic'!I133*CO2RatioNon2Urb+K83*'D1 Traffic'!I134*CO2RatioNon2Rur-K83))","v":21088.885094340891},{"$f":"IF(L1=\"\",\"\",IF(L83=0,0,L83*'D1 Traffic'!J133*CO2RatioNon2Urb+L83*'D1 Traffic'!J134*CO2RatioNon2Rur-L83))","v":21267.663588891483},{"$f":"IF(M1=\"\",\"\",IF(M83=0,0,M83*'D1 Traffic'!K133*CO2RatioNon2Urb+M83*'D1 Traffic'!K134*CO2RatioNon2Rur-M83))","v":21460.632230633644},{"$f":"IF(N1=\"\",\"\",IF(N83=0,0,N83*'D1 Traffic'!L133*CO2RatioNon2Urb+N83*'D1 Traffic'!L134*CO2RatioNon2Rur-N83))","v":21743.658074951552},{"$f":"IF(O1=\"\",\"\",IF(O83=0,0,O83*'D1 Traffic'!M133*CO2RatioNon2Urb+O83*'D1 Traffic'!M134*CO2RatioNon2Rur-O83))","v":22083.2024003189},{"$f":"IF(P1=\"\",\"\",IF(P83=0,0,P83*'D1 Traffic'!N133*CO2RatioNon2Urb+P83*'D1 Traffic'!N134*CO2RatioNon2Rur-P83))","v":22692.277397376711},{"$f":"IF(Q1=\"\",\"\",IF(Q83=0,0,Q83*'D1 Traffic'!O133*CO2RatioNon2Urb+Q83*'D1 Traffic'!O134*CO2RatioNon2Rur-Q83))","v":23123.665136704985},{"$f":"IF(R1=\"\",\"\",IF(R83=0,0,R83*'D1 Traffic'!P133*CO2RatioNon2Urb+R83*'D1 Traffic'!P134*CO2RatioNon2Rur-R83))","v":23607.372333838241},{"$f":"IF(S1=\"\",\"\",IF(S83=0,0,S83*'D1 Traffic'!Q133*CO2RatioNon2Urb+S83*'D1 Traffic'!Q134*CO2RatioNon2Rur-S83))","v":25674.931643795033},{"$f":"IF(T1=\"\",\"\",IF(T83=0,0,T83*'D1 Traffic'!R133*CO2RatioNon2Urb+T83*'D1 Traffic'!R134*CO2RatioNon2Rur-T83))","v":28137.415032679339},{"$f":"IF(U1=\"\",\"\",IF(U83=0,0,U83*'D1 Traffic'!S133*CO2RatioNon2Urb+U83*'D1 Traffic'!S134*CO2RatioNon2Rur-U83))","v":30392.970559823436},{"$f":"IF(V1=\"\",\"\",IF(V83=0,0,V83*'D1 Traffic'!T133*CO2RatioNon2Urb+V83*'D1 Traffic'!T134*CO2RatioNon2Rur-V83))","v":32934.402935547907},{"$f":"IF(W1=\"\",\"\",IF(W83=0,0,W83*'D1 Traffic'!U133*CO2RatioNon2Urb+W83*'D1 Traffic'!U134*CO2RatioNon2Rur-W83))","v":35306.610641867977},{"$f":"IF(X1=\"\",\"\",IF(X83=0,0,X83*'D1 Traffic'!V133*CO2RatioNon2Urb+X83*'D1 Traffic'!V134*CO2RatioNon2Rur-X83))","v":38003.7546874115},{"$f":"IF(Y1=\"\",\"\",IF(Y83=0,0,Y83*'D1 Traffic'!W133*CO2RatioNon2Urb+Y83*'D1 Traffic'!W134*CO2RatioNon2Rur-Y83))","v":40406.547488165459},{"$f":"IF(Z1=\"\",\"\",IF(Z83=0,0,Z83*'D1 Traffic'!X133*CO2RatioNon2Urb+Z83*'D1 Traffic'!X134*CO2RatioNon2Rur-Z83))","v":43178.886579736049},{"$f":"IF(AA1=\"\",\"\",IF(AA83=0,0,AA83*'D1 Traffic'!Y133*CO2RatioNon2Urb+AA83*'D1 Traffic'!Y134*CO2RatioNon2Rur-AA83))","v":45714.249772374344},{"$f":"IF(AB1=\"\",\"\",IF(AB83=0,0,AB83*'D1 Traffic'!Z133*CO2RatioNon2Urb+AB83*'D1 Traffic'!Z134*CO2RatioNon2Rur-AB83))","v":48512.87984246116},{"$f":"IF(AC1=\"\",\"\",IF(AC83=0,0,AC83*'D1 Traffic'!AA133*CO2RatioNon2Urb+AC83*'D1 Traffic'!AA134*CO2RatioNon2Rur-AC83))","v":51150.619149062608},{"$f":"IF(AD1=\"\",\"\",IF(AD83=0,0,AD83*'D1 Traffic'!AB133*CO2RatioNon2Urb+AD83*'D1 Traffic'!AB134*CO2RatioNon2Rur-AD83))","v":54063.437056867246},{"$f":"IF(AE1=\"\",\"\",IF(AE83=0,0,AE83*'D1 Traffic'!AC133*CO2RatioNon2Urb+AE83*'D1 Traffic'!AC134*CO2RatioNon2Rur-AE83))","v":56657.193098101285},{"$f":"IF(AF1=\"\",\"\",IF(AF83=0,0,AF83*'D1 Traffic'!AD133*CO2RatioNon2Urb+AF83*'D1 Traffic'!AD134*CO2RatioNon2Rur-AF83))","v":59638.96373304649},{"$f":"IF(AG1=\"\",\"\",IF(AG83=0,0,AG83*'D1 Traffic'!AE133*CO2RatioNon2Urb+AG83*'D1 Traffic'!AE134*CO2RatioNon2Rur-AG83))","v":62350.560974353415},{"$f":"IF(AH1=\"\",\"\",IF(AH83=0,0,AH83*'D1 Traffic'!AF133*CO2RatioNon2Urb+AH83*'D1 Traffic'!AF134*CO2RatioNon2Rur-AH83))","v":65316.32681780553},{"$f":"IF(AI1=\"\",\"\",IF(AI83=0,0,AI83*'D1 Traffic'!AG133*CO2RatioNon2Urb+AI83*'D1 Traffic'!AG134*CO2RatioNon2Rur-AI83))","v":68043.94921055522},{"$f":"IF(AJ1=\"\",\"\",IF(AJ83=0,0,AJ83*'D1 Traffic'!AH133*CO2RatioNon2Urb+AJ83*'D1 Traffic'!AH134*CO2RatioNon2Rur-AJ83))","v":71101.380697206347},{"$f":"IF(AK1=\"\",\"\",IF(AK83=0,0,AK83*'D1 Traffic'!AI133*CO2RatioNon2Urb+AK83*'D1 Traffic'!AI134*CO2RatioNon2Rur-AK83))","v":73813.515275268059},{"$f":"IF(AL1=\"\",\"\",IF(AL83=0,0,AL83*'D1 Traffic'!AJ133*CO2RatioNon2Urb+AL83*'D1 Traffic'!AJ134*CO2RatioNon2Rur-AL83))","v":""},{"$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",{"$f":"SUM(H94:BO94)","v":5104819.466744341},null,{"$f":"IF(H75=\"\",\"\",SUM(H91:H93))","v":103842.77927411793},{"$f":"IF(I75=\"\",\"\",SUM(I91:I93))","v":106552.68996238199},108773.10551954179,110826.05821825599,113152.48615197054,115722.69970804817,118592.13044665853,121739.89342837447,125363.75010517269,128949.78723359373,132803.54933392565,138321.42111334362,144607.74412801545,150763.94623170179,157325.4946069479,163873.03929510264,170959.0960048874,177722.34433157256,184976.7644763726,192086.69745174336,199537.76352527039,206960.31130018207,214529.66106808133,221873.46429717256,229681.5470392821,237319.87243098376,245323.12314591673,252925.60539050325,260951.86624146719,268760.77528375247,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H96:BO96)","v":818231.80586580141},null,{"$f":"IF(H1=\"\",\"\",'D1 Traffic'!F303)","v":63107.445335981174},{"$f":"IF(I1=\"\",\"\",'D1 Traffic'!G303)","v":61279.853719051163},{"$f":"IF(J1=\"\",\"\",'D1 Traffic'!H303)","v":56879.960222023299},{"$f":"IF(K1=\"\",\"\",'D1 Traffic'!I303)","v":52795.979078082026},{"$f":"IF(L1=\"\",\"\",'D1 Traffic'!J303)","v":49005.227780275745},{"$f":"IF(M1=\"\",\"\",'D1 Traffic'!K303)","v":45486.652425651941},{"$f":"IF(N1=\"\",\"\",'D1 Traffic'!L303)","v":42220.710781490139},{"$f":"IF(O1=\"\",\"\",'D1 Traffic'!M303)","v":39189.263747379155},{"$f":"IF(P1=\"\",\"\",'D1 Traffic'!N303)","v":36375.474610317317},{"$f":"IF(Q1=\"\",\"\",'D1 Traffic'!O303)","v":33763.715533296549},{"$f":"IF(R1=\"\",\"\",'D1 Traffic'!P303)","v":31339.480758005859},{"$f":"IF(S1=\"\",\"\",'D1 Traffic'!Q303)","v":29089.306039581039},{"$f":"IF(T1=\"\",\"\",'D1 Traffic'!R303)","v":27000.693865939116},{"$f":"IF(U1=\"\",\"\",'D1 Traffic'!S303)","v":25062.044046364688},{"$f":"IF(V1=\"\",\"\",'D1 Traffic'!T303)","v":23262.58928383571},{"$f":"IF(W1=\"\",\"\",'D1 Traffic'!U303)","v":21592.335373256308},{"$f":"IF(X1=\"\",\"\",'D1 Traffic'!V303)","v":20042.0056934565},{"$f":"IF(Y1=\"\",\"\",'D1 Traffic'!W303)","v":18602.989684666329},{"$f":"IF(Z1=\"\",\"\",'D1 Traffic'!X303)","v":17267.295025307289},{"$f":"IF(AA1=\"\",\"\",'D1 Traffic'!Y303)","v":16027.503242490222},{"$f":"IF(AB1=\"\",\"\",'D1 Traffic'!Z303)","v":14876.728509679424},{"$f":"IF(AC1=\"\",\"\",'D1 Traffic'!AA303)","v":13808.579402684445},{"$f":"IF(AD1=\"\",\"\",'D1 Traffic'!AB303)","v":12817.123401571702},{"$f":"IF(AE1=\"\",\"\",'D1 Traffic'!AC303)","v":11896.853941338855},{"$f":"IF(AF1=\"\",\"\",'D1 Traffic'!AD303)","v":11042.659828350726},{"$f":"IF(AG1=\"\",\"\",'D1 Traffic'!AE303)","v":10249.796852675143},{"$f":"IF(AH1=\"\",\"\",'D1 Traffic'!AF303)","v":9513.861438653068},{"$f":"IF(AI1=\"\",\"\",'D1 Traffic'!AG303)","v":8830.7661873577799},{"$f":"IF(AJ1=\"\",\"\",'D1 Traffic'!AH303)","v":8196.7171751054939},{"$f":"IF(AK1=\"\",\"\",'D1 Traffic'!AI303)","v":7608.1928819329187},{"$f":"IF(AL1=\"\",\"\",'D1 Traffic'!AJ303)","v":""},{"$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",{"$f":"SUM(H97:BO97)","v":202368.85554389431},null,{"$f":"IF(H1=\"\",\"\",'D1 Traffic'!F331)","v":15296.439332465914},{"$f":"IF(I1=\"\",\"\",'D1 Traffic'!G331)","v":14876.480347714598},{"$f":"IF(J1=\"\",\"\",'D1 Traffic'!H331)","v":13834.42569769683},{"$f":"IF(K1=\"\",\"\",'D1 Traffic'!I331)","v":12865.910278841056},{"$f":"IF(L1=\"\",\"\",'D1 Traffic'!J331)","v":11965.70907211228},{"$f":"IF(M1=\"\",\"\",'D1 Traffic'!K331)","v":11128.97057210077},{"$f":"IF(N1=\"\",\"\",'D1 Traffic'!L331)","v":10351.189939794873},{"$f":"IF(O1=\"\",\"\",'D1 Traffic'!M331)","v":9628.1840945038093},{"$f":"IF(P1=\"\",\"\",'D1 Traffic'!N331)","v":8956.0686042578272},{"$f":"IF(Q1=\"\",\"\",'D1 Traffic'!O331)","v":8331.2362442575049},{"$f":"IF(R1=\"\",\"\",'D1 Traffic'!P331)","v":7750.337102439692},{"$f":"IF(S1=\"\",\"\",'D1 Traffic'!Q331)","v":7210.2601200296913},{"$f":"IF(T1=\"\",\"\",'D1 Traffic'!R331)","v":6708.115963108231},{"$f":"IF(U1=\"\",\"\",'D1 Traffic'!S331)","v":6241.221128785327},{"$f":"IF(V1=\"\",\"\",'D1 Traffic'!T331)","v":5807.0831965841489},{"$f":"IF(W1=\"\",\"\",'D1 Traffic'!U331)","v":5403.3871421375961},{"$f":"IF(X1=\"\",\"\",'D1 Traffic'!V331)","v":5027.9826363254706},{"$f":"IF(Y1=\"\",\"\",'D1 Traffic'!W331)","v":4678.872258565847},{"$f":"IF(Z1=\"\",\"\",'D1 Traffic'!X331)","v":4354.2005581526191},{"$f":"IF(AA1=\"\",\"\",'D1 Traffic'!Y331)","v":4052.2439023319093},{"$f":"IF(AB1=\"\",\"\",'D1 Traffic'!Z331)","v":3771.4010542609717},{"$f":"IF(AC1=\"\",\"\",'D1 Traffic'!AA331)","v":3510.1844281196509},{"$f":"IF(AD1=\"\",\"\",'D1 Traffic'!AB331)","v":3267.2119724703512},{"$f":"IF(AE1=\"\",\"\",'D1 Traffic'!AC331)","v":3041.1996365097011},{"$f":"IF(AF1=\"\",\"\",'D1 Traffic'!AD331)","v":2830.9543771440117},{"$f":"IF(AG1=\"\",\"\",'D1 Traffic'!AE331)","v":2635.3676678701286},{"$f":"IF(AH1=\"\",\"\",'D1 Traffic'!AF331)","v":2453.4094732708941},{"$f":"IF(AI1=\"\",\"\",'D1 Traffic'!AG331)","v":2284.1226555562457},{"$f":"IF(AJ1=\"\",\"\",'D1 Traffic'!AH331)","v":2126.6177820121825},{"$f":"IF(AK1=\"\",\"\",'D1 Traffic'!AI331)","v":1980.0683044741672},{"$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":1020600.6614096952},null,{"$f":"IF(H75=\"\",\"\",SUM(H96:H97))","v":78403.884668447092},{"$f":"IF(I75=\"\",\"\",SUM(I96:I97))","v":76156.334066765761},70714.385919720124,65661.889356923086,60970.936852388026,56615.622997752711,52571.900721285012,48817.447841882968,45331.54321457514,42094.951777554052,39089.817860445553,36299.566159610731,33708.80982904735,31303.265175150016,29069.67248041986,26995.722515393903,25069.988329781969,23281.861943232176,21621.49558345991,20079.747144822133,18648.129563940394,17318.763830804095,16084.335374042053,14938.053577848557,13873.614205494738,12885.164520545271,11967.270911923963,11114.888842914026,10323.334957117677,9588.2611864070859,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H100:BO100)","v":94837706.879928917},null,{"$f":"D1_aGVA_Base*1000","v":2619492.8866363633},{"$f":"IF(I$1=\"\",\"\",H100*(1+GR!I88))","v":2654038.7588253235},{"$f":"IF(J$1=\"\",\"\",I100*(1+GR!J88))","v":2687479.6471865224},{"$f":"IF(K$1=\"\",\"\",J100*(1+GR!K88))","v":2721341.8907410726},{"$f":"IF(L$1=\"\",\"\",K100*(1+GR!L88))","v":2755630.7985644098},{"$f":"IF(M$1=\"\",\"\",L100*(1+GR!M88))","v":2790351.7466263212},{"$f":"IF(N$1=\"\",\"\",M100*(1+GR!N88))","v":2825510.1786338128},{"$f":"IF(O$1=\"\",\"\",N100*(1+GR!O88))","v":2861111.6068845987},{"$f":"IF(P$1=\"\",\"\",O100*(1+GR!P88))","v":2897161.6131313443},{"$f":"IF(Q$1=\"\",\"\",P100*(1+GR!Q88))","v":2933665.8494567992},{"$f":"IF(R$1=\"\",\"\",Q100*(1+GR!R88))","v":2970630.0391599545},{"$f":"IF(S$1=\"\",\"\",R100*(1+GR!S88))","v":3008059.9776533698},{"$f":"IF(T$1=\"\",\"\",S100*(1+GR!T88))","v":3045961.533371802},{"$f":"IF(U$1=\"\",\"\",T100*(1+GR!U88))","v":3084340.6486922866},{"$f":"IF(V$1=\"\",\"\",U100*(1+GR!V88))","v":3123203.340865809},{"$f":"IF(W$1=\"\",\"\",V100*(1+GR!W88))","v":3162555.702960718},{"$f":"IF(X$1=\"\",\"\",W100*(1+GR!X88))","v":3202403.9048180226},{"$f":"IF(Y$1=\"\",\"\",X100*(1+GR!Y88))","v":3242754.1940187295},{"$f":"IF(Z$1=\"\",\"\",Y100*(1+GR!Z88))","v":3283612.8968633651},{"$f":"IF(AA$1=\"\",\"\",Z100*(1+GR!AA88))","v":3324986.4193638433},{"$f":"IF(AB$1=\"\",\"\",AA100*(1+GR!AB88))","v":3366881.2482478274},{"$f":"IF(AC$1=\"\",\"\",AB100*(1+GR!AC88))","v":3409303.9519757498},{"$f":"IF(AD$1=\"\",\"\",AC100*(1+GR!AD88))","v":3452261.1817706442},{"$f":"IF(AE$1=\"\",\"\",AD100*(1+GR!AE88))","v":3495759.6726609543},{"$f":"IF(AF$1=\"\",\"\",AE100*(1+GR!AF88))","v":3539806.2445364823},{"$f":"IF(AG$1=\"\",\"\",AF100*(1+GR!AG88))","v":3584407.8032176415},{"$f":"IF(AH$1=\"\",\"\",AG100*(1+GR!AH88))","v":3629571.3415381839},{"$f":"IF(AI$1=\"\",\"\",AH100*(1+GR!AI88))","v":3675303.9404415647},{"$f":"IF(AJ$1=\"\",\"\",AI100*(1+GR!AJ88))","v":3721612.7700911281},{"$f":"IF(AK$1=\"\",\"\",AJ100*(1+GR!AK88))","v":3768505.0909942761},{"$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$1=\"\",\"\",IFERROR((I100*1000)/I106,\"\"))","v":58908.950744903821},{"$f":"IF(J$1=\"\",\"\",IFERROR((J100*1000)/J106,\"\"))","v":59171.911044826513},59436.045158209825,59701.358324772598,59967.855807622989,60235.542893362806,60504.424892192408,60774.507138016103,61045.794988547859,61318.293825417677,61592.009054278285,61866.946104912393,62143.110431340428,62420.507511928685,62699.142849498057,62979.021971433118,63260.150429791865,63542.533801415768,63826.177688040472,64111.087716406881,64397.269538372784,64684.728831024971,64973.471296791882,65263.502663556646,65554.828684770808,65847.45513956841,66141.387832880631,66436.632595550953,66733.195284450849,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H102:BO102)","v":15294785.988785572},null,{"$f":"D1_TaxReceip_Base","v":422454.15266075387},{"$f":"IF(I$1=\"\",\"\",H102*(1+GR!I90))","v":428025.47802604386},{"$f":"IF(J$1=\"\",\"\",I102*(1+GR!J90))","v":433418.59904917196},{"$f":"IF(K$1=\"\",\"\",J102*(1+GR!K90))","v":438879.67339719151},{"$f":"IF(L$1=\"\",\"\",K102*(1+GR!L90))","v":444409.55728199612},{"$f":"IF(M$1=\"\",\"\",L102*(1+GR!M90))","v":450009.11770374927},{"$f":"IF(N$1=\"\",\"\",M102*(1+GR!N90))","v":455679.23258681648},{"$f":"IF(O$1=\"\",\"\",N102*(1+GR!O90))","v":461420.79091741034},{"$f":"IF(P$1=\"\",\"\",O102*(1+GR!P90))","v":467234.69288296968},{"$f":"IF(Q$1=\"\",\"\",P102*(1+GR!Q90))","v":473121.85001329507},{"$f":"IF(R$1=\"\",\"\",Q102*(1+GR!R90))","v":479083.18532346259},{"$f":"IF(S$1=\"\",\"\",R102*(1+GR!S90))","v":485119.63345853821},{"$f":"IF(T$1=\"\",\"\",S102*(1+GR!T90))","v":491232.14084011578},{"$f":"IF(U$1=\"\",\"\",T102*(1+GR!U90))","v":497421.66581470123},{"$f":"IF(V$1=\"\",\"\",U102*(1+GR!V90))","v":503689.17880396644},{"$f":"IF(W$1=\"\",\"\",V102*(1+GR!W90))","v":510035.66245689639},{"$f":"IF(X$1=\"\",\"\",W102*(1+GR!X90))","v":516462.11180385324},{"$f":"IF(Y$1=\"\",\"\",X102*(1+GR!Y90))","v":522969.53441258176},{"$f":"IF(Z$1=\"\",\"\",Y102*(1+GR!Z90))","v":529558.95054618025},{"$f":"IF(AA$1=\"\",\"\",Z102*(1+GR!AA90))","v":536231.3933230621},{"$f":"IF(AB$1=\"\",\"\",AA102*(1+GR!AB90))","v":542987.90887893271},{"$f":"IF(AC$1=\"\",\"\",AB102*(1+GR!AC90))","v":549829.55653080728},{"$f":"IF(AD$1=\"\",\"\",AC102*(1+GR!AD90))","v":556757.40894309548},{"$f":"IF(AE$1=\"\",\"\",AD102*(1+GR!AE90))","v":563772.55229577841},{"$f":"IF(AF$1=\"\",\"\",AE102*(1+GR!AF90))","v":570876.08645470522},{"$f":"IF(AG$1=\"\",\"\",AF102*(1+GR!AG90))","v":578069.12514403451},{"$f":"IF(AH$1=\"\",\"\",AG102*(1+GR!AH90))","v":585352.79612084932},{"$f":"IF(AI$1=\"\",\"\",AH102*(1+GR!AI90))","v":592728.24135197198},{"$f":"IF(AJ$1=\"\",\"\",AI102*(1+GR!AJ90))","v":600196.61719300679},{"$f":"IF(AK$1=\"\",\"\",AJ102*(1+GR!AK90))","v":607759.0945696386},{"$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":2753437.5164197376},null,{"$f":"D1_VAT_Base","v":76052.133959658648},{"$f":"IF(I$1=\"\",\"\",H103*(1+GR!I91))","v":77055.109502318621},{"$f":"IF(J$1=\"\",\"\",I103*(1+GR!J91))","v":78026.003882047837},{"$f":"IF(K$1=\"\",\"\",J103*(1+GR!K91))","v":79009.131530961633},{"$f":"IF(L$1=\"\",\"\",K103*(1+GR!L91))","v":80004.646588251751},{"$f":"IF(M$1=\"\",\"\",L103*(1+GR!M91))","v":81012.705135263721},{"$f":"IF(N$1=\"\",\"\",M103*(1+GR!N91))","v":82033.465219968042},{"$f":"IF(O$1=\"\",\"\",N103*(1+GR!O91))","v":83067.08688173964},{"$f":"IF(P$1=\"\",\"\",O103*(1+GR!P91))","v":84113.732176449557},{"$f":"IF(Q$1=\"\",\"\",P103*(1+GR!Q91))","v":85173.565201872814},{"$f":"IF(R$1=\"\",\"\",Q103*(1+GR!R91))","v":86246.752123416401},{"$f":"IF(S$1=\"\",\"\",R103*(1+GR!S91))","v":87333.461200171441},{"$f":"IF(T$1=\"\",\"\",S103*(1+GR!T91))","v":88433.862811293598},{"$f":"IF(U$1=\"\",\"\",T103*(1+GR!U91))","v":89548.1294827159},{"$f":"IF(V$1=\"\",\"\",U103*(1+GR!V91))","v":90676.435914198111},{"$f":"IF(W$1=\"\",\"\",V103*(1+GR!W91))","v":91818.959006717007},{"$f":"IF(X$1=\"\",\"\",W103*(1+GR!X91))","v":92975.877890201635},{"$f":"IF(Y$1=\"\",\"\",X103*(1+GR!Y91))","v":94147.373951618167},{"$f":"IF(Z$1=\"\",\"\",Y103*(1+GR!Z91))","v":95333.630863408544},{"$f":"IF(AA$1=\"\",\"\",Z103*(1+GR!AA91))","v":96534.834612287479},{"$f":"IF(AB$1=\"\",\"\",AA103*(1+GR!AB91))","v":97751.173528402302},{"$f":"IF(AC$1=\"\",\"\",AB103*(1+GR!AC91))","v":98982.838314860172},{"$f":"IF(AD$1=\"\",\"\",AC103*(1+GR!AD91))","v":100230.02207762741},{"$f":"IF(AE$1=\"\",\"\",AD103*(1+GR!AE91))","v":101492.9203558055},{"$f":"IF(AF$1=\"\",\"\",AE103*(1+GR!AF91))","v":102771.73115228864},{"$f":"IF(AG$1=\"\",\"\",AF103*(1+GR!AG91))","v":104066.65496480747},{"$f":"IF(AH$1=\"\",\"\",AG103*(1+GR!AH91))","v":105377.89481736404},{"$f":"IF(AI$1=\"\",\"\",AH103*(1+GR!AI91))","v":106705.65629206282},{"$f":"IF(AJ$1=\"\",\"\",AI103*(1+GR!AJ91))","v":108050.1475613428},{"$f":"IF(AK$1=\"\",\"\",AJ103*(1+GR!AK91))","v":109411.57942061572},{"$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":2391097.0422309986},null,{"$f":"D1_NIC_Base","v":66044.001900123141},{"$f":"IF(I$1=\"\",\"\",H104*(1+GR!I92))","v":66914.990197181964},{"$f":"IF(J$1=\"\",\"\",I104*(1+GR!J92))","v":67758.119073666458},{"$f":"IF(K$1=\"\",\"\",J104*(1+GR!K92))","v":68611.871373994654},{"$f":"IF(L$1=\"\",\"\",K104*(1+GR!L92))","v":69476.380953306987},{"$f":"IF(M$1=\"\",\"\",L104*(1+GR!M92))","v":70351.783353318649},{"$f":"IF(N$1=\"\",\"\",M104*(1+GR!N92))","v":71238.215823570456},{"$f":"IF(O$1=\"\",\"\",N104*(1+GR!O92))","v":72135.817342947441},{"$f":"IF(P$1=\"\",\"\",O104*(1+GR!P92))","v":73044.72864146858},{"$f":"IF(Q$1=\"\",\"\",P104*(1+GR!Q92))","v":73965.092222351086},{"$f":"IF(R$1=\"\",\"\",Q104*(1+GR!R92))","v":74897.052384352704},{"$f":"IF(S$1=\"\",\"\",R104*(1+GR!S92))","v":75840.75524439555},{"$f":"IF(T$1=\"\",\"\",S104*(1+GR!T92))","v":76796.348760474924},{"$f":"IF(U$1=\"\",\"\",T104*(1+GR!U92))","v":77763.982754856901},{"$f":"IF(V$1=\"\",\"\",U104*(1+GR!V92))","v":78743.808937568087},{"$f":"IF(W$1=\"\",\"\",V104*(1+GR!W92))","v":79735.980930181438},{"$f":"IF(X$1=\"\",\"\",W104*(1+GR!X92))","v":80740.654289901722},{"$f":"IF(Y$1=\"\",\"\",X104*(1+GR!Y92))","v":81757.986533954478},{"$f":"IF(Z$1=\"\",\"\",Y104*(1+GR!Z92))","v":82788.137164282292},{"$f":"IF(AA$1=\"\",\"\",Z104*(1+GR!AA92))","v":83831.267692552239},{"$f":"IF(AB$1=\"\",\"\",AA104*(1+GR!AB92))","v":84887.541665478391},{"$f":"IF(AC$1=\"\",\"\",AB104*(1+GR!AC92))","v":85957.124690463417},{"$f":"IF(AD$1=\"\",\"\",AC104*(1+GR!AD92))","v":87040.184461563258},{"$f":"IF(AE$1=\"\",\"\",AD104*(1+GR!AE92))","v":88136.890785778945},{"$f":"IF(AF$1=\"\",\"\",AE104*(1+GR!AF92))","v":89247.415609679752},{"$f":"IF(AG$1=\"\",\"\",AF104*(1+GR!AG92))","v":90371.933046361708},{"$f":"IF(AH$1=\"\",\"\",AG104*(1+GR!AH92))","v":91510.619402745855},{"$f":"IF(AI$1=\"\",\"\",AH104*(1+GR!AI92))","v":92663.653207220443},{"$f":"IF(AJ$1=\"\",\"\",AI104*(1+GR!AJ92))","v":93831.215237631419},{"$f":"IF(AK$1=\"\",\"\",AJ104*(1+GR!AK92))","v":95013.488549625574},{"$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":20439320.547436308},null,{"$f":"SUM(H102:H104)","v":564550.28852053569},{"$f":"IF(I$1=\"\",\"\",SUM(I102:I104))","v":571995.57772554446},{"$f":"IF(J$1=\"\",\"\",SUM(J102:J104))","v":579202.72200488625},586500.6763021478,593890.58482355485,601373.60619233164,608950.91363035503,616623.69514209742,624393.15370088781,632260.50743751903,640226.98983123165,648293.84990310518,656462.35241188435,664733.77805227402,673109.42365573265,681590.6023937948,690178.64398395666,698874.89489815442,707680.71857387107,716597.49562790175,725626.62407281343,734769.51953613083,744027.61548228608,753402.36343736295,762895.2332166736,772507.71315520362,782241.31034095923,792097.55085125531,802077.97999198106,{"$f":"IF(AK$1=\"\",\"\",SUM(AK102:AK104))","v":812184.16253987991},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D1_Employ_Base","v":44674.483999999997},{"$f":"IF(I$1=\"\",\"\",H106*(1+GR!I94))","v":45053.234275351999},{"$f":"IF(J$1=\"\",\"\",I106*(1+GR!J94))","v":45418.165472982349},{"$f":"IF(K$1=\"\",\"\",J106*(1+GR!K94))","v":45786.052613313506},{"$f":"IF(L$1=\"\",\"\",K106*(1+GR!L94))","v":46156.919639481348},{"$f":"IF(M$1=\"\",\"\",L106*(1+GR!M94))","v":46530.790688561145},{"$f":"IF(N$1=\"\",\"\",M106*(1+GR!N94))","v":46907.690093138488},{"$f":"IF(O$1=\"\",\"\",N106*(1+GR!O94))","v":47287.642382892911},{"$f":"IF(P$1=\"\",\"\",O106*(1+GR!P94))","v":47670.672286194342},{"$f":"IF(Q$1=\"\",\"\",P106*(1+GR!Q94))","v":48056.804731712517},{"$f":"IF(R$1=\"\",\"\",Q106*(1+GR!R94))","v":48446.064850039387},{"$f":"IF(S$1=\"\",\"\",R106*(1+GR!S94))","v":48838.477975324706},{"$f":"IF(T$1=\"\",\"\",S106*(1+GR!T94))","v":49234.069646924836},{"$f":"IF(U$1=\"\",\"\",T106*(1+GR!U94))","v":49632.865611064924},{"$f":"IF(V$1=\"\",\"\",U106*(1+GR!V94))","v":50034.891822514553},{"$f":"IF(W$1=\"\",\"\",V106*(1+GR!W94))","v":50440.17444627692},{"$f":"IF(X$1=\"\",\"\",W106*(1+GR!X94))","v":50848.73985929176},{"$f":"IF(Y$1=\"\",\"\",X106*(1+GR!Y94))","v":51260.61465215202},{"$f":"IF(Z$1=\"\",\"\",Y106*(1+GR!Z94))","v":51675.82563083445},{"$f":"IF(AA$1=\"\",\"\",Z106*(1+GR!AA94))","v":52094.39981844421},{"$f":"IF(AB$1=\"\",\"\",AA106*(1+GR!AB94))","v":52516.364456973606},{"$f":"IF(AC$1=\"\",\"\",AB106*(1+GR!AC94))","v":52941.747009075094},{"$f":"IF(AD$1=\"\",\"\",AC106*(1+GR!AD94))","v":53370.575159848602},{"$f":"IF(AE$1=\"\",\"\",AD106*(1+GR!AE94))","v":53802.876818643374},{"$f":"IF(AF$1=\"\",\"\",AE106*(1+GR!AF94))","v":54238.680120874385},{"$f":"IF(AG$1=\"\",\"\",AF106*(1+GR!AG94))","v":54678.013429853469},{"$f":"IF(AH$1=\"\",\"\",AG106*(1+GR!AH94))","v":55120.905338635283},{"$f":"IF(AI$1=\"\",\"\",AH106*(1+GR!AI94))","v":55567.38467187823},{"$f":"IF(AJ$1=\"\",\"\",AI106*(1+GR!AJ94))","v":56017.480487720444},{"$f":"IF(AK$1=\"\",\"\",AJ106*(1+GR!AK94))","v":56471.222079670981},{"$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":115277027.42736523},null,{"$f":"IF(H75=\"\",\"\",SUM(H100,H102:H104))","v":3184043.1751568988},{"$f":"IF(I75=\"\",\"\",SUM(I100,I102:I104))","v":3226034.3365508681},3266682.3691914086,3307842.5670432202,3349521.3833879647,3391725.3528186525,3434461.0922641675,3477735.302026696,3521554.766832232,3565926.3568943185,3610857.0289911865,3656353.8275564755,3702423.8857836863,3749074.4267445607,3796312.7645215415,3844146.3053545128,3892582.5488019795,3941629.0889168838,3991293.6154372361,4041583.9149917453,4092507.8723206408,4144073.4715118804,4196288.7972529298,4249162.0360983172,4302701.4777531568,4356915.5163728455,4411812.651879143,4467401.4912928203,4523690.7500831084,4580689.2535341559,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"\"Discounted costs for \" & D1_Name","v":"Discounted costs for R1"},null,null,null,null,"Analysis period total",null,{"$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":40813.160343805597},null,{"$f":"H78","v":2144.0250000000001},{"$f":"IF(I$1=\"\",\"\",I78/(1+GR!I$27)^(I$1-1))","v":2071.521739130435},{"$f":"IF(J$1=\"\",\"\",J78/(1+GR!J$27)^(J$1-1))","v":2001.4702793530773},{"$f":"IF(K$1=\"\",\"\",K78/(1+GR!K$27)^(K$1-1))","v":1933.7877095198817},{"$f":"IF(L$1=\"\",\"\",L78/(1+GR!L$27)^(L$1-1))","v":1868.3939222414317},{"$f":"IF(M$1=\"\",\"\",M78/(1+GR!M$27)^(M$1-1))","v":1805.2115190738473},{"$f":"IF(N$1=\"\",\"\",N78/(1+GR!N$27)^(N$1-1))","v":1744.1657189119296},{"$f":"IF(O$1=\"\",\"\",O78/(1+GR!O$27)^(O$1-1))","v":1685.1842694801255},{"$f":"IF(P$1=\"\",\"\",P78/(1+GR!P$27)^(P$1-1))","v":1628.1973618165466},{"$f":"IF(Q$1=\"\",\"\",Q78/(1+GR!Q$27)^(Q$1-1))","v":1573.1375476488377},{"$f":"IF(R$1=\"\",\"\",R78/(1+GR!R$27)^(R$1-1))","v":1519.9396595640944},{"$f":"IF(S$1=\"\",\"\",S78/(1+GR!S$27)^(S$1-1))","v":1468.5407338783521},{"$f":"IF(T$1=\"\",\"\",T78/(1+GR!T$27)^(T$1-1))","v":1418.8799361143499},{"$f":"IF(U$1=\"\",\"\",U78/(1+GR!U$27)^(U$1-1))","v":1370.8984889993721},{"$f":"IF(V$1=\"\",\"\",V78/(1+GR!V$27)^(V$1-1))","v":1324.539602897944},{"$f":"IF(W$1=\"\",\"\",W78/(1+GR!W$27)^(W$1-1))","v":1279.7484085970475},{"$f":"IF(X$1=\"\",\"\",X78/(1+GR!X$27)^(X$1-1))","v":1236.4718923642972},{"$f":"IF(Y$1=\"\",\"\",Y78/(1+GR!Y$27)^(Y$1-1))","v":1194.6588332022197},{"$f":"IF(Z$1=\"\",\"\",Z78/(1+GR!Z$27)^(Z$1-1))","v":1154.2597422243668},{"$f":"IF(AA$1=\"\",\"\",AA78/(1+GR!AA$27)^(AA$1-1))","v":1115.226804081514},{"$f":"IF(AB$1=\"\",\"\",AB78/(1+GR!AB$27)^(AB$1-1))","v":1077.5138203686126},{"$f":"IF(AC$1=\"\",\"\",AC78/(1+GR!AC$27)^(AC$1-1))","v":1041.0761549455196},{"$f":"IF(AD$1=\"\",\"\",AD78/(1+GR!AD$27)^(AD$1-1))","v":1005.8706811067823},{"$f":"IF(AE$1=\"\",\"\",AE78/(1+GR!AE$27)^(AE$1-1))","v":971.85573053795395},{"$f":"IF(AF$1=\"\",\"\",AF78/(1+GR!AF$27)^(AF$1-1))","v":938.99104399802331},{"$f":"IF(AG$1=\"\",\"\",AG78/(1+GR!AG$27)^(AG$1-1))","v":907.23772366958781},{"$f":"IF(AH$1=\"\",\"\",AH78/(1+GR!AH$27)^(AH$1-1))","v":876.55818712037478},{"$f":"IF(AI$1=\"\",\"\",AI78/(1+GR!AI$27)^(AI$1-1))","v":846.91612282161805},{"$f":"IF(AJ$1=\"\",\"\",AJ78/(1+GR!AJ$27)^(AJ$1-1))","v":818.2764471706455},{"$f":"IF(AK$1=\"\",\"\",AK78/(1+GR!AK$27)^(AK$1-1))","v":790.60526296680746},{"$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":0.2873},{"$f":"IF(I79=\"\",\"\",I79)","v":0.3453},0.39989999999999998,0.45029999999999998,0.49590000000000001,0.53669999999999995,0.57289999999999996,0.60460000000000003,0.63229999999999997,0.65620000000000001,0.67679999999999996,0.69450000000000001,0.7097,0.72250000000000003,0.73340000000000005,0.74270000000000003,0.75049999999999994,0.7571,0.76259999999999994,0.76719999999999999,0.77110000000000001,0.77439999999999998,0.77710000000000001,0.77929999999999999,0.78120000000000001,0.78280000000000005,0.78410000000000002,0.78520000000000001,0.78610000000000002,0.78680000000000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H116:BO116)","v":28976695.557210118},null,{"$f":"H81","v":859660.99364507291},{"$f":"IF(I$1=\"\",\"\",I81/(1+GR!I$27)^(I$1-1))","v":857845.85949602874},{"$f":"IF(J$1=\"\",\"\",J81/(1+GR!J$27)^(J$1-1))","v":855932.03737222741},{"$f":"IF(K$1=\"\",\"\",K81/(1+GR!K$27)^(K$1-1))","v":858554.89435571944},{"$f":"IF(L$1=\"\",\"\",L81/(1+GR!L$27)^(L$1-1))","v":864547.55735892931},{"$f":"IF(M$1=\"\",\"\",M81/(1+GR!M$27)^(M$1-1))","v":878653.38987989398},{"$f":"IF(N$1=\"\",\"\",N81/(1+GR!N$27)^(N$1-1))","v":897365.48376023164},{"$f":"IF(O$1=\"\",\"\",O81/(1+GR!O$27)^(O$1-1))","v":915847.64151376823},{"$f":"IF(P$1=\"\",\"\",P81/(1+GR!P$27)^(P$1-1))","v":929539.70769641537},{"$f":"IF(Q$1=\"\",\"\",Q81/(1+GR!Q$27)^(Q$1-1))","v":947158.05434572918},{"$f":"IF(R$1=\"\",\"\",R81/(1+GR!R$27)^(R$1-1))","v":971338.29107678041},{"$f":"IF(S$1=\"\",\"\",S81/(1+GR!S$27)^(S$1-1))","v":986610.94826648152},{"$f":"IF(T$1=\"\",\"\",T81/(1+GR!T$27)^(T$1-1))","v":1000403.6297786569},{"$f":"IF(U$1=\"\",\"\",U81/(1+GR!U$27)^(U$1-1))","v":1011468.9187491157},{"$f":"IF(V$1=\"\",\"\",V81/(1+GR!V$27)^(V$1-1))","v":1020323.4172653767},{"$f":"IF(W$1=\"\",\"\",W81/(1+GR!W$27)^(W$1-1))","v":1026697.1774279468},{"$f":"IF(X$1=\"\",\"\",X81/(1+GR!X$27)^(X$1-1))","v":1030576.790008074},{"$f":"IF(Y$1=\"\",\"\",Y81/(1+GR!Y$27)^(Y$1-1))","v":1031561.9056852553},{"$f":"IF(Z$1=\"\",\"\",Z81/(1+GR!Z$27)^(Z$1-1))","v":1033109.9523683769},{"$f":"IF(AA$1=\"\",\"\",AA81/(1+GR!AA$27)^(AA$1-1))","v":1032403.4567794375},{"$f":"IF(AB$1=\"\",\"\",AB81/(1+GR!AB$27)^(AB$1-1))","v":1029782.0755880043},{"$f":"IF(AC$1=\"\",\"\",AC81/(1+GR!AC$27)^(AC$1-1))","v":1027303.5408328836},{"$f":"IF(AD$1=\"\",\"\",AD81/(1+GR!AD$27)^(AD$1-1))","v":1021951.464916202},{"$f":"IF(AE$1=\"\",\"\",AE81/(1+GR!AE$27)^(AE$1-1))","v":1014875.5963666614},{"$f":"IF(AF$1=\"\",\"\",AF81/(1+GR!AF$27)^(AF$1-1))","v":1006821.0026241151},{"$f":"IF(AG$1=\"\",\"\",AG81/(1+GR!AG$27)^(AG$1-1))","v":996976.10811390379},{"$f":"IF(AH$1=\"\",\"\",AH81/(1+GR!AH$27)^(AH$1-1))","v":986078.78586518043},{"$f":"IF(AI$1=\"\",\"\",AI81/(1+GR!AI$27)^(AI$1-1))","v":973937.90034654038},{"$f":"IF(AJ$1=\"\",\"\",AJ81/(1+GR!AJ$27)^(AJ$1-1))","v":961373.69510963513},{"$f":"IF(AK$1=\"\",\"\",AK81/(1+GR!AK$27)^(AK$1-1))","v":947995.28061746294},{"$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$1-1))","v":""}]
[null,null,null,"Travel time","£ k",7834028.6351652415,null,293355.52855736739,{"$f":"IF(I$1=\"\",\"\",I82/(1+GR!I$27)^(I$1-1))","v":292156.7590271174},{"$f":"IF(J$1=\"\",\"\",J82/(1+GR!J$27)^(J$1-1))","v":289325.88704730157},{"$f":"IF(K$1=\"\",\"\",K82/(1+GR!K$27)^(K$1-1))","v":286400.25672165526},{"$f":"IF(L$1=\"\",\"\",L82/(1+GR!L$27)^(L$1-1))","v":283772.40641632595},{"$f":"IF(M$1=\"\",\"\",M82/(1+GR!M$27)^(M$1-1))","v":281365.75268052949},{"$f":"IF(N$1=\"\",\"\",N82/(1+GR!N$27)^(N$1-1))","v":279105.69238702918},{"$f":"IF(O$1=\"\",\"\",O82/(1+GR!O$27)^(O$1-1))","v":276957.96746984671},{"$f":"IF(P$1=\"\",\"\",P82/(1+GR!P$27)^(P$1-1))","v":274914.28582374833},{"$f":"IF(Q$1=\"\",\"\",Q82/(1+GR!Q$27)^(Q$1-1))","v":272848.02325121762},{"$f":"IF(R$1=\"\",\"\",R82/(1+GR!R$27)^(R$1-1))","v":270886.64139680506},{"$f":"IF(S$1=\"\",\"\",S82/(1+GR!S$27)^(S$1-1))","v":268802.82256169512},{"$f":"IF(T$1=\"\",\"\",T82/(1+GR!T$27)^(T$1-1))","v":266985.48160005972},{"$f":"IF(U$1=\"\",\"\",U82/(1+GR!U$27)^(U$1-1))","v":265037.57159788569},{"$f":"IF(V$1=\"\",\"\",V82/(1+GR!V$27)^(V$1-1))","v":263034.28992675676},{"$f":"IF(W$1=\"\",\"\",W82/(1+GR!W$27)^(W$1-1))","v":261031.69763048232},{"$f":"IF(X$1=\"\",\"\",X82/(1+GR!X$27)^(X$1-1))","v":259108.91378894233},{"$f":"IF(Y$1=\"\",\"\",Y82/(1+GR!Y$27)^(Y$1-1))","v":256953.99268448274},{"$f":"IF(Z$1=\"\",\"\",Z82/(1+GR!Z$27)^(Z$1-1))","v":254767.35705216927},{"$f":"IF(AA$1=\"\",\"\",AA82/(1+GR!AA$27)^(AA$1-1))","v":252516.58497419456},{"$f":"IF(AB$1=\"\",\"\",AB82/(1+GR!AB$27)^(AB$1-1))","v":250190.82058928144},{"$f":"IF(AC$1=\"\",\"\",AC82/(1+GR!AC$27)^(AC$1-1))","v":247859.3432324632},{"$f":"IF(AD$1=\"\",\"\",AD82/(1+GR!AD$27)^(AD$1-1))","v":245274.04304473489},{"$f":"IF(AE$1=\"\",\"\",AE82/(1+GR!AE$27)^(AE$1-1))","v":242660.98508528076},{"$f":"IF(AF$1=\"\",\"\",AF82/(1+GR!AF$27)^(AF$1-1))","v":240005.92046194058},{"$f":"IF(AG$1=\"\",\"\",AG82/(1+GR!AG$27)^(AG$1-1))","v":237337.3743980627},{"$f":"IF(AH$1=\"\",\"\",AH82/(1+GR!AH$27)^(AH$1-1))","v":234667.01063161378},{"$f":"IF(AI$1=\"\",\"\",AI82/(1+GR!AI$27)^(AI$1-1))","v":231778.71459203793},{"$f":"IF(AJ$1=\"\",\"\",AJ82/(1+GR!AJ$27)^(AJ$1-1))","v":228891.40222655737},{"$f":"IF(AK$1=\"\",\"\",AK82/(1+GR!AK$27)^(AK$1-1))","v":226035.1083076557},{"$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$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",927149.85075095727,null,29064.02195255446,{"$f":"IF(I$1=\"\",\"\",I83/(1+GR!I$27)^(I$1-1))","v":28328.438578299549},{"$f":"IF(J$1=\"\",\"\",J83/(1+GR!J$27)^(J$1-1))","v":27849.530959090087},{"$f":"IF(K$1=\"\",\"\",K83/(1+GR!K$27)^(K$1-1))","v":27097.02895909916},{"$f":"IF(L$1=\"\",\"\",L83/(1+GR!L$27)^(L$1-1))","v":26403.168400450075},{"$f":"IF(M$1=\"\",\"\",M83/(1+GR!M$27)^(M$1-1))","v":25742.317774273255},{"$f":"IF(N$1=\"\",\"\",N83/(1+GR!N$27)^(N$1-1))","v":25200.385976715283},{"$f":"IF(O$1=\"\",\"\",O83/(1+GR!O$27)^(O$1-1))","v":24728.956290887068},{"$f":"IF(P$1=\"\",\"\",P83/(1+GR!P$27)^(P$1-1))","v":24552.222588341483},{"$f":"IF(Q$1=\"\",\"\",Q83/(1+GR!Q$27)^(Q$1-1))","v":24173.428059877777},{"$f":"IF(R$1=\"\",\"\",R83/(1+GR!R$27)^(R$1-1))","v":23845.032240062694},{"$f":"IF(S$1=\"\",\"\",S83/(1+GR!S$27)^(S$1-1))","v":25056.94433532672},{"$f":"IF(T$1=\"\",\"\",T83/(1+GR!T$27)^(T$1-1))","v":26532.103152630996},{"$f":"IF(U$1=\"\",\"\",U83/(1+GR!U$27)^(U$1-1))","v":27690.393554380873},{"$f":"IF(V$1=\"\",\"\",V83/(1+GR!V$27)^(V$1-1))","v":28991.728340034671},{"$f":"IF(W$1=\"\",\"\",W83/(1+GR!W$27)^(W$1-1))","v":30029.528462116516},{"$f":"IF(X$1=\"\",\"\",X83/(1+GR!X$27)^(X$1-1))","v":31231.080300531121},{"$f":"IF(Y$1=\"\",\"\",Y83/(1+GR!Y$27)^(Y$1-1))","v":32083.299758357894},{"$f":"IF(Z$1=\"\",\"\",Z83/(1+GR!Z$27)^(Z$1-1))","v":33125.72505214408},{"$f":"IF(AA$1=\"\",\"\",AA83/(1+GR!AA$27)^(AA$1-1))","v":33885.360173572888},{"$f":"IF(AB$1=\"\",\"\",AB83/(1+GR!AB$27)^(AB$1-1))","v":34744.335605978384},{"$f":"IF(AC$1=\"\",\"\",AC83/(1+GR!AC$27)^(AC$1-1))","v":35395.185166136427},{"$f":"IF(AD$1=\"\",\"\",AD83/(1+GR!AD$27)^(AD$1-1))","v":36146.126396601314},{"$f":"IF(AE$1=\"\",\"\",AE83/(1+GR!AE$27)^(AE$1-1))","v":36599.732666477961},{"$f":"IF(AF$1=\"\",\"\",AF83/(1+GR!AF$27)^(AF$1-1))","v":37223.536058372702},{"$f":"IF(AG$1=\"\",\"\",AG83/(1+GR!AG$27)^(AG$1-1))","v":37600.404442272993},{"$f":"IF(AH$1=\"\",\"\",AH83/(1+GR!AH$27)^(AH$1-1))","v":38057.341953704657},{"$f":"IF(AI$1=\"\",\"\",AI83/(1+GR!AI$27)^(AI$1-1))","v":38306.245636852334},{"$f":"IF(AJ$1=\"\",\"\",AJ83/(1+GR!AJ$27)^(AJ$1-1))","v":38674.209758597703},{"$f":"IF(AK$1=\"\",\"\",AK83/(1+GR!AK$27)^(AK$1-1))","v":38792.038157216288},{"$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$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",1077.8125036796725,null,51.030842533152466,{"$f":"IF(I$1=\"\",\"\",I84/(1+GR!I$27)^(I$1-1))","v":50.019262362897912},{"$f":"IF(J$1=\"\",\"\",J84/(1+GR!J$27)^(J$1-1))","v":48.741907431284595},{"$f":"IF(K$1=\"\",\"\",K84/(1+GR!K$27)^(K$1-1))","v":47.493465653116893},{"$f":"IF(L$1=\"\",\"\",L84/(1+GR!L$27)^(L$1-1))","v":46.273365797919844},{"$f":"IF(M$1=\"\",\"\",M84/(1+GR!M$27)^(M$1-1))","v":45.081134047083246},{"$f":"IF(N$1=\"\",\"\",N84/(1+GR!N$27)^(N$1-1))","v":43.916295201924967},{"$f":"IF(O$1=\"\",\"\",O84/(1+GR!O$27)^(O$1-1))","v":42.767786395297613},{"$f":"IF(P$1=\"\",\"\",P84/(1+GR!P$27)^(P$1-1))","v":41.646449873303524},{"$f":"IF(Q$1=\"\",\"\",Q84/(1+GR!Q$27)^(Q$1-1))","v":40.551773498876962},{"$f":"IF(R$1=\"\",\"\",R84/(1+GR!R$27)^(R$1-1))","v":39.483248151956261},{"$f":"IF(S$1=\"\",\"\",S84/(1+GR!S$27)^(S$1-1))","v":38.440368136837051},{"$f":"IF(T$1=\"\",\"\",T84/(1+GR!T$27)^(T$1-1))","v":37.470920212323861},{"$f":"IF(U$1=\"\",\"\",U84/(1+GR!U$27)^(U$1-1))","v":36.522767730136962},{"$f":"IF(V$1=\"\",\"\",V84/(1+GR!V$27)^(V$1-1))","v":35.595592822534449},{"$f":"IF(W$1=\"\",\"\",W84/(1+GR!W$27)^(W$1-1))","v":34.689074129641234},{"$f":"IF(X$1=\"\",\"\",X84/(1+GR!X$27)^(X$1-1))","v":33.802887430419261},{"$f":"IF(Y$1=\"\",\"\",Y84/(1+GR!Y$27)^(Y$1-1))","v":32.905500427294626},{"$f":"IF(Z$1=\"\",\"\",Z84/(1+GR!Z$27)^(Z$1-1))","v":32.02995415555889},{"$f":"IF(AA$1=\"\",\"\",AA84/(1+GR!AA$27)^(AA$1-1))","v":31.175806046319092},{"$f":"IF(AB$1=\"\",\"\",AB84/(1+GR!AB$27)^(AB$1-1))","v":30.342618117095913},{"$f":"IF(AC$1=\"\",\"\",AC84/(1+GR!AC$27)^(AC$1-1))","v":29.529957184816769},{"$f":"IF(AD$1=\"\",\"\",AD84/(1+GR!AD$27)^(AD$1-1))","v":28.708295451141669},{"$f":"IF(AE$1=\"\",\"\",AE84/(1+GR!AE$27)^(AE$1-1))","v":27.908319053413749},{"$f":"IF(AF$1=\"\",\"\",AF84/(1+GR!AF$27)^(AF$1-1))","v":27.129505763549822},{"$f":"IF(AG$1=\"\",\"\",AG84/(1+GR!AG$27)^(AG$1-1))","v":26.371343672447829},{"$f":"IF(AH$1=\"\",\"\",AH84/(1+GR!AH$27)^(AH$1-1))","v":25.633331098109089},{"$f":"IF(AI$1=\"\",\"\",AI84/(1+GR!AI$27)^(AI$1-1))","v":24.89483631634732},{"$f":"IF(AJ$1=\"\",\"\",AJ84/(1+GR!AJ$27)^(AJ$1-1))","v":24.176904050382742},{"$f":"IF(AK$1=\"\",\"\",AK84/(1+GR!AK$27)^(AK$1-1))","v":23.47899093448823},{"$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$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",10.114992493351492,null,0.47251566806449286,{"$f":"IF(I$1=\"\",\"\",I85/(1+GR!I$27)^(I$1-1))","v":0.46965182114621545},{"$f":"IF(J$1=\"\",\"\",J85/(1+GR!J$27)^(J$1-1))","v":0.45764698977060969},{"$f":"IF(K$1=\"\",\"\",K85/(1+GR!K$27)^(K$1-1))","v":0.4459314399526404},{"$f":"IF(L$1=\"\",\"\",L85/(1+GR!L$27)^(L$1-1))","v":0.43448167591474524},{"$f":"IF(M$1=\"\",\"\",M85/(1+GR!M$27)^(M$1-1))","v":0.42329325657283112},{"$f":"IF(N$1=\"\",\"\",N85/(1+GR!N$27)^(N$1-1))","v":0.41236172214133238},{"$f":"IF(O$1=\"\",\"\",O85/(1+GR!O$27)^(O$1-1))","v":0.40158489004797565},{"$f":"IF(P$1=\"\",\"\",P85/(1+GR!P$27)^(P$1-1))","v":0.39106268925810922},{"$f":"IF(Q$1=\"\",\"\",Q85/(1+GR!Q$27)^(Q$1-1))","v":0.38079033753863828},{"$f":"IF(R$1=\"\",\"\",R85/(1+GR!R$27)^(R$1-1))","v":0.37076307974007905},{"$f":"IF(S$1=\"\",\"\",S85/(1+GR!S$27)^(S$1-1))","v":0.36097619167682732},{"$f":"IF(T$1=\"\",\"\",T85/(1+GR!T$27)^(T$1-1))","v":0.35187994720538568},{"$f":"IF(U$1=\"\",\"\",U85/(1+GR!U$27)^(U$1-1))","v":0.34298316407512425},{"$f":"IF(V$1=\"\",\"\",V85/(1+GR!V$27)^(V$1-1))","v":0.33428288434311287},{"$f":"IF(W$1=\"\",\"\",W85/(1+GR!W$27)^(W$1-1))","v":0.32577611599976369},{"$f":"IF(X$1=\"\",\"\",X85/(1+GR!X$27)^(X$1-1))","v":0.31745983895122043},{"$f":"IF(Y$1=\"\",\"\",Y85/(1+GR!Y$27)^(Y$1-1))","v":0.30903783121649059},{"$f":"IF(Z$1=\"\",\"\",Z85/(1+GR!Z$27)^(Z$1-1))","v":0.30082053909131906},{"$f":"IF(AA$1=\"\",\"\",AA85/(1+GR!AA$27)^(AA$1-1))","v":0.29280382714593794},{"$f":"IF(AB$1=\"\",\"\",AB85/(1+GR!AB$27)^(AB$1-1))","v":0.28498360204476153},{"$f":"IF(AC$1=\"\",\"\",AC85/(1+GR!AC$27)^(AC$1-1))","v":0.27735581459006675},{"$f":"IF(AD$1=\"\",\"\",AD85/(1+GR!AD$27)^(AD$1-1))","v":0.26964214383173007},{"$f":"IF(AE$1=\"\",\"\",AE85/(1+GR!AE$27)^(AE$1-1))","v":0.26213189661237685},{"$f":"IF(AF$1=\"\",\"\",AF85/(1+GR!AF$27)^(AF$1-1))","v":0.25482018109926774},{"$f":"IF(AG$1=\"\",\"\",AG85/(1+GR!AG$27)^(AG$1-1))","v":0.24770220177118754},{"$f":"IF(AH$1=\"\",\"\",AH85/(1+GR!AH$27)^(AH$1-1))","v":0.24077325858209478},{"$f":"IF(AI$1=\"\",\"\",AI85/(1+GR!AI$27)^(AI$1-1))","v":0.23383872843570561},{"$f":"IF(AJ$1=\"\",\"\",AJ85/(1+GR!AJ$27)^(AJ$1-1))","v":0.22709719487514132},{"$f":"IF(AK$1=\"\",\"\",AK85/(1+GR!AK$27)^(AK$1-1))","v":0.220543561656312},{"$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$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",1399.2121894831662,null,65.812702116172133,{"$f":"IF(I$1=\"\",\"\",I86/(1+GR!I$27)^(I$1-1))","v":65.098057648447224},{"$f":"IF(J$1=\"\",\"\",J86/(1+GR!J$27)^(J$1-1))","v":63.421249150388967},{"$f":"IF(K$1=\"\",\"\",K86/(1+GR!K$27)^(K$1-1))","v":61.781799539877511},{"$f":"IF(L$1=\"\",\"\",L86/(1+GR!L$27)^(L$1-1))","v":60.180207636610184},{"$f":"IF(M$1=\"\",\"\",M86/(1+GR!M$27)^(M$1-1))","v":58.615810517415838},{"$f":"IF(N$1=\"\",\"\",N86/(1+GR!N$27)^(N$1-1))","v":57.087948541975734},{"$f":"IF(O$1=\"\",\"\",O86/(1+GR!O$27)^(O$1-1))","v":55.584705039675946},{"$f":"IF(P$1=\"\",\"\",P86/(1+GR!P$27)^(P$1-1))","v":54.117494890199225},{"$f":"IF(Q$1=\"\",\"\",Q86/(1+GR!Q$27)^(Q$1-1))","v":52.685615174145838},{"$f":"IF(R$1=\"\",\"\",R86/(1+GR!R$27)^(R$1-1))","v":51.288368635357614},{"$f":"IF(S$1=\"\",\"\",S86/(1+GR!S$27)^(S$1-1))","v":49.925064133040479},{"$f":"IF(T$1=\"\",\"\",T86/(1+GR!T$27)^(T$1-1))","v":48.658069026974765},{"$f":"IF(U$1=\"\",\"\",U86/(1+GR!U$27)^(U$1-1))","v":47.41928133610071},{"$f":"IF(V$1=\"\",\"\",V86/(1+GR!V$27)^(V$1-1))","v":46.20825937463281},{"$f":"IF(W$1=\"\",\"\",W86/(1+GR!W$27)^(W$1-1))","v":45.024558281742451},{"$f":"IF(X$1=\"\",\"\",X86/(1+GR!X$27)^(X$1-1))","v":43.867730779901954},{"$f":"IF(Y$1=\"\",\"\",Y86/(1+GR!Y$27)^(Y$1-1))","v":42.698316189765876},{"$f":"IF(Z$1=\"\",\"\",Z86/(1+GR!Z$27)^(Z$1-1))","v":41.557579714668627},{"$f":"IF(AA$1=\"\",\"\",AA86/(1+GR!AA$27)^(AA$1-1))","v":40.444929567756965},{"$f":"IF(AB$1=\"\",\"\",AB86/(1+GR!AB$27)^(AB$1-1))","v":39.359780729193162},{"$f":"IF(AC$1=\"\",\"\",AC86/(1+GR!AC$27)^(AC$1-1))","v":38.301555186476122},{"$f":"IF(AD$1=\"\",\"\",AD86/(1+GR!AD$27)^(AD$1-1))","v":37.232451762699611},{"$f":"IF(AE$1=\"\",\"\",AE86/(1+GR!AE$27)^(AE$1-1))","v":36.191707754836777},{"$f":"IF(AF$1=\"\",\"\",AF86/(1+GR!AF$27)^(AF$1-1))","v":35.17863373966334},{"$f":"IF(AG$1=\"\",\"\",AG86/(1+GR!AG$27)^(AG$1-1))","v":34.192554237605975},{"$f":"IF(AH$1=\"\",\"\",AH86/(1+GR!AH$27)^(AH$1-1))","v":33.232807569096572},{"$f":"IF(AI$1=\"\",\"\",AI86/(1+GR!AI$27)^(AI$1-1))","v":32.272790529821158},{"$f":"IF(AJ$1=\"\",\"\",AJ86/(1+GR!AJ$27)^(AJ$1-1))","v":31.339609581174813},{"$f":"IF(AK$1=\"\",\"\",AK86/(1+GR!AK$27)^(AK$1-1))","v":30.432551097747989},{"$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$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",997.14969839976095,null,32.23071222203405,{"$f":"IF(I$1=\"\",\"\",I88/(1+GR!I$27)^(I$1-1))","v":31.592100476683949},{"$f":"IF(J$1=\"\",\"\",J88/(1+GR!J$27)^(J$1-1))","v":31.395876250120693},{"$f":"IF(K$1=\"\",\"\",K88/(1+GR!K$27)^(K$1-1))","v":30.755488006693643},{"$f":"IF(L$1=\"\",\"\",L88/(1+GR!L$27)^(L$1-1))","v":30.122508272057843},{"$f":"IF(M$1=\"\",\"\",M88/(1+GR!M$27)^(M$1-1))","v":29.497168304012767},{"$f":"IF(N$1=\"\",\"\",N88/(1+GR!N$27)^(N$1-1))","v":28.879675247729089},{"$f":"IF(O$1=\"\",\"\",O88/(1+GR!O$27)^(O$1-1))","v":28.270213502099413},{"$f":"IF(P$1=\"\",\"\",P88/(1+GR!P$27)^(P$1-1))","v":28.023676098448515},{"$f":"IF(Q$1=\"\",\"\",Q88/(1+GR!Q$27)^(Q$1-1))","v":27.418749928158519},{"$f":"IF(R$1=\"\",\"\",R88/(1+GR!R$27)^(R$1-1))","v":26.822690147111597},{"$f":"IF(S$1=\"\",\"\",S88/(1+GR!S$27)^(S$1-1))","v":28.15526609346718},{"$f":"IF(T$1=\"\",\"\",T88/(1+GR!T$27)^(T$1-1))","v":29.676169795485826},{"$f":"IF(U$1=\"\",\"\",U88/(1+GR!U$27)^(U$1-1))","v":30.76334026705959},{"$f":"IF(V$1=\"\",\"\",V88/(1+GR!V$27)^(V$1-1))","v":32.031619245285057},{"$f":"IF(W$1=\"\",\"\",W88/(1+GR!W$27)^(W$1-1))","v":32.900126830688414},{"$f":"IF(X$1=\"\",\"\",X88/(1+GR!X$27)^(X$1-1))","v":33.942651114932779},{"$f":"IF(Y$1=\"\",\"\",Y88/(1+GR!Y$27)^(Y$1-1))","v":34.616767105943254},{"$f":"IF(Z$1=\"\",\"\",Z88/(1+GR!Z$27)^(Z$1-1))","v":35.457950397283057},{"$f":"IF(AA$1=\"\",\"\",AA88/(1+GR!AA$27)^(AA$1-1))","v":35.959685194078823},{"$f":"IF(AB$1=\"\",\"\",AB88/(1+GR!AB$27)^(AB$1-1))","v":36.621692716257321},{"$f":"IF(AC$1=\"\",\"\",AC88/(1+GR!AC$27)^(AC$1-1))","v":36.970989178433946},{"$f":"IF(AD$1=\"\",\"\",AD88/(1+GR!AD$27)^(AD$1-1))","v":37.473928748479331},{"$f":"IF(AE$1=\"\",\"\",AE88/(1+GR!AE$27)^(AE$1-1))","v":37.688839829529734},{"$f":"IF(AF$1=\"\",\"\",AF88/(1+GR!AF$27)^(AF$1-1))","v":38.050937460199385},{"$f":"IF(AG$1=\"\",\"\",AG88/(1+GR!AG$27)^(AG$1-1))","v":38.147789360648702},{"$f":"IF(AH$1=\"\",\"\",AH88/(1+GR!AH$27)^(AH$1-1))","v":38.385550606945458},{"$f":"IF(AI$1=\"\",\"\",AI88/(1+GR!AI$27)^(AI$1-1))","v":38.379092586558293},{"$f":"IF(AJ$1=\"\",\"\",AJ88/(1+GR!AJ$27)^(AJ$1-1))","v":38.507450755744095},{"$f":"IF(AK$1=\"\",\"\",AK88/(1+GR!AK$27)^(AK$1-1))","v":38.410992657590526},{"$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$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",39184088.153583743,null,{"$f":"IF(H110=\"\",\"\",SUM(H116:H123))","v":1258020.5658275338},{"$f":"IF(I110=\"\",\"\",SUM(I116:I123))","v":1251705.7481544309},1244002.6913634418,1240551.3227162841,1240907.1630242767,1249708.6239100862,1263457.4585682305,1277232.2177416626,1286686.5572822341,1299910.361416853,1319917.2233402708,1332499.957762318,1344194.2420285509,1352772.6766779581,1359285.5805561361,1363109.9665048325,1364737.5297532126,1362940.4668090716,1361915.0272117206,1358336.1219481914,1352913.5479080437,1347464.7984121467,1339032.4677802816,1328593.0985513865,1317344.0522052753,1304083.3576129898,1289886.6321393868,1274056.8065696836,1257959.3218627416,1240862.5679445181,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H126:BO126)","v":-730661.7115406451},null,{"$f":"H91","v":-34257.675681941873},{"$f":"IF(I$1=\"\",\"\",I91/(1+GR!I$27)^(I$1-1))","v":-33266.132335475806},{"$f":"IF(J$1=\"\",\"\",J91/(1+GR!J$27)^(J$1-1))","v":-32466.435596360847},{"$f":"IF(K$1=\"\",\"\",K91/(1+GR!K$27)^(K$1-1))","v":-31686.423327660788},{"$f":"IF(L$1=\"\",\"\",L91/(1+GR!L$27)^(L$1-1))","v":-30923.657095981685},{"$f":"IF(M$1=\"\",\"\",M91/(1+GR!M$27)^(M$1-1))","v":-30177.767808508586},{"$f":"IF(N$1=\"\",\"\",N91/(1+GR!N$27)^(N$1-1))","v":-29448.387116462494},{"$f":"IF(O$1=\"\",\"\",O91/(1+GR!O$27)^(O$1-1))","v":-28742.027315612653},{"$f":"IF(P$1=\"\",\"\",P91/(1+GR!P$27)^(P$1-1))","v":-28051.127812043385},{"$f":"IF(Q$1=\"\",\"\",Q91/(1+GR!Q$27)^(Q$1-1))","v":-27375.366010086123},{"$f":"IF(R$1=\"\",\"\",R91/(1+GR!R$27)^(R$1-1))","v":-26714.425897070993},{"$f":"IF(S$1=\"\",\"\",S91/(1+GR!S$27)^(S$1-1))","v":-26067.997908758851},{"$f":"IF(T$1=\"\",\"\",T91/(1+GR!T$27)^(T$1-1))","v":-25400.610634487475},{"$f":"IF(U$1=\"\",\"\",U91/(1+GR!U$27)^(U$1-1))","v":-24748.35605424238},{"$f":"IF(V$1=\"\",\"\",V91/(1+GR!V$27)^(V$1-1))","v":-24110.910388635475},{"$f":"IF(W$1=\"\",\"\",W91/(1+GR!W$27)^(W$1-1))","v":-23487.956628346667},{"$f":"IF(X$1=\"\",\"\",X91/(1+GR!X$27)^(X$1-1))","v":-22879.184390749022},{"$f":"IF(Y$1=\"\",\"\",Y91/(1+GR!Y$27)^(Y$1-1))","v":-22308.939322225408},{"$f":"IF(Z$1=\"\",\"\",Z91/(1+GR!Z$27)^(Z$1-1))","v":-21751.423933047132},{"$f":"IF(AA$1=\"\",\"\",AA91/(1+GR!AA$27)^(AA$1-1))","v":-21206.369389344301},{"$f":"IF(AB$1=\"\",\"\",AB91/(1+GR!AB$27)^(AB$1-1))","v":-20673.512391752567},{"$f":"IF(AC$1=\"\",\"\",AC91/(1+GR!AC$27)^(AC$1-1))","v":-20152.59506112893},{"$f":"IF(AD$1=\"\",\"\",AD91/(1+GR!AD$27)^(AD$1-1))","v":-19668.458834119818},{"$f":"IF(AE$1=\"\",\"\",AE91/(1+GR!AE$27)^(AE$1-1))","v":-19194.898407047913},{"$f":"IF(AF$1=\"\",\"\",AF91/(1+GR!AF$27)^(AF$1-1))","v":-18731.694300492691},{"$f":"IF(AG$1=\"\",\"\",AG91/(1+GR!AG$27)^(AG$1-1))","v":-18278.631464891296},{"$f":"IF(AH$1=\"\",\"\",AH91/(1+GR!AH$27)^(AH$1-1))","v":-17835.499191943079},{"$f":"IF(AI$1=\"\",\"\",AI91/(1+GR!AI$27)^(AI$1-1))","v":-17421.072452533655},{"$f":"IF(AJ$1=\"\",\"\",AJ91/(1+GR!AJ$27)^(AJ$1-1))","v":-17015.518561393965},{"$f":"IF(AK$1=\"\",\"\",AK91/(1+GR!AK$27)^(AK$1-1))","v":-16618.656228299104},{"$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":3041336.7699195254},null,{"$f":"H92","v":117698.99371964572},{"$f":"IF(I$1=\"\",\"\",I92/(1+GR!I$27)^(I$1-1))","v":116330.12230633503},{"$f":"IF(J$1=\"\",\"\",J92/(1+GR!J$27)^(J$1-1))","v":114457.74939469185},{"$f":"IF(K$1=\"\",\"\",K92/(1+GR!K$27)^(K$1-1))","v":112624.21205404452},{"$f":"IF(L$1=\"\",\"\",L92/(1+GR!L$27)^(L$1-1))","v":110995.97156203934},{"$f":"IF(M$1=\"\",\"\",M92/(1+GR!M$27)^(M$1-1))","v":109543.89927709918},{"$f":"IF(N$1=\"\",\"\",N92/(1+GR!N$27)^(N$1-1))","v":108234.68179106771},{"$f":"IF(O$1=\"\",\"\",O92/(1+GR!O$27)^(O$1-1))","v":107071.2856353246},{"$f":"IF(P$1=\"\",\"\",P92/(1+GR!P$27)^(P$1-1))","v":106021.03068008502},{"$f":"IF(Q$1=\"\",\"\",Q92/(1+GR!Q$27)^(Q$1-1))","v":105023.26945929312},{"$f":"IF(R$1=\"\",\"\",R92/(1+GR!R$27)^(R$1-1))","v":104125.65015761527},{"$f":"IF(S$1=\"\",\"\",S92/(1+GR!S$27)^(S$1-1))","v":103224.72803757308},{"$f":"IF(T$1=\"\",\"\",T92/(1+GR!T$27)^(T$1-1))","v":102478.72917601932},{"$f":"IF(U$1=\"\",\"\",U92/(1+GR!U$27)^(U$1-1))","v":101714.05779184254},{"$f":"IF(V$1=\"\",\"\",V92/(1+GR!V$27)^(V$1-1))","v":100957.46169586272},{"$f":"IF(W$1=\"\",\"\",W92/(1+GR!W$27)^(W$1-1))","v":100228.05176155774},{"$f":"IF(X$1=\"\",\"\",X92/(1+GR!X$27)^(X$1-1))","v":99555.315722594707},{"$f":"IF(Y$1=\"\",\"\",Y92/(1+GR!Y$27)^(Y$1-1))","v":98821.82029944245},{"$f":"IF(Z$1=\"\",\"\",Z92/(1+GR!Z$27)^(Z$1-1))","v":98089.891063296978},{"$f":"IF(AA$1=\"\",\"\",AA92/(1+GR!AA$27)^(AA$1-1))","v":97342.830965609188},{"$f":"IF(AB$1=\"\",\"\",AB92/(1+GR!AB$27)^(AB$1-1))","v":96573.466630993789},{"$f":"IF(AC$1=\"\",\"\",AC92/(1+GR!AC$27)^(AC$1-1))","v":95809.247949006894},{"$f":"IF(AD$1=\"\",\"\",AD92/(1+GR!AD$27)^(AD$1-1))","v":94951.289044025674},{"$f":"IF(AE$1=\"\",\"\",AE92/(1+GR!AE$27)^(AE$1-1))","v":94085.060575366908},{"$f":"IF(AF$1=\"\",\"\",AF92/(1+GR!AF$27)^(AF$1-1))","v":93203.056725297909},{"$f":"IF(AG$1=\"\",\"\",AG92/(1+GR!AG$27)^(AG$1-1))","v":92316.368822407385},{"$f":"IF(AH$1=\"\",\"\",AH92/(1+GR!AH$27)^(AH$1-1))","v":91429.058529504764},{"$f":"IF(AI$1=\"\",\"\",AI92/(1+GR!AI$27)^(AI$1-1))","v":90451.59002241322},{"$f":"IF(AJ$1=\"\",\"\",AJ92/(1+GR!AJ$27)^(AJ$1-1))","v":89472.780395924696},{"$f":"IF(AK$1=\"\",\"\",AK92/(1+GR!AK$27)^(AK$1-1))","v":88505.098673544111},{"$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":650661.09649668948},null,{"$f":"H93","v":20401.461236414085},{"$f":"IF(I$1=\"\",\"\",I93/(1+GR!I$27)^(I$1-1))","v":19885.468929992956},{"$f":"IF(J$1=\"\",\"\",J93/(1+GR!J$27)^(J$1-1))","v":19549.54411624511},{"$f":"IF(K$1=\"\",\"\",K93/(1+GR!K$27)^(K$1-1))","v":19020.966081511851},{"$f":"IF(L$1=\"\",\"\",L93/(1+GR!L$27)^(L$1-1))","v":18533.540135847408},{"$f":"IF(M$1=\"\",\"\",M93/(1+GR!M$27)^(M$1-1))","v":18069.276482012723},{"$f":"IF(N$1=\"\",\"\",N93/(1+GR!N$27)^(N$1-1))","v":17688.47985358056},{"$f":"IF(O$1=\"\",\"\",O93/(1+GR!O$27)^(O$1-1))","v":17357.197469601873},{"$f":"IF(P$1=\"\",\"\",P93/(1+GR!P$27)^(P$1-1))","v":17232.777692432697},{"$f":"IF(Q$1=\"\",\"\",Q93/(1+GR!Q$27)^(Q$1-1))","v":16966.549301341638},{"$f":"IF(R$1=\"\",\"\",R93/(1+GR!R$27)^(R$1-1))","v":16735.7103897095},{"$f":"IF(S$1=\"\",\"\",S93/(1+GR!S$27)^(S$1-1))","v":17585.934379708855},{"$f":"IF(T$1=\"\",\"\",T93/(1+GR!T$27)^(T$1-1))","v":18620.871325656652},{"$f":"IF(U$1=\"\",\"\",U93/(1+GR!U$27)^(U$1-1))","v":19433.391596023528},{"$f":"IF(V$1=\"\",\"\",V93/(1+GR!V$27)^(V$1-1))","v":20346.2744072161},{"$f":"IF(W$1=\"\",\"\",W93/(1+GR!W$27)^(W$1-1))","v":21074.184667569698},{"$f":"IF(X$1=\"\",\"\",X93/(1+GR!X$27)^(X$1-1))","v":21916.989995588778},{"$f":"IF(Y$1=\"\",\"\",Y93/(1+GR!Y$27)^(Y$1-1))","v":22514.680974308521},{"$f":"IF(Z$1=\"\",\"\",Z93/(1+GR!Z$27)^(Z$1-1))","v":23245.834583580559},{"$f":"IF(AA$1=\"\",\"\",AA93/(1+GR!AA$27)^(AA$1-1))","v":23778.527150863036},{"$f":"IF(AB$1=\"\",\"\",AB93/(1+GR!AB$27)^(AB$1-1))","v":24380.91836435386},{"$f":"IF(AC$1=\"\",\"\",AC93/(1+GR!AC$27)^(AC$1-1))","v":24837.252320653337},{"$f":"IF(AD$1=\"\",\"\",AD93/(1+GR!AD$27)^(AD$1-1))","v":25363.895596070339},{"$f":"IF(AE$1=\"\",\"\",AE93/(1+GR!AE$27)^(AE$1-1))","v":25681.891670379377},{"$f":"IF(AF$1=\"\",\"\",AF93/(1+GR!AF$27)^(AF$1-1))","v":26119.309624959398},{"$f":"IF(AG$1=\"\",\"\",AG93/(1+GR!AG$27)^(AG$1-1))","v":26383.452155592509},{"$f":"IF(AH$1=\"\",\"\",AH93/(1+GR!AH$27)^(AH$1-1))","v":26703.774920897624},{"$f":"IF(AI$1=\"\",\"\",AI93/(1+GR!AI$27)^(AI$1-1))","v":26878.192953381851},{"$f":"IF(AJ$1=\"\",\"\",AJ93/(1+GR!AJ$27)^(AJ$1-1))","v":27136.150551340364},{"$f":"IF(AK$1=\"\",\"\",AK93/(1+GR!AK$27)^(AK$1-1))","v":27218.597569854715},{"$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":2961336.15487557},null,{"$f":"IF(H110=\"\",\"\",SUM(H126:H128))","v":103842.77927411793},{"$f":"IF(I110=\"\",\"\",SUM(I126:I128))","v":102949.45890085219},101540.85791457613,99958.754807895588,98605.854601905055,97435.407950603301,96474.774528185779,95686.455789313826,95202.680560474342,94614.452750548633,94146.934650253766,94742.664508523085,95698.989867188502,96399.093333623692,97192.825714443345,97814.279800780772,98593.121327434463,99027.561951525568,99584.301713830413,99914.988727127929,100280.87260359508,100493.9052085313,100646.7258059762,100572.05383869837,100590.67204976462,100421.18951310861,100297.3342584593,99908.710523261412,99593.412385871095,99105.040015099716,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H131:BO131)","v":612506.15357631491},null,{"$f":"H96","v":63107.445335981174},{"$f":"IF(I$1=\"\",\"\",I96/(1+GR!I$27)^(I$1-1))","v":59207.588134348953},{"$f":"IF(J$1=\"\",\"\",J96/(1+GR!J$27)^(J$1-1))","v":53098.05150367412},{"$f":"IF(K$1=\"\",\"\",K96/(1+GR!K$27)^(K$1-1))","v":47618.948218077603},{"$f":"IF(L$1=\"\",\"\",L96/(1+GR!L$27)^(L$1-1))","v":42705.224865719465},{"$f":"IF(M$1=\"\",\"\",M96/(1+GR!M$27)^(M$1-1))","v":38298.540792619133},{"$f":"IF(N$1=\"\",\"\",N96/(1+GR!N$27)^(N$1-1))","v":34346.57542387351},{"$f":"IF(O$1=\"\",\"\",O96/(1+GR!O$27)^(O$1-1))","v":30802.40706129411},{"$f":"IF(P$1=\"\",\"\",P96/(1+GR!P$27)^(P$1-1))","v":27623.955781925783},{"$f":"IF(Q$1=\"\",\"\",Q96/(1+GR!Q$27)^(Q$1-1))","v":24773.483822979255},{"$f":"IF(R$1=\"\",\"\",R96/(1+GR!R$27)^(R$1-1))","v":22217.147521245744},{"$f":"IF(S$1=\"\",\"\",S96/(1+GR!S$27)^(S$1-1))","v":19924.595487169372},{"$f":"IF(T$1=\"\",\"\",T96/(1+GR!T$27)^(T$1-1))","v":17868.608242696242},{"$f":"IF(U$1=\"\",\"\",U96/(1+GR!U$27)^(U$1-1))","v":16024.775044319475},{"$f":"IF(V$1=\"\",\"\",V96/(1+GR!V$27)^(V$1-1))","v":14371.204054238973},{"$f":"IF(W$1=\"\",\"\",W96/(1+GR!W$27)^(W$1-1))","v":12888.262418497216},{"$f":"IF(X$1=\"\",\"\",X96/(1+GR!X$27)^(X$1-1))","v":11558.343166037792},{"$f":"IF(Y$1=\"\",\"\",Y96/(1+GR!Y$27)^(Y$1-1))","v":10365.656161078534},{"$f":"IF(Z$1=\"\",\"\",Z96/(1+GR!Z$27)^(Z$1-1))","v":9296.040626775939},{"$f":"IF(AA$1=\"\",\"\",AA96/(1+GR!AA$27)^(AA$1-1))","v":8336.7970142738413},{"$f":"IF(AB$1=\"\",\"\",AB96/(1+GR!AB$27)^(AB$1-1))","v":7476.5362209168898},{"$f":"IF(AC$1=\"\",\"\",AC96/(1+GR!AC$27)^(AC$1-1))","v":6705.0443673961927},{"$f":"IF(AD$1=\"\",\"\",AD96/(1+GR!AD$27)^(AD$1-1))","v":6013.1615283257452},{"$f":"IF(AE$1=\"\",\"\",AE96/(1+GR!AE$27)^(AE$1-1))","v":5392.6729764173497},{"$f":"IF(AF$1=\"\",\"\",AF96/(1+GR!AF$27)^(AF$1-1))","v":4836.2116489957352},{"$f":"IF(AG$1=\"\",\"\",AG96/(1+GR!AG$27)^(AG$1-1))","v":4337.1706788384936},{"$f":"IF(AH$1=\"\",\"\",AH96/(1+GR!AH$27)^(AH$1-1))","v":3889.6249508192177},{"$f":"IF(AI$1=\"\",\"\",AI96/(1+GR!AI$27)^(AI$1-1))","v":3488.2607529955544},{"$f":"IF(AJ$1=\"\",\"\",AJ96/(1+GR!AJ$27)^(AJ$1-1))","v":3128.3126868893473},{"$f":"IF(AK$1=\"\",\"\",AK96/(1+GR!AK$27)^(AK$1-1))","v":2805.5070878943889},{"$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":150836.69747416067},null,{"$f":"H97","v":15296.439332465914},{"$f":"IF(I$1=\"\",\"\",I97/(1+GR!I$27)^(I$1-1))","v":14373.410963975459},{"$f":"IF(J$1=\"\",\"\",J97/(1+GR!J$27)^(J$1-1))","v":12914.584422223932},{"$f":"IF(K$1=\"\",\"\",K97/(1+GR!K$27)^(K$1-1))","v":11604.313927779922},{"$f":"IF(L$1=\"\",\"\",L97/(1+GR!L$27)^(L$1-1))","v":10427.424169794544},{"$f":"IF(M$1=\"\",\"\",M97/(1+GR!M$27)^(M$1-1))","v":9370.2945964670071},{"$f":"IF(N$1=\"\",\"\",N97/(1+GR!N$27)^(N$1-1))","v":8420.699685375057},{"$f":"IF(O$1=\"\",\"\",O97/(1+GR!O$27)^(O$1-1))","v":7567.6656660797171},{"$f":"IF(P$1=\"\",\"\",P97/(1+GR!P$27)^(P$1-1))","v":6801.3419963389397},{"$f":"IF(Q$1=\"\",\"\",Q97/(1+GR!Q$27)^(Q$1-1))","v":6112.886069040409},{"$f":"IF(R$1=\"\",\"\",R97/(1+GR!R$27)^(R$1-1))","v":5494.3597845123795},{"$f":"IF(S$1=\"\",\"\",S97/(1+GR!S$27)^(S$1-1))","v":4938.6367640872731},{"$f":"IF(T$1=\"\",\"\",T97/(1+GR!T$27)^(T$1-1))","v":4439.3191073717226},{"$f":"IF(U$1=\"\",\"\",U97/(1+GR!U$27)^(U$1-1))","v":3990.6627091394739},{"$f":"IF(V$1=\"\",\"\",V97/(1+GR!V$27)^(V$1-1))","v":3587.5102534713405},{"$f":"IF(W$1=\"\",\"\",W97/(1+GR!W$27)^(W$1-1))","v":3225.2310939398267},{"$f":"IF(X$1=\"\",\"\",X97/(1+GR!X$27)^(X$1-1))","v":2899.6673103682015},{"$f":"IF(Y$1=\"\",\"\",Y97/(1+GR!Y$27)^(Y$1-1))","v":2607.0853059644869},{"$f":"IF(Z$1=\"\",\"\",Z97/(1+GR!Z$27)^(Z$1-1))","v":2344.1323743176672},{"$f":"IF(AA$1=\"\",\"\",AA97/(1+GR!AA$27)^(AA$1-1))","v":2107.7977246330702},{"$f":"IF(AB$1=\"\",\"\",AB97/(1+GR!AB$27)^(AB$1-1))","v":1895.3775063812004},{"$f":"IF(AC$1=\"\",\"\",AC97/(1+GR!AC$27)^(AC$1-1))","v":1704.4434218707543},{"$f":"IF(AD$1=\"\",\"\",AD97/(1+GR!AD$27)^(AD$1-1))","v":1532.8145576982477},{"$f":"IF(AE$1=\"\",\"\",AE97/(1+GR!AE$27)^(AE$1-1))","v":1378.5321040808271},{"$f":"IF(AF$1=\"\",\"\",AF97/(1+GR!AF$27)^(AF$1-1))","v":1239.8366651999063},{"$f":"IF(AG$1=\"\",\"\",AG97/(1+GR!AG$27)^(AG$1-1))","v":1115.1478942787169},{"$f":"IF(AH$1=\"\",\"\",AH97/(1+GR!AH$27)^(AH$1-1))","v":1003.0462145517372},{"$f":"IF(AI$1=\"\",\"\",AI97/(1+GR!AI$27)^(AI$1-1))","v":902.25641188545558},{"$f":"IF(AJ$1=\"\",\"\",AJ97/(1+GR!AJ$27)^(AJ$1-1))","v":811.63290687135031},{"$f":"IF(AK$1=\"\",\"\",AK97/(1+GR!AK$27)^(AK$1-1))","v":730.14653399612382},{"$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":763342.85105047585},null,{"$f":"IF(H110=\"\",\"\",SUM(H131:H132))","v":78403.884668447092},{"$f":"IF(I110=\"\",\"\",SUM(I131:I132))","v":73580.999098324406},66012.635925898052,59223.262145857523,53132.649035514012,47668.83538908614,42767.275109248571,38370.07272737383,34425.297778264721,30886.369892019662,27711.507305758125,24863.232251256646,22307.927350067963,20015.437753458948,17958.714307710314,16113.493512437042,14458.010476405994,12972.741467043021,11640.173001093606,10444.594738906912,9371.9137272980897,8409.4877892669465,7545.976086023993,6771.2050804981773,6076.0483141956411,5452.3185731172107,4892.6711653709554,4390.5171648810101,3939.9455937606976,3535.6536218905126,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H135:BO135)","v":58284677.276906632},null,{"$f":"H100","v":2619492.8866363633},{"$f":"IF(I$1=\"\",\"\",I100/(1+GR!I$27)^(I$1-1))","v":2564288.6558698779},{"$f":"IF(J$1=\"\",\"\",J100/(1+GR!J$27)^(J$1-1))","v":2508791.0076655443},{"$f":"IF(K$1=\"\",\"\",K100/(1+GR!K$27)^(K$1-1))","v":2454494.4679827346},{"$f":"IF(L$1=\"\",\"\",L100/(1+GR!L$27)^(L$1-1))","v":2401373.0418157652},{"$f":"IF(M$1=\"\",\"\",M100/(1+GR!M$27)^(M$1-1))","v":2349401.2967561781},{"$f":"IF(N$1=\"\",\"\",N100/(1+GR!N$27)^(N$1-1))","v":2298554.3508167202},{"$f":"IF(O$1=\"\",\"\",O100/(1+GR!O$27)^(O$1-1))","v":2248807.8605188513},{"$f":"IF(P$1=\"\",\"\",P100/(1+GR!P$27)^(P$1-1))","v":2200138.0092380568},{"$f":"IF(Q$1=\"\",\"\",Q100/(1+GR!Q$27)^(Q$1-1))","v":2152521.4958014074},{"$f":"IF(R$1=\"\",\"\",R100/(1+GR!R$27)^(R$1-1))","v":2105935.523331889},{"$f":"IF(S$1=\"\",\"\",S100/(1+GR!S$27)^(S$1-1))","v":2060357.7883341745},{"$f":"IF(T$1=\"\",\"\",T100/(1+GR!T$27)^(T$1-1))","v":2015766.4700166038},{"$f":"IF(U$1=\"\",\"\",U100/(1+GR!U$27)^(U$1-1))","v":1972140.2198442642},{"$f":"IF(V$1=\"\",\"\",V100/(1+GR!V$27)^(V$1-1))","v":1929458.1513181657},{"$f":"IF(W$1=\"\",\"\",W100/(1+GR!W$27)^(W$1-1))","v":1887699.8299756278},{"$f":"IF(X$1=\"\",\"\",X100/(1+GR!X$27)^(X$1-1))","v":1846845.2636070733},{"$f":"IF(Y$1=\"\",\"\",Y100/(1+GR!Y$27)^(Y$1-1))","v":1806874.8926845626},{"$f":"IF(Z$1=\"\",\"\",Z100/(1+GR!Z$27)^(Z$1-1))","v":1767769.5809974764},{"$f":"IF(AA$1=\"\",\"\",AA100/(1+GR!AA$27)^(AA$1-1))","v":1729510.6064908644},{"$f":"IF(AB$1=\"\",\"\",AB100/(1+GR!AB$27)^(AB$1-1))","v":1692079.6523020766},{"$f":"IF(AC$1=\"\",\"\",AC100/(1+GR!AC$27)^(AC$1-1))","v":1655458.7979913845},{"$f":"IF(AD$1=\"\",\"\",AD100/(1+GR!AD$27)^(AD$1-1))","v":1619630.5109623922},{"$f":"IF(AE$1=\"\",\"\",AE100/(1+GR!AE$27)^(AE$1-1))","v":1584577.6380681337},{"$f":"IF(AF$1=\"\",\"\",AF100/(1+GR!AF$27)^(AF$1-1))","v":1550283.3973988334},{"$f":"IF(AG$1=\"\",\"\",AG100/(1+GR!AG$27)^(AG$1-1))","v":1516731.3702473997},{"$f":"IF(AH$1=\"\",\"\",AH100/(1+GR!AH$27)^(AH$1-1))","v":1483905.4932488087},{"$f":"IF(AI$1=\"\",\"\",AI100/(1+GR!AI$27)^(AI$1-1))","v":1451790.0506896072},{"$f":"IF(AJ$1=\"\",\"\",AJ100/(1+GR!AJ$27)^(AJ$1-1))","v":1420369.666983861},{"$f":"IF(AK$1=\"\",\"\",AK100/(1+GR!AK$27)^(AK$1-1))","v":1389629.2993119401},{"$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$1=\"\",\"\",IFERROR((I135*1000)/I141,\"\"))","v":56916.860623095483},{"$f":"IF(J$1=\"\",\"\",IFERROR((J135*1000)/J141,\"\"))","v":55237.6121214745},53607.907384202532,52026.284695170551,50491.325464059672,49001.652953977915,47555.931046636295,46152.863043956429,44791.190505035098,43469.692117422346,42187.182601700973,40942.511648384701,39734.562886181695,38562.252880697823,37424.530162681913,36320.374284940968,35248.794907079922,34208.830907244679,33199.549520071923,32220.04550007244,31269.440309697588,30346.881331360688,29451.541102706571,28582.616574443316,27739.328390070667,26920.920186858963,26126.657917451619,25355.829191482815,24607.742636619714,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H137:BO137)","v":9399759.8076085877},null,{"$f":"H102","v":422454.15266075387},{"$f":"IF(I$1=\"\",\"\",I102/(1+GR!I$27)^(I$1-1))","v":413551.18649859313},{"$f":"IF(J$1=\"\",\"\",J102/(1+GR!J$27)^(J$1-1))","v":404600.89995021775},{"$f":"IF(K$1=\"\",\"\",K102/(1+GR!K$27)^(K$1-1))","v":395844.32008656091},{"$f":"IF(L$1=\"\",\"\",L102/(1+GR!L$27)^(L$1-1))","v":387277.25460835901},{"$f":"IF(M$1=\"\",\"\",M102/(1+GR!M$27)^(M$1-1))","v":378895.60194823612},{"$f":"IF(N$1=\"\",\"\",N102/(1+GR!N$27)^(N$1-1))","v":370695.34930703754},{"$f":"IF(O$1=\"\",\"\",O102/(1+GR!O$27)^(O$1-1))","v":362672.57073266304},{"$f":"IF(P$1=\"\",\"\",P102/(1+GR!P$27)^(P$1-1))","v":354823.4252404779},{"$f":"IF(Q$1=\"\",\"\",Q102/(1+GR!Q$27)^(Q$1-1))","v":347144.15497440379},{"$f":"IF(R$1=\"\",\"\",R102/(1+GR!R$27)^(R$1-1))","v":339631.08340780804},{"$f":"IF(S$1=\"\",\"\",S102/(1+GR!S$27)^(S$1-1))","v":332280.61358332983},{"$f":"IF(T$1=\"\",\"\",T102/(1+GR!T$27)^(T$1-1))","v":325089.22639080178},{"$f":"IF(U$1=\"\",\"\",U102/(1+GR!U$27)^(U$1-1))","v":318053.47888244054},{"$f":"IF(V$1=\"\",\"\",V102/(1+GR!V$27)^(V$1-1))","v":311170.00262450165},{"$f":"IF(W$1=\"\",\"\",W102/(1+GR!W$27)^(W$1-1))","v":304435.50208460906},{"$f":"IF(X$1=\"\",\"\",X102/(1+GR!X$27)^(X$1-1))","v":297846.75305398571},{"$f":"IF(Y$1=\"\",\"\",Y102/(1+GR!Y$27)^(Y$1-1))","v":291400.60110383178},{"$f":"IF(Z$1=\"\",\"\",Z102/(1+GR!Z$27)^(Z$1-1))","v":285093.96007511119},{"$f":"IF(AA$1=\"\",\"\",AA102/(1+GR!AA$27)^(AA$1-1))","v":278923.81060102186},{"$f":"IF(AB$1=\"\",\"\",AB102/(1+GR!AB$27)^(AB$1-1))","v":272887.19866144418},{"$f":"IF(AC$1=\"\",\"\",AC102/(1+GR!AC$27)^(AC$1-1))","v":266981.23416867486},{"$f":"IF(AD$1=\"\",\"\",AD102/(1+GR!AD$27)^(AD$1-1))","v":261203.08958376828},{"$f":"IF(AE$1=\"\",\"\",AE102/(1+GR!AE$27)^(AE$1-1))","v":255549.99856282485},{"$f":"IF(AF$1=\"\",\"\",AF102/(1+GR!AF$27)^(AF$1-1))","v":250019.25463257631},{"$f":"IF(AG$1=\"\",\"\",AG102/(1+GR!AG$27)^(AG$1-1))","v":244608.20989463461},{"$f":"IF(AH$1=\"\",\"\",AH102/(1+GR!AH$27)^(AH$1-1))","v":239314.27375778454},{"$f":"IF(AI$1=\"\",\"\",AI102/(1+GR!AI$27)^(AI$1-1))","v":234134.91169771264},{"$f":"IF(AJ$1=\"\",\"\",AJ102/(1+GR!AJ$27)^(AJ$1-1))","v":229067.64404357856},{"$f":"IF(AK$1=\"\",\"\",AK102/(1+GR!AK$27)^(AK$1-1))","v":224110.04479084801},{"$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":1692187.8683742797},null,{"$f":"H103","v":76052.133959658648},{"$f":"IF(I$1=\"\",\"\",I103/(1+GR!I$27)^(I$1-1))","v":74449.381161660509},{"$f":"IF(J$1=\"\",\"\",J103/(1+GR!J$27)^(J$1-1))","v":72838.109530722155},{"$f":"IF(K$1=\"\",\"\",K103/(1+GR!K$27)^(K$1-1))","v":71261.709865516197},{"$f":"IF(L$1=\"\",\"\",L103/(1+GR!L$27)^(L$1-1))","v":69719.427449103096},{"$f":"IF(M$1=\"\",\"\",M103/(1+GR!M$27)^(M$1-1))","v":68210.523898513813},{"$f":"IF(N$1=\"\",\"\",N103/(1+GR!N$27)^(N$1-1))","v":66734.276811241623},{"$f":"IF(O$1=\"\",\"\",O103/(1+GR!O$27)^(O$1-1))","v":65289.979419384814},{"$f":"IF(P$1=\"\",\"\",P103/(1+GR!P$27)^(P$1-1))","v":63876.940251274464},{"$f":"IF(Q$1=\"\",\"\",Q103/(1+GR!Q$27)^(Q$1-1))","v":62494.482800425634},{"$f":"IF(R$1=\"\",\"\",R103/(1+GR!R$27)^(R$1-1))","v":61141.945201653129},{"$f":"IF(S$1=\"\",\"\",S103/(1+GR!S$27)^(S$1-1))","v":59818.679914197055},{"$f":"IF(T$1=\"\",\"\",T103/(1+GR!T$27)^(T$1-1))","v":58524.05341170622},{"$f":"IF(U$1=\"\",\"\",U103/(1+GR!U$27)^(U$1-1))","v":57257.445878931147},{"$f":"IF(V$1=\"\",\"\",V103/(1+GR!V$27)^(V$1-1))","v":56018.25091498132},{"$f":"IF(W$1=\"\",\"\",W103/(1+GR!W$27)^(W$1-1))","v":54805.875243004921},{"$f":"IF(X$1=\"\",\"\",X103/(1+GR!X$27)^(X$1-1))","v":53619.738426151489},{"$f":"IF(Y$1=\"\",\"\",Y103/(1+GR!Y$27)^(Y$1-1))","v":52459.272589682121},{"$f":"IF(Z$1=\"\",\"\",Z103/(1+GR!Z$27)^(Z$1-1))","v":51323.922149093829},{"$f":"IF(AA$1=\"\",\"\",AA103/(1+GR!AA$27)^(AA$1-1))","v":50213.143544127932},{"$f":"IF(AB$1=\"\",\"\",AB103/(1+GR!AB$27)^(AB$1-1))","v":49126.404978535211},{"$f":"IF(AC$1=\"\",\"\",AC103/(1+GR!AC$27)^(AC$1-1))","v":48063.186165473206},{"$f":"IF(AD$1=\"\",\"\",AD103/(1+GR!AD$27)^(AD$1-1))","v":47022.978078413689},{"$f":"IF(AE$1=\"\",\"\",AE103/(1+GR!AE$27)^(AE$1-1))","v":46005.282707441249},{"$f":"IF(AF$1=\"\",\"\",AF103/(1+GR!AF$27)^(AF$1-1))","v":45009.612820826107},{"$f":"IF(AG$1=\"\",\"\",AG103/(1+GR!AG$27)^(AG$1-1))","v":44035.491731757014},{"$f":"IF(AH$1=\"\",\"\",AH103/(1+GR!AH$27)^(AH$1-1))","v":43082.45307012285},{"$f":"IF(AI$1=\"\",\"\",AI103/(1+GR!AI$27)^(AI$1-1))","v":42150.040559233232},{"$f":"IF(AJ$1=\"\",\"\",AJ103/(1+GR!AJ$27)^(AJ$1-1))","v":41237.80779737157},{"$f":"IF(AK$1=\"\",\"\",AK103/(1+GR!AK$27)^(AK$1-1))","v":40345.318044075801},{"$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":1469503.2601393936},null,{"$f":"H104","v":66044.001900123141},{"$f":"IF(I$1=\"\",\"\",I104/(1+GR!I$27)^(I$1-1))","v":64652.16444172171},{"$f":"IF(J$1=\"\",\"\",J104/(1+GR!J$27)^(J$1-1))","v":63252.929191968506},{"$f":"IF(K$1=\"\",\"\",K104/(1+GR!K$27)^(K$1-1))","v":61883.976908007069},{"$f":"IF(L$1=\"\",\"\",L104/(1+GR!L$27)^(L$1-1))","v":60544.652190384506},{"$f":"IF(M$1=\"\",\"\",M104/(1+GR!M$27)^(M$1-1))","v":59234.31382413851},{"$f":"IF(N$1=\"\",\"\",N104/(1+GR!N$27)^(N$1-1))","v":57952.334471809314},{"$f":"IF(O$1=\"\",\"\",O104/(1+GR!O$27)^(O$1-1))","v":56698.10037309576},{"$f":"IF(P$1=\"\",\"\",P104/(1+GR!P$27)^(P$1-1))","v":55471.011051011381},{"$f":"IF(Q$1=\"\",\"\",Q104/(1+GR!Q$27)^(Q$1-1))","v":54270.479024400134},{"$f":"IF(R$1=\"\",\"\",R104/(1+GR!R$27)^(R$1-1))","v":53095.929526673986},{"$f":"IF(S$1=\"\",\"\",S104/(1+GR!S$27)^(S$1-1))","v":51946.800230637753},{"$f":"IF(T$1=\"\",\"\",T104/(1+GR!T$27)^(T$1-1))","v":50822.540979269361},{"$f":"IF(U$1=\"\",\"\",U104/(1+GR!U$27)^(U$1-1))","v":49722.613522326727},{"$f":"IF(V$1=\"\",\"\",V104/(1+GR!V$27)^(V$1-1))","v":48646.4912586551},{"$f":"IF(W$1=\"\",\"\",W104/(1+GR!W$27)^(W$1-1))","v":47593.658984071648},{"$f":"IF(X$1=\"\",\"\",X104/(1+GR!X$27)^(X$1-1))","v":46563.612644706242},{"$f":"IF(Y$1=\"\",\"\",Y104/(1+GR!Y$27)^(Y$1-1))","v":45555.859095680709},{"$f":"IF(Z$1=\"\",\"\",Z104/(1+GR!Z$27)^(Z$1-1))","v":44569.915865010902},{"$f":"IF(AA$1=\"\",\"\",AA104/(1+GR!AA$27)^(AA$1-1))","v":43605.310922618395},{"$f":"IF(AB$1=\"\",\"\",AB104/(1+GR!AB$27)^(AB$1-1))","v":42661.582454341442},{"$f":"IF(AC$1=\"\",\"\",AC104/(1+GR!AC$27)^(AC$1-1))","v":41738.278640836856},{"$f":"IF(AD$1=\"\",\"\",AD104/(1+GR!AD$27)^(AD$1-1))","v":40834.957441267055},{"$f":"IF(AE$1=\"\",\"\",AE104/(1+GR!AE$27)^(AE$1-1))","v":39951.186381668616},{"$f":"IF(AF$1=\"\",\"\",AF104/(1+GR!AF$27)^(AF$1-1))","v":39086.542347901108},{"$f":"IF(AG$1=\"\",\"\",AG104/(1+GR!AG$27)^(AG$1-1))","v":38240.611383076968},{"$f":"IF(AH$1=\"\",\"\",AH104/(1+GR!AH$27)^(AH$1-1))","v":37412.988489375588},{"$f":"IF(AI$1=\"\",\"\",AI104/(1+GR!AI$27)^(AI$1-1))","v":36603.277434146585},{"$f":"IF(AJ$1=\"\",\"\",AJ104/(1+GR!AJ$27)^(AJ$1-1))","v":35811.090560209501},{"$f":"IF(AK$1=\"\",\"\",AK104/(1+GR!AK$27)^(AK$1-1))","v":35036.048600259077},{"$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":12561450.936122267},null,{"$f":"SUM(H137:H139)","v":564550.28852053569},{"$f":"IF(I$1=\"\",\"\",SUM(I137:I139))","v":552652.73210197536},{"$f":"IF(J$1=\"\",\"\",SUM(J137:J139))","v":540691.93867290835},528990.00686008413,517541.33424784662,506340.43967088842,495381.96059008851,484660.6505251436,474171.37654276373,463909.11679922952,453868.95813613513,444046.09372816468,434435.82078177738,425033.53828369844,415834.74479813804,406835.03631168563,398030.10412484349,389415.73278919462,380987.79808921588,372742.26506776817,364675.18609432084,356782.69897498493,349061.02510344901,341506.46765193471,334115.40980130353,326884.31300946861,319809.71531728294,312888.22969109251,306116.54240115965,299491.41143518285,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H106","v":44674.483999999997},45053.234275351999,45418.165472982349,45786.052613313506,46156.919639481348,46530.790688561145,46907.690093138488,47287.642382892911,47670.672286194342,48056.804731712517,48446.064850039387,48838.477975324706,49234.069646924836,49632.865611064924,50034.891822514553,50440.17444627692,50848.73985929176,51260.61465215202,51675.82563083445,52094.39981844421,52516.364456973606,52941.747009075094,53370.575159848602,53802.876818643374,54238.680120874385,54678.013429853469,55120.905338635283,55567.38467187823,56017.480487720444,56471.222079670981,"","",{"$f":"AN106","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H142:BO142)","v":70846128.213028908},null,{"$f":"IF(H110=\"\",\"\",SUM(H135,H137:H139))","v":3184043.1751568988},{"$f":"IF(I110=\"\",\"\",SUM(I135,I137:I139))","v":3116941.3879718529},3049482.9463384529,2983484.4748428189,2918914.3760636118,2855741.7364270668,2793936.3114068084,2733468.5110439947,2674309.3857808206,2616430.6126006367,2559804.4814680242,2504403.8820623388,2450202.2907983814,2397173.7581279627,2345292.8961163037,2294534.8662873134,2244875.3677319172,2196290.6254737568,2148757.3790866924,2102252.8715586327,2056754.8383963974,2012241.4969663695,1968691.5360658413,1926084.1057200686,1884398.8072001368,1843615.6832568683,1803715.2085660917,1764678.2803806996,1726486.2093850207,1689120.7107471228,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$f":"IF(D2_Name=\"\",\"\",\"Undiscounted costs for \" & D2_Name)","v":"Undiscounted costs for R2"},null,null,null,null,"Analysis period total",null,{"$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":102650.85000000008},null,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002,3421.6950000000002]
[null,null,null,"Percentage in poor condition","%",null,null,0.42459999999999998,0.44450000000000001,0.45960000000000001,0.4708,0.47899999999999998,0.4849,0.48909999999999998,0.49199999999999999,0.49380000000000002,0.49490000000000001,0.4955,0.49569999999999997,0.49559999999999998,0.49530000000000002,0.49490000000000001,0.4945,0.49399999999999999,0.49349999999999999,0.49309999999999998,0.49259999999999998,0.49220000000000003,0.49180000000000001,0.49149999999999999,0.49109999999999998,0.4909,0.49059999999999998,0.4904,0.49020000000000002,0.49,0.4899]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H152:BO152)","v":67208609.518634602},null,1137024.9912230354,1171712.6267090247,1208427.1158367631,1253246.1338595625,1304752.4158801122,1371236.2200196078,1449073.3987085151,1530803.3381627873,1608493.1964414329,1697634.2720968944,1804178.9993256172,1898831.0471462179,1995339.8427692312,2090869.6336999722,2186104.4380546906,2280062.8053783583,2372240.2753273291,2461130.497209589,2555044.0536991488,2646651.1148588746,2736348.4502777448,2829642.7130339025,2917609.2811254775,3002936.3924379,3087534.0223746579,3168362.9217846552,3247359.7015556404,3323500.5716112787,3399329.0340517848,3473130.0139748077]
[null,null,null,"Travel time","£ k",16761048.389698841,null,381493.83235454524,392263.54161734169,400947.23608887673,409516.98386882665,418594.63547761046,428185.47445144469,438327.67557826336,448999.2003642061,460247.43933588499,471880.44471506937,484143.75008199201,496628.63959457417,510079.18244078878,523748.71611920022,537774.34272546915,552270.72395758529,567421.65369558102,582501.24061802158,597955.04054763156,613694.05328532739,629673.95047211007,646064.07088122063,662165.04219693074,678560.26325661491,695196.50489814719,712148.41281329992,729445.9223710692,746361.14530276088,763573.02258677757,781186.24800166674]
[null,null,null,"Carbon (vehicle fuel)","£ k",2367126.7873619148,null,39594.421060455817,40021.239794989051,40854.210163431402,41251.458431678861,41708.89356618296,42186.68496861188,42833.736432132086,43585.000209993836,44877.534029346913,45793.530735898406,46803.406445398759,51064.775359591738,56150.144039319217,60820.402107752532,66097.519047427922,71031.601631207523,76658.514223079241,81683.226134243771,87497.794459292258,92824.647499611907,98724.468144856088,104287.51788922203,110453.47610081521,115950.82652453455,122290.95514544949,128065.0747302682,134399.96101329956,140230.25197593294,146784.41831374136,152601.09718414966]
[null,null,null,"Roadworks Accidents","£ k",1096.8386170526232,null,38.710211682259803,39.297561367253081,37.677687975219136,38.01584054194231,38.35178592929357,38.686422620583535,39.020161117880015,39.343518693043279,39.666805216922846,36.360307796390337,34.850419041084827,35.129828671812874,35.458251693884989,35.787297166595664,36.116914346532894,36.447043435715656,34.819968380129986,35.09879086125904,35.377969624860597,35.645673612562426,35.925313348689521,36.205155435455019,36.445588761929152,34.824917493465193,35.054016638598043,35.283201624051515,35.512448470318745,35.710458763321313,35.908498770658085,36.106557970909712]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",210.60872237081708,null,5.0330784162028364,5.1146525042286237,5.2851863641953525,5.3378639405595996,5.3902489527821231,5.442837868483017,5.4942494893359433,5.5430562036751443,5.5913540308309848,6.3402096223489401,6.8731498262108532,6.9298283361633901,6.9951373594781572,7.0600570699452385,7.1246373161351473,7.1889225593156514,7.5816789664144428,7.6405427490608941,7.699232021754967,8.1154771707208955,8.1764613068118166,8.2373278333812348,8.2930392502780741,8.1563596607362872,8.2072426641592013,8.2580677882913989,8.308841276525186,8.3527731741138105,8.3966711069820121,8.4405375416958304]
[null,null,null,"Roadworks time delays","£ k",98780.608578692627,null,3308.945935920277,3362.2873358288134,2894.0807534020641,2922.7269178996244,2951.1934830989817,2979.4764314884469,3007.4003549135123,3033.9805585481254,3060.2832296196557,3322.3522044596521,3395.6650725530717,3423.5492350986215,3455.7535922357833,3487.746943421565,3519.5558496530366,3551.204226304666,3096.8973701111222,3120.8712294483098,3144.7678436992041,3226.8244211842639,3251.010886916833,3275.146157654664,3296.2749326648004,3465.4364280441646,3486.9951692199666,3508.5271464952739,3530.0349664788587,3548.6312614358094,3567.2115417038881,3585.7770991895613]
[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",2821.6239335869805,null,51.437794297886811,52.183269577566342,53.674220136925371,54.419695416604903,55.165170696284413,55.910645975963916,56.656121255643455,57.401596535322973,58.892547094682008,59.638022374361533,60.383497654041058,65.601824611797682,71.565626849233837,76.783953806990468,82.747756044426609,87.966083002183268,93.929885239619395,99.148212197376054,105.11201443481217,110.33034139256883,116.29414363000498,121.51247058776158,127.4762728251978,132.69459978295444,138.65840202039058,143.87672897814721,149.84053121558335,155.05885817333998,161.02266041077615,166.24098736853273]
[null,null,null,"Total HMAT costs","£ k",88281458.206547081,null,{"$f":"IF(H146=\"\",\"\",SUM(H152:H159))","v":1622909.4993583532},{"$f":"IF(I146=\"\",\"\",SUM(I152:I159))","v":1668848.4186406333},1714611.4076369496,1768427.2041778669,1829498.173312583,1906080.0234776181,1994735.5093056869,2087915.9351669673,2178174.731442627,2280125.0659921151,2400016.0556920823,2511447.8005171022,2626531.0695574782,2740438.2578783897,2855013.9726849478,2968440.0649424531,3080945.7998486869,3189969.8504371103,3305181.9734658534,3417942.8592571742,3529550.4033999136,3644827.5306158559,3755088.4169567255,3862480.7222240311,3970082.5249487977,4073664.482173109,4176321.40942745,4275231.8499415182,4374851.1420242963,4472106.0520426957,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H162:BO162)","v":-77715.238662726624},null,{"$f":"'D2 Traffic'!F131","v":-7725.6261352853253},{"$f":"'D2 Traffic'!G131","v":-7273.5456187483433},{"$f":"'D2 Traffic'!H131","v":-7033.7211803191203},{"$f":"'D2 Traffic'!I131","v":-6788.2232670841768},{"$f":"'D2 Traffic'!J131","v":-6536.1198321801166},{"$f":"'D2 Traffic'!K131","v":-6276.1629459023243},{"$f":"'D2 Traffic'!L131","v":-6004.8402187199281},{"$f":"'D2 Traffic'!M131","v":-5734.1333257279875},{"$f":"'D2 Traffic'!N131","v":-5451.6268993418562},{"$f":"'D2 Traffic'!O131","v":-5156.933801792693},{"$f":"'D2 Traffic'!P131","v":-4849.6787586611899},{"$f":"'D2 Traffic'!Q131","v":-4529.4936423252802},{"$f":"'D2 Traffic'!R131","v":-4124.6824425771301},{"$f":"'D2 Traffic'!S131","v":-3703.6490634555048},{"$f":"'D2 Traffic'!T131","v":-3265.9591867978888},{"$f":"'D2 Traffic'!U131","v":-2811.173110154381},{"$f":"'D2 Traffic'!V131","v":-2338.8437757357606},{"$f":"'D2 Traffic'!W131","v":-1908.6534915234588},{"$f":"'D2 Traffic'!X131","v":-1462.1446693499493},{"$f":"'D2 Traffic'!Y131","v":-998.89492492981663},{"$f":"'D2 Traffic'!Z131","v":-518.47113517798425},{"$f":"'D2 Traffic'!AA131","v":-20.428845712067414},{"$f":"'D2 Traffic'!AB131","v":423.14896479741583},{"$f":"'D2 Traffic'!AC131","v":882.69152969833158},{"$f":"'D2 Traffic'!AD131","v":1358.6129978568133},{"$f":"'D2 Traffic'!AE131","v":1851.3386180476591},{"$f":"'D2 Traffic'!AF131","v":2361.2528859390623},{"$f":"'D2 Traffic'!AG131","v":2823.5070308188479},{"$f":"'D2 Traffic'!AH131","v":3301.5167659925282},{"$f":"'D2 Traffic'!AI131","v":3795.6988156250081},{"$f":"'D2 Traffic'!AJ131","v":""},{"$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",{"$f":"SUM(H163:BO163)","v":7197302.6155568855},null,{"$f":"'D2 Traffic'!F276","v":165289.03874082805},{"$f":"'D2 Traffic'!G276","v":169100.66911229913},{"$f":"'D2 Traffic'!H276","v":172192.47824858886},{"$f":"'D2 Traffic'!I276","v":175347.96082217706},{"$f":"'D2 Traffic'!J276","v":178830.15351645229},{"$f":"'D2 Traffic'!K276","v":182626.37962721527},{"$f":"'D2 Traffic'!L276","v":186721.21864017719},{"$f":"'D2 Traffic'!M276","v":191180.19887730188},{"$f":"'D2 Traffic'!N276","v":195934.94629359734},{"$f":"'D2 Traffic'!O276","v":200892.00217815899},{"$f":"'D2 Traffic'!P276","v":206157.43292494206},{"$f":"'D2 Traffic'!Q276","v":211541.53112004258},{"$f":"'D2 Traffic'!R276","v":217427.64202287485},{"$f":"'D2 Traffic'!S276","v":223427.30071005714},{"$f":"'D2 Traffic'!T276","v":229600.24669362555},{"$f":"'D2 Traffic'!U276","v":235996.56504153664},{"$f":"'D2 Traffic'!V276","v":242698.17683580873},{"$f":"'D2 Traffic'!W276","v":249441.39126716802},{"$f":"'D2 Traffic'!X276","v":256362.78395499606},{"$f":"'D2 Traffic'!Y276","v":263421.25750747847},{"$f":"'D2 Traffic'!Z276","v":270596.08815043449},{"$f":"'D2 Traffic'!AA276","v":277963.90533330652},{"$f":"'D2 Traffic'!AB276","v":285216.58309639868},{"$f":"'D2 Traffic'!AC276","v":292608.96794767468},{"$f":"'D2 Traffic'!AD276","v":300116.68083223503},{"$f":"'D2 Traffic'!AE276","v":307773.71665319527},{"$f":"'D2 Traffic'!AF276","v":315594.41989097849},{"$f":"'D2 Traffic'!AG276","v":323235.69428986637},{"$f":"'D2 Traffic'!AH276","v":331017.95844499412},{"$f":"'D2 Traffic'!AI276","v":338989.22678247525},{"$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":1939292.9324765173},null,{"$f":"IF(H1=\"\",\"\",IF(H154=0,0,H154*'D2 Traffic'!F133*CO2RatioNon2Urb+H154*'D2 Traffic'!F134*CO2RatioNon2Rur-H154))","v":32508.668904259161},{"$f":"IF(I1=\"\",\"\",IF(I154=0,0,I154*'D2 Traffic'!G133*CO2RatioNon2Urb+I154*'D2 Traffic'!G134*CO2RatioNon2Rur-I154))","v":32855.565308177473},{"$f":"IF(J1=\"\",\"\",IF(J154=0,0,J154*'D2 Traffic'!H133*CO2RatioNon2Urb+J154*'D2 Traffic'!H134*CO2RatioNon2Rur-J154))","v":33536.465097715918},{"$f":"IF(K1=\"\",\"\",IF(K154=0,0,K154*'D2 Traffic'!I133*CO2RatioNon2Urb+K154*'D2 Traffic'!I134*CO2RatioNon2Rur-K154))","v":33858.960495992877},{"$f":"IF(L1=\"\",\"\",IF(L154=0,0,L154*'D2 Traffic'!J133*CO2RatioNon2Urb+L154*'D2 Traffic'!J134*CO2RatioNon2Rur-L154))","v":34230.222819382136},{"$f":"IF(M1=\"\",\"\",IF(M154=0,0,M154*'D2 Traffic'!K133*CO2RatioNon2Urb+M154*'D2 Traffic'!K134*CO2RatioNon2Rur-M154))","v":34617.675427613605},{"$f":"IF(N1=\"\",\"\",IF(N154=0,0,N154*'D2 Traffic'!L133*CO2RatioNon2Urb+N154*'D2 Traffic'!L134*CO2RatioNon2Rur-N154))","v":35143.989572921921},{"$f":"IF(O1=\"\",\"\",IF(O154=0,0,O154*'D2 Traffic'!M133*CO2RatioNon2Urb+O154*'D2 Traffic'!M134*CO2RatioNon2Rur-O154))","v":35755.959463083047},{"$f":"IF(P1=\"\",\"\",IF(P154=0,0,P154*'D2 Traffic'!N133*CO2RatioNon2Urb+P154*'D2 Traffic'!N134*CO2RatioNon2Rur-P154))","v":36811.814087033017},{"$f":"IF(Q1=\"\",\"\",IF(Q154=0,0,Q154*'D2 Traffic'!O133*CO2RatioNon2Urb+Q154*'D2 Traffic'!O134*CO2RatioNon2Rur-Q154))","v":37558.618817511662},{"$f":"IF(R1=\"\",\"\",IF(R154=0,0,R154*'D2 Traffic'!P133*CO2RatioNon2Urb+R154*'D2 Traffic'!P134*CO2RatioNon2Rur-R154))","v":38382.2532158139},{"$f":"IF(S1=\"\",\"\",IF(S154=0,0,S154*'D2 Traffic'!Q133*CO2RatioNon2Urb+S154*'D2 Traffic'!Q134*CO2RatioNon2Rur-S154))","v":41871.848196317333},{"$f":"IF(T1=\"\",\"\",IF(T154=0,0,T154*'D2 Traffic'!R133*CO2RatioNon2Urb+T154*'D2 Traffic'!R134*CO2RatioNon2Rur-T154))","v":46035.538580951281},{"$f":"IF(U1=\"\",\"\",IF(U154=0,0,U154*'D2 Traffic'!S133*CO2RatioNon2Urb+U154*'D2 Traffic'!S134*CO2RatioNon2Rur-U154))","v":49857.836564304693},{"$f":"IF(V1=\"\",\"\",IF(V154=0,0,V154*'D2 Traffic'!T133*CO2RatioNon2Urb+V154*'D2 Traffic'!T134*CO2RatioNon2Rur-V154))","v":54176.533406792005},{"$f":"IF(W1=\"\",\"\",IF(W154=0,0,W154*'D2 Traffic'!U133*CO2RatioNon2Urb+W154*'D2 Traffic'!U134*CO2RatioNon2Rur-W154))","v":58212.961366788964},{"$f":"IF(X1=\"\",\"\",IF(X154=0,0,X154*'D2 Traffic'!V133*CO2RatioNon2Urb+X154*'D2 Traffic'!V134*CO2RatioNon2Rur-X154))","v":62816.053148418156},{"$f":"IF(Y1=\"\",\"\",IF(Y154=0,0,Y154*'D2 Traffic'!W133*CO2RatioNon2Urb+Y154*'D2 Traffic'!W134*CO2RatioNon2Rur-Y154))","v":66925.655938679178},{"$f":"IF(Z1=\"\",\"\",IF(Z154=0,0,Z154*'D2 Traffic'!X133*CO2RatioNon2Urb+Z154*'D2 Traffic'!X134*CO2RatioNon2Rur-Z154))","v":71681.393315603375},{"$f":"IF(AA1=\"\",\"\",IF(AA154=0,0,AA154*'D2 Traffic'!Y133*CO2RatioNon2Urb+AA154*'D2 Traffic'!Y134*CO2RatioNon2Rur-AA154))","v":76036.534531274621},{"$f":"IF(AB1=\"\",\"\",IF(AB154=0,0,AB154*'D2 Traffic'!Z133*CO2RatioNon2Urb+AB154*'D2 Traffic'!Z134*CO2RatioNon2Rur-AB154))","v":80859.975178739129},{"$f":"IF(AC1=\"\",\"\",IF(AC154=0,0,AC154*'D2 Traffic'!AA133*CO2RatioNon2Urb+AC154*'D2 Traffic'!AA134*CO2RatioNon2Rur-AC154))","v":85406.52884352619},{"$f":"IF(AD1=\"\",\"\",IF(AD154=0,0,AD154*'D2 Traffic'!AB133*CO2RatioNon2Urb+AD154*'D2 Traffic'!AB134*CO2RatioNon2Rur-AD154))","v":90447.344821281309},{"$f":"IF(AE1=\"\",\"\",IF(AE154=0,0,AE154*'D2 Traffic'!AC133*CO2RatioNon2Urb+AE154*'D2 Traffic'!AC134*CO2RatioNon2Rur-AE154))","v":94939.750465603836},{"$f":"IF(AF1=\"\",\"\",IF(AF154=0,0,AF154*'D2 Traffic'!AD133*CO2RatioNon2Urb+AF154*'D2 Traffic'!AD134*CO2RatioNon2Rur-AF154))","v":100121.30569549417},{"$f":"IF(AG1=\"\",\"\",IF(AG154=0,0,AG154*'D2 Traffic'!AE133*CO2RatioNon2Urb+AG154*'D2 Traffic'!AE134*CO2RatioNon2Rur-AG154))","v":104838.53627836522},{"$f":"IF(AH1=\"\",\"\",IF(AH154=0,0,AH154*'D2 Traffic'!AF133*CO2RatioNon2Urb+AH154*'D2 Traffic'!AF134*CO2RatioNon2Rur-AH154))","v":110013.93406793286},{"$f":"IF(AI1=\"\",\"\",IF(AI154=0,0,AI154*'D2 Traffic'!AG133*CO2RatioNon2Urb+AI154*'D2 Traffic'!AG134*CO2RatioNon2Rur-AI154))","v":114776.99723360976},{"$f":"IF(AJ1=\"\",\"\",IF(AJ154=0,0,AJ154*'D2 Traffic'!AH133*CO2RatioNon2Urb+AJ154*'D2 Traffic'!AH134*CO2RatioNon2Rur-AJ154))","v":120131.78098010048},{"$f":"IF(AK1=\"\",\"\",IF(AK154=0,0,AK154*'D2 Traffic'!AI133*CO2RatioNon2Urb+AK154*'D2 Traffic'!AI134*CO2RatioNon2Rur-AK154))","v":124882.2306532301},{"$f":"IF(AL1=\"\",\"\",IF(AL154=0,0,AL154*'D2 Traffic'!AJ133*CO2RatioNon2Urb+AL154*'D2 Traffic'!AJ134*CO2RatioNon2Rur-AL154))","v":""},{"$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",{"$f":"SUM(H165:BO165)","v":9058880.3093706761},null,{"$f":"IF(H146=\"\",\"\",SUM(H162:H164))","v":190072.08150980188},{"$f":"IF(I146=\"\",\"\",SUM(I162:I164))","v":194682.68880172825},198695.22216598567,202418.69805108578,206524.25650365429,210967.89210892655,215860.36799437916,221202.02501465695,227295.1334812885,233293.68719387794,239690.00738209474,248883.88567403462,259338.49816124901,269581.48821090633,280510.82091361971,291398.35329817125,303175.38620849111,314458.39371432376,326582.03260124952,338458.89711382327,350937.5921939956,363350.00533112069,376087.07688247744,388431.40994297684,401596.599525586,414463.59154960816,427969.60684485047,440836.198554295,454451.25619108707,467667.15625133034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H167:BO167)","v":1497511.9252182548},null,{"$f":"IF(H1=\"\",\"\",'D2 Traffic'!F303)","v":75334.90214878101},{"$f":"IF(I1=\"\",\"\",'D2 Traffic'!G303)","v":76080.868349858269},{"$f":"IF(J1=\"\",\"\",'D2 Traffic'!H303)","v":75662.423573934037},{"$f":"IF(K1=\"\",\"\",'D2 Traffic'!I303)","v":74381.912717368788},{"$f":"IF(L1=\"\",\"\",'D2 Traffic'!J303)","v":72500.942908571946},{"$f":"IF(M1=\"\",\"\",'D2 Traffic'!K303)","v":70231.228389876182},{"$f":"IF(N1=\"\",\"\",'D2 Traffic'!L303)","v":67731.698971480509},{"$f":"IF(O1=\"\",\"\",'D2 Traffic'!M303)","v":65120.777439527868},{"$f":"IF(P1=\"\",\"\",'D2 Traffic'!N303)","v":62490.939963409968},{"$f":"IF(Q1=\"\",\"\",'D2 Traffic'!O303)","v":59897.191009288668},{"$f":"IF(R1=\"\",\"\",'D2 Traffic'!P303)","v":57374.441118359457},{"$f":"IF(S1=\"\",\"\",'D2 Traffic'!Q303)","v":54946.240021348254},{"$f":"IF(T1=\"\",\"\",'D2 Traffic'!R303)","v":52626.409767646925},{"$f":"IF(U1=\"\",\"\",'D2 Traffic'!S303)","v":50420.626428645766},{"$f":"IF(V1=\"\",\"\",'D2 Traffic'!T303)","v":48327.867908098407},{"$f":"IF(W1=\"\",\"\",'D2 Traffic'!U303)","v":46341.689192811376},{"$f":"IF(X1=\"\",\"\",'D2 Traffic'!V303)","v":44460.772711853533},{"$f":"IF(Y1=\"\",\"\",'D2 Traffic'!W303)","v":42678.873863107874},{"$f":"IF(Z1=\"\",\"\",'D2 Traffic'!X303)","v":40985.802936958375},{"$f":"IF(AA1=\"\",\"\",'D2 Traffic'!Y303)","v":39380.798893947089},{"$f":"IF(AB1=\"\",\"\",'D2 Traffic'!Z303)","v":37854.714175208843},{"$f":"IF(AC1=\"\",\"\",'D2 Traffic'!AA303)","v":36403.213014874636},{"$f":"IF(AD1=\"\",\"\",'D2 Traffic'!AB303)","v":35018.507598214834},{"$f":"IF(AE1=\"\",\"\",'D2 Traffic'!AC303)","v":33700.761157294015},{"$f":"IF(AF1=\"\",\"\",'D2 Traffic'!AD303)","v":32439.476470221129},{"$f":"IF(AG1=\"\",\"\",'D2 Traffic'!AE303)","v":31235.323103646522},{"$f":"IF(AH1=\"\",\"\",'D2 Traffic'!AF303)","v":30082.239915952308},{"$f":"IF(AI1=\"\",\"\",'D2 Traffic'!AG303)","v":28977.860724157861},{"$f":"IF(AJ1=\"\",\"\",'D2 Traffic'!AH303)","v":27919.936984840311},{"$f":"IF(AK1=\"\",\"\",'D2 Traffic'!AI303)","v":26903.483758970215},{"$f":"IF(AL1=\"\",\"\",'D2 Traffic'!AJ303)","v":""},{"$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",{"$f":"SUM(H168:BO168)","v":281798.24947072903},null,{"$f":"IF(H1=\"\",\"\",'D2 Traffic'!F331)","v":13941.660647785937},{"$f":"IF(I1=\"\",\"\",'D2 Traffic'!G331)","v":14090.336378465707},{"$f":"IF(J1=\"\",\"\",'D2 Traffic'!H331)","v":14025.294769157455},{"$f":"IF(K1=\"\",\"\",'D2 Traffic'!I331)","v":13801.777570618844},{"$f":"IF(L1=\"\",\"\",'D2 Traffic'!J331)","v":13467.61504947176},{"$f":"IF(M1=\"\",\"\",'D2 Traffic'!K331)","v":13061.550486599548},{"$f":"IF(N1=\"\",\"\",'D2 Traffic'!L331)","v":12612.694036008679},{"$f":"IF(O1=\"\",\"\",'D2 Traffic'!M331)","v":12142.767441155895},{"$f":"IF(P1=\"\",\"\",'D2 Traffic'!N331)","v":11668.777129805445},{"$f":"IF(Q1=\"\",\"\",'D2 Traffic'!O331)","v":11200.853907077048},{"$f":"IF(R1=\"\",\"\",'D2 Traffic'!P331)","v":10745.446647750219},{"$f":"IF(S1=\"\",\"\",'D2 Traffic'!Q331)","v":10306.927664240837},{"$f":"IF(T1=\"\",\"\",'D2 Traffic'!R331)","v":9887.8847255982655},{"$f":"IF(U1=\"\",\"\",'D2 Traffic'!S331)","v":9489.4045470893489},{"$f":"IF(V1=\"\",\"\",'D2 Traffic'!T331)","v":9111.3326297287858},{"$f":"IF(W1=\"\",\"\",'D2 Traffic'!U331)","v":8752.502277895368},{"$f":"IF(X1=\"\",\"\",'D2 Traffic'!V331)","v":8412.7083399979838},{"$f":"IF(Y1=\"\",\"\",'D2 Traffic'!W331)","v":8090.8223328857421},{"$f":"IF(Z1=\"\",\"\",'D2 Traffic'!X331)","v":7784.9688338865917},{"$f":"IF(AA1=\"\",\"\",'D2 Traffic'!Y331)","v":7495.0454651058835},{"$f":"IF(AB1=\"\",\"\",'D2 Traffic'!Z331)","v":7219.3656584080409},{"$f":"IF(AC1=\"\",\"\",'D2 Traffic'!AA331)","v":6957.147106285187},{"$f":"IF(AD1=\"\",\"\",'D2 Traffic'!AB331)","v":6706.9488408255083},{"$f":"IF(AE1=\"\",\"\",'D2 Traffic'!AC331)","v":6468.8370183402767},{"$f":"IF(AF1=\"\",\"\",'D2 Traffic'!AD331)","v":6240.8459053002389},{"$f":"IF(AG1=\"\",\"\",'D2 Traffic'!AE331)","v":6023.1335209517665},{"$f":"IF(AH1=\"\",\"\",'D2 Traffic'!AF331)","v":5814.5710221517902},{"$f":"IF(AI1=\"\",\"\",'D2 Traffic'!AG331)","v":5614.7327758772335},{"$f":"IF(AJ1=\"\",\"\",'D2 Traffic'!AH331)","v":5423.2145978094795},{"$f":"IF(AK1=\"\",\"\",'D2 Traffic'!AI331)","v":5239.0821444542644},{"$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":1779310.1746889844},null,{"$f":"IF(H146=\"\",\"\",SUM(H167:H168))","v":89276.562796566941},{"$f":"IF(I146=\"\",\"\",SUM(I167:I168))","v":90171.204728323981},89687.718343091488,88183.690287987629,85968.557958043704,83292.778876475728,80344.393007489183,77263.544880683767,74159.717093215411,71098.044916365718,68119.887766109678,65253.167685589091,62514.294493245194,59910.030975735113,57439.200537827193,55094.191470706748,52873.481051851515,50769.696195993616,48770.771770844964,46875.844359052971,45074.079833616881,43360.360121159822,41725.456439040339,40169.598175634295,38680.322375521369,37258.456624598286,35896.810938104099,34592.593500035095,33343.151582649793,32142.565903424478,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H171:BO171)","v":112722568.45265448},null,{"$f":"D2_aGVA_Base*1000","v":3089378.458636364},{"$f":"IF(I$1=\"\",\"\",H171*(1+GR!I150))","v":3131769.0562186972},{"$f":"IF(J$1=\"\",\"\",I171*(1+GR!J150))","v":3174079.2561682113},{"$f":"IF(K$1=\"\",\"\",J171*(1+GR!K150))","v":3216463.371291677},{"$f":"IF(L$1=\"\",\"\",K171*(1+GR!L150))","v":3259044.1999861849},{"$f":"IF(M$1=\"\",\"\",L171*(1+GR!M150))","v":3301919.5336723635},{"$f":"IF(N$1=\"\",\"\",M171*(1+GR!N150))","v":3345164.77380487},{"$f":"IF(O$1=\"\",\"\",N171*(1+GR!O150))","v":3388840.5831575757},{"$f":"IF(P$1=\"\",\"\",O171*(1+GR!P150))","v":3433001.2425648184},{"$f":"IF(Q$1=\"\",\"\",P171*(1+GR!Q150))","v":3477684.5001377934},{"$f":"IF(R$1=\"\",\"\",Q171*(1+GR!R150))","v":3522920.1335048857},{"$f":"IF(S$1=\"\",\"\",R171*(1+GR!S150))","v":3568734.3006730629},{"$f":"IF(T$1=\"\",\"\",S171*(1+GR!T150))","v":3615149.2589876172},{"$f":"IF(U$1=\"\",\"\",T171*(1+GR!U150))","v":3662183.0738768983},{"$f":"IF(V$1=\"\",\"\",U171*(1+GR!V150))","v":3709849.3163298653},{"$f":"IF(W$1=\"\",\"\",V171*(1+GR!W150))","v":3758156.7482175226},{"$f":"IF(X$1=\"\",\"\",W171*(1+GR!X150))","v":3807119.5175959999},{"$f":"IF(Y$1=\"\",\"\",X171*(1+GR!Y150))","v":3856746.8433556706},{"$f":"IF(Z$1=\"\",\"\",Y171*(1+GR!Z150))","v":3907042.678939872},{"$f":"IF(AA$1=\"\",\"\",Z171*(1+GR!AA150))","v":3958021.7718146793},{"$f":"IF(AB$1=\"\",\"\",AA171*(1+GR!AB150))","v":4009688.2048152396},{"$f":"IF(AC$1=\"\",\"\",AB171*(1+GR!AC150))","v":4062051.5250195628},{"$f":"IF(AD$1=\"\",\"\",AC171*(1+GR!AD150))","v":4115115.7289115037},{"$f":"IF(AE$1=\"\",\"\",AD171*(1+GR!AE150))","v":4168896.1763726482},{"$f":"IF(AF$1=\"\",\"\",AE171*(1+GR!AF150))","v":4223391.1534109563},{"$f":"IF(AG$1=\"\",\"\",AF171*(1+GR!AG150))","v":4278616.2161329584},{"$f":"IF(AH$1=\"\",\"\",AG171*(1+GR!AH150))","v":4334575.3819005182},{"$f":"IF(AI$1=\"\",\"\",AH171*(1+GR!AI150))","v":4391278.5632163882},{"$f":"IF(AJ$1=\"\",\"\",AI171*(1+GR!AJ150))","v":4448735.8084489368},{"$f":"IF(AK$1=\"\",\"\",AJ171*(1+GR!AK150))","v":4506951.0754911378},{"$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$1=\"\",\"\",IFERROR((I171*1000)/I177,\"\"))","v":60517.217221313142},{"$f":"IF(J$1=\"\",\"\",IFERROR((J171*1000)/J177,\"\"))","v":60806.698648213336},61094.217673251929,61380.633620136701,61666.611922900949,61952.649209237999,62239.129865758223,62526.384387573307,62814.626477361067,63104.012011761544,63394.668676765068,63686.695278352767,63980.161048303504,64275.104942887396,64571.534932623203,64869.490785216884,65168.981001503998,65469.982087910612,65772.534395682669,66076.614234658598,66382.229859158251,66689.356930136782,66998.036135266302,67308.209983068562,67619.919096878817,67933.138254943158,68247.87506618246,68564.137179229045,68881.898570187012,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H173:BO173)","v":18034285.900004845},null,{"$f":"D2_TaxReceip_Base","v":494264.23777564714},{"$f":"IF(I$1=\"\",\"\",H173*(1+GR!I152))","v":501046.23508786195},{"$f":"IF(J$1=\"\",\"\",I173*(1+GR!J152))","v":507815.36972389894},{"$f":"IF(K$1=\"\",\"\",J173*(1+GR!K152))","v":514596.32991889614},{"$f":"IF(L$1=\"\",\"\",K173*(1+GR!L152))","v":521408.76197289448},{"$f":"IF(M$1=\"\",\"\",L173*(1+GR!M152))","v":528268.31136365747},{"$f":"IF(N$1=\"\",\"\",M173*(1+GR!N152))","v":535187.04143758724},{"$f":"IF(O$1=\"\",\"\",N173*(1+GR!O152))","v":542174.65752541297},{"$f":"IF(P$1=\"\",\"\",O173*(1+GR!P152))","v":549239.84392255812},{"$f":"IF(Q$1=\"\",\"\",P173*(1+GR!Q152))","v":556388.63988308539},{"$f":"IF(R$1=\"\",\"\",Q173*(1+GR!R152))","v":563625.80947750062},{"$f":"IF(S$1=\"\",\"\",R173*(1+GR!S152))","v":570955.53767943173},{"$f":"IF(T$1=\"\",\"\",S173*(1+GR!T152))","v":578381.3854024905},{"$f":"IF(U$1=\"\",\"\",T173*(1+GR!U152))","v":585906.24290285399},{"$f":"IF(V$1=\"\",\"\",U173*(1+GR!V152))","v":593532.28137922892},{"$f":"IF(W$1=\"\",\"\",V173*(1+GR!W152))","v":601260.90262798034},{"$f":"IF(X$1=\"\",\"\",W173*(1+GR!X152))","v":609094.37017177872},{"$f":"IF(Y$1=\"\",\"\",X173*(1+GR!Y152))","v":617034.15892471583},{"$f":"IF(Z$1=\"\",\"\",Y173*(1+GR!Z152))","v":625080.90139125311},{"$f":"IF(AA$1=\"\",\"\",Z173*(1+GR!AA152))","v":633236.95699260617},{"$f":"IF(AB$1=\"\",\"\",AA173*(1+GR!AB152))","v":641502.97893440491},{"$f":"IF(AC$1=\"\",\"\",AB173*(1+GR!AC152))","v":649880.49463690515},{"$f":"IF(AD$1=\"\",\"\",AC173*(1+GR!AD152))","v":658370.14349054499},{"$f":"IF(AE$1=\"\",\"\",AD173*(1+GR!AE152))","v":666974.38289582287},{"$f":"IF(AF$1=\"\",\"\",AE173*(1+GR!AF152))","v":675692.93863416056},{"$f":"IF(AG$1=\"\",\"\",AF173*(1+GR!AG152))","v":684528.29949974094},{"$f":"IF(AH$1=\"\",\"\",AG173*(1+GR!AH152))","v":693481.10822323815},{"$f":"IF(AI$1=\"\",\"\",AH173*(1+GR!AI152))","v":702552.95068857132},{"$f":"IF(AJ$1=\"\",\"\",AI173*(1+GR!AJ152))","v":711745.43451656098},{"$f":"IF(AK$1=\"\",\"\",AJ173*(1+GR!AK152))","v":721059.19292355783},{"$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":3186312.2224370404},null,{"$f":"D2_VAT_Base","v":87327.005386869758},{"$f":"IF(I$1=\"\",\"\",H174*(1+GR!I153))","v":88525.254158585158},{"$f":"IF(J$1=\"\",\"\",I174*(1+GR!J153))","v":89721.230342267634},{"$f":"IF(K$1=\"\",\"\",J174*(1+GR!K153))","v":90919.295875274009},{"$f":"IF(L$1=\"\",\"\",K174*(1+GR!L153))","v":92122.92188178924},{"$f":"IF(M$1=\"\",\"\",L174*(1+GR!M153))","v":93334.872617481684},{"$f":"IF(N$1=\"\",\"\",M174*(1+GR!N153))","v":94557.279444152839},{"$f":"IF(O$1=\"\",\"\",N174*(1+GR!O153))","v":95791.857107487478},{"$f":"IF(P$1=\"\",\"\",O174*(1+GR!P153))","v":97040.139955826555},{"$f":"IF(Q$1=\"\",\"\",P174*(1+GR!Q153))","v":98303.195009463598},{"$f":"IF(R$1=\"\",\"\",Q174*(1+GR!R153))","v":99581.863988229699},{"$f":"IF(S$1=\"\",\"\",R174*(1+GR!S153))","v":100876.88629665102},{"$f":"IF(T$1=\"\",\"\",S174*(1+GR!T153))","v":102188.89107982528},{"$f":"IF(U$1=\"\",\"\",T174*(1+GR!U153))","v":103518.38899055203},{"$f":"IF(V$1=\"\",\"\",U174*(1+GR!V153))","v":104865.76363797527},{"$f":"IF(W$1=\"\",\"\",V174*(1+GR!W153))","v":106231.26269261079},{"$f":"IF(X$1=\"\",\"\",W174*(1+GR!X153))","v":107615.2860754752},{"$f":"IF(Y$1=\"\",\"\",X174*(1+GR!Y153))","v":109018.09437558345},{"$f":"IF(Z$1=\"\",\"\",Y174*(1+GR!Z153))","v":110439.79934433544},{"$f":"IF(AA$1=\"\",\"\",Z174*(1+GR!AA153))","v":111880.81784618032},{"$f":"IF(AB$1=\"\",\"\",AA174*(1+GR!AB153))","v":113341.26529001723},{"$f":"IF(AC$1=\"\",\"\",AB174*(1+GR!AC153))","v":114821.41154169262},{"$f":"IF(AD$1=\"\",\"\",AC174*(1+GR!AD153))","v":116321.36956922637},{"$f":"IF(AE$1=\"\",\"\",AD174*(1+GR!AE153))","v":117841.57354812659},{"$f":"IF(AF$1=\"\",\"\",AE174*(1+GR!AF153))","v":119381.975029233},{"$f":"IF(AG$1=\"\",\"\",AF174*(1+GR!AG153))","v":120943.01373471526},{"$f":"IF(AH$1=\"\",\"\",AG174*(1+GR!AH153))","v":122524.80322274884},{"$f":"IF(AI$1=\"\",\"\",AH174*(1+GR!AI153))","v":124127.62368858756},{"$f":"IF(AJ$1=\"\",\"\",AI174*(1+GR!AJ153))","v":125751.75916797853},{"$f":"IF(AK$1=\"\",\"\",AJ174*(1+GR!AK153))","v":127397.32153809887},{"$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":2767007.3082320406},null,{"$f":"D2_NIC_Base","v":75835.148988216213},{"$f":"IF(I$1=\"\",\"\",H175*(1+GR!I154))","v":76875.713401543137},{"$f":"IF(J$1=\"\",\"\",I175*(1+GR!J154))","v":77914.304289597974},{"$f":"IF(K$1=\"\",\"\",J175*(1+GR!K154))","v":78954.709577637841},{"$f":"IF(L$1=\"\",\"\",K175*(1+GR!L154))","v":79999.943604910455},{"$f":"IF(M$1=\"\",\"\",L175*(1+GR!M154))","v":81052.406862987933},{"$f":"IF(N$1=\"\",\"\",M175*(1+GR!N154))","v":82113.950235672484},{"$f":"IF(O$1=\"\",\"\",N175*(1+GR!O154))","v":83186.062815529513},{"$f":"IF(P$1=\"\",\"\",O175*(1+GR!P154))","v":84270.077037291238},{"$f":"IF(Q$1=\"\",\"\",P175*(1+GR!Q154))","v":85366.91950599321},{"$f":"IF(R$1=\"\",\"\",Q175*(1+GR!R154))","v":86477.321174775469},{"$f":"IF(S$1=\"\",\"\",R175*(1+GR!S154))","v":87601.924145724945},{"$f":"IF(T$1=\"\",\"\",S175*(1+GR!T154))","v":88741.274771164244},{"$f":"IF(U$1=\"\",\"\",T175*(1+GR!U154))","v":89895.816504192058},{"$f":"IF(V$1=\"\",\"\",U175*(1+GR!V154))","v":91065.882472647325},{"$f":"IF(W$1=\"\",\"\",V175*(1+GR!W154))","v":92251.687754676648},{"$f":"IF(X$1=\"\",\"\",W175*(1+GR!X154))","v":93453.579643419682},{"$f":"IF(Y$1=\"\",\"\",X175*(1+GR!Y154))","v":94671.784435503505},{"$f":"IF(Z$1=\"\",\"\",Y175*(1+GR!Z154))","v":95906.399176326915},{"$f":"IF(AA$1=\"\",\"\",Z175*(1+GR!AA154))","v":97157.785872779627},{"$f":"IF(AB$1=\"\",\"\",AA175*(1+GR!AB154))","v":98426.044746448548},{"$f":"IF(AC$1=\"\",\"\",AB175*(1+GR!AC154))","v":99711.410150001378},{"$f":"IF(AD$1=\"\",\"\",AC175*(1+GR!AD154))","v":101013.98018535491},{"$f":"IF(AE$1=\"\",\"\",AD175*(1+GR!AE154))","v":102334.13189239732},{"$f":"IF(AF$1=\"\",\"\",AE175*(1+GR!AF154))","v":103671.82319766836},{"$f":"IF(AG$1=\"\",\"\",AF175*(1+GR!AG154))","v":105027.43595780108},{"$f":"IF(AH$1=\"\",\"\",AG175*(1+GR!AH154))","v":106401.06878720596},{"$f":"IF(AI$1=\"\",\"\",AH175*(1+GR!AI154))","v":107792.96500865268},{"$f":"IF(AJ$1=\"\",\"\",AI175*(1+GR!AJ154))","v":109203.37128001191},{"$f":"IF(AK$1=\"\",\"\",AJ175*(1+GR!AK154))","v":110632.3847559079},{"$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":23987605.430673931},null,{"$f":"SUM(H173:H175)","v":657426.39215073304},{"$f":"IF(I$1=\"\",\"\",SUM(I173:I175))","v":666447.2026479902},{"$f":"IF(J$1=\"\",\"\",SUM(J173:J175))","v":675450.90435576462},{"$f":"IF(K$1=\"\",\"\",SUM(K173:K175))","v":684470.33537180803},{"$f":"IF(L$1=\"\",\"\",SUM(L173:L175))","v":693531.62745959428},{"$f":"IF(M$1=\"\",\"\",SUM(M173:M175))","v":702655.59084412712},{"$f":"IF(N$1=\"\",\"\",SUM(N173:N175))","v":711858.2711174126},{"$f":"IF(O$1=\"\",\"\",SUM(O173:O175))","v":721152.57744843001},{"$f":"IF(P$1=\"\",\"\",SUM(P173:P175))","v":730550.06091567595},{"$f":"IF(Q$1=\"\",\"\",SUM(Q173:Q175))","v":740058.75439854222},{"$f":"IF(R$1=\"\",\"\",SUM(R173:R175))","v":749684.99464050576},{"$f":"IF(S$1=\"\",\"\",SUM(S173:S175))","v":759434.34812180768},{"$f":"IF(T$1=\"\",\"\",SUM(T173:T175))","v":769311.55125348002},{"$f":"IF(U$1=\"\",\"\",SUM(U173:U175))","v":779320.44839759811},{"$f":"IF(V$1=\"\",\"\",SUM(V173:V175))","v":789463.9274898516},{"$f":"IF(W$1=\"\",\"\",SUM(W173:W175))","v":799743.85307526775},{"$f":"IF(X$1=\"\",\"\",SUM(X173:X175))","v":810163.23589067359},{"$f":"IF(Y$1=\"\",\"\",SUM(Y173:Y175))","v":820724.03773580282},{"$f":"IF(Z$1=\"\",\"\",SUM(Z173:Z175))","v":831427.09991191549},{"$f":"IF(AA$1=\"\",\"\",SUM(AA173:AA175))","v":842275.56071156613},{"$f":"IF(AB$1=\"\",\"\",SUM(AB173:AB175))","v":853270.28897087066},{"$f":"IF(AC$1=\"\",\"\",SUM(AC173:AC175))","v":864413.31632859923},{"$f":"IF(AD$1=\"\",\"\",SUM(AD173:AD175))","v":875705.49324512633},{"$f":"IF(AE$1=\"\",\"\",SUM(AE173:AE175))","v":887150.08833634679},{"$f":"IF(AF$1=\"\",\"\",SUM(AF173:AF175))","v":898746.736861062},{"$f":"IF(AG$1=\"\",\"\",SUM(AG173:AG175))","v":910498.7491922573},{"$f":"IF(AH$1=\"\",\"\",SUM(AH173:AH175))","v":922406.98023319291},{"$f":"IF(AI$1=\"\",\"\",SUM(AI173:AI175))","v":934473.53938581154},{"$f":"IF(AJ$1=\"\",\"\",SUM(AJ173:AJ175))","v":946700.56496455148},959088.89921756461,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"D2_Employ_Base","v":51297.56},{"$f":"IF(I$1=\"\",\"\",H177*(1+GR!I156))","v":51750.050647003991},{"$f":"IF(J$1=\"\",\"\",I177*(1+GR!J156))","v":52199.499836873227},{"$f":"IF(K$1=\"\",\"\",J177*(1+GR!K156))","v":52647.590783372914},{"$f":"IF(L$1=\"\",\"\",K177*(1+GR!L156))","v":53095.642839975735},{"$f":"IF(M$1=\"\",\"\",L177*(1+GR!M156))","v":53544.688620166256},{"$f":"IF(N$1=\"\",\"\",M177*(1+GR!N156))","v":53995.508126003748},{"$f":"IF(O$1=\"\",\"\",N177*(1+GR!O156))","v":54448.714023908557},{"$f":"IF(P$1=\"\",\"\",O177*(1+GR!P156))","v":54904.841791029641},{"$f":"IF(Q$1=\"\",\"\",P177*(1+GR!Q156))","v":55364.24707374772},{"$f":"IF(R$1=\"\",\"\",Q177*(1+GR!R156))","v":55827.197371353686},{"$f":"IF(S$1=\"\",\"\",R177*(1+GR!S156))","v":56293.91832409794},{"$f":"IF(T$1=\"\",\"\",S177*(1+GR!T156))","v":56764.591775205728},{"$f":"IF(U$1=\"\",\"\",T177*(1+GR!U156))","v":57239.35379143602},{"$f":"IF(V$1=\"\",\"\",U177*(1+GR!V156))","v":57718.292636415099},{"$f":"IF(W$1=\"\",\"\",V177*(1+GR!W156))","v":58201.44669224527},{"$f":"IF(X$1=\"\",\"\",W177*(1+GR!X156))","v":58688.9070888715},{"$f":"IF(Y$1=\"\",\"\",X177*(1+GR!Y156))","v":59180.714261385532},{"$f":"IF(Z$1=\"\",\"\",Y177*(1+GR!Z156))","v":59676.855779395861},{"$f":"IF(AA$1=\"\",\"\",Z177*(1+GR!AA156))","v":60177.425245673439},{"$f":"IF(AB$1=\"\",\"\",AA177*(1+GR!AB156))","v":60682.41012736503},{"$f":"IF(AC$1=\"\",\"\",AB177*(1+GR!AC156))","v":61191.851096866289},{"$f":"IF(AD$1=\"\",\"\",AC177*(1+GR!AD156))","v":61705.734143192669},{"$f":"IF(AE$1=\"\",\"\",AD177*(1+GR!AE156))","v":62224.154868596699},{"$f":"IF(AF$1=\"\",\"\",AE177*(1+GR!AF156))","v":62747.043109203973},{"$f":"IF(AG$1=\"\",\"\",AF177*(1+GR!AG156))","v":63274.494753579937},{"$f":"IF(AH$1=\"\",\"\",AG177*(1+GR!AH156))","v":63806.49405056909},{"$f":"IF(AI$1=\"\",\"\",AH177*(1+GR!AI156))","v":64343.08114293676},{"$f":"IF(AJ$1=\"\",\"\",AI177*(1+GR!AJ156))","v":64884.296535662455},{"$f":"IF(AK$1=\"\",\"\",AJ177*(1+GR!AK156))","v":65430.122703409412},{"$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":136710173.88332841},null,{"$f":"IF(H146=\"\",\"\",SUM(H171,H173:H175))","v":3746804.8507870971},{"$f":"IF(I146=\"\",\"\",SUM(I171,I173:I175))","v":3798216.2588666873},3849530.1605239757,3900933.7066634852,3952575.827445779,4004575.1245164908,4057023.0449222825,4109993.1606060052,4163551.3034804943,4217743.2545363354,4272605.1281453911,4328168.6487948708,4384460.8102410967,4441503.522274496,4499313.2438197164,4557900.6012927908,4617282.7534866743,4677470.8810914727,4738469.7788517876,4800297.3325262452,4862958.4937861096,4926464.8413481629,4990821.2221566299,5056046.2647089949,5122137.8902720185,5189114.9653252158,5256982.3621337106,5325752.1026022006,5395436.3734134883,5466039.9747087024,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"IF(D2_Name=\"\",\"\",\"Discounted costs for \" & D2_Name)","v":"Discounted costs for R2"},null,null,null,null,"Analysis period total",null,{"$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":65134.588767667301},null,{"$f":"H149","v":3421.6950000000002},{"$f":"IF(I$1=\"\",\"\",I149/(1+GR!I$27)^(I$1-1))","v":3305.9855072463774},{"$f":"IF(J$1=\"\",\"\",J149/(1+GR!J$27)^(J$1-1))","v":3194.1888958902196},{"$f":"IF(K$1=\"\",\"\",K149/(1+GR!K$27)^(K$1-1))","v":3086.1728462707438},{"$f":"IF(L$1=\"\",\"\",L149/(1+GR!L$27)^(L$1-1))","v":2981.809513305067},{"$f":"IF(M$1=\"\",\"\",M149/(1+GR!M$27)^(M$1-1))","v":2880.9753751739781},{"$f":"IF(N$1=\"\",\"\",N149/(1+GR!N$27)^(N$1-1))","v":2783.5510871246161},{"$f":"IF(O$1=\"\",\"\",O149/(1+GR!O$27)^(O$1-1))","v":2689.4213402170208},{"$f":"IF(P$1=\"\",\"\",P149/(1+GR!P$27)^(P$1-1))","v":2598.4747248473636},{"$f":"IF(Q$1=\"\",\"\",Q149/(1+GR!Q$27)^(Q$1-1))","v":2510.6035988863418},{"$f":"IF(R$1=\"\",\"\",R149/(1+GR!R$27)^(R$1-1))","v":2425.703960276659},{"$f":"IF(S$1=\"\",\"\",S149/(1+GR!S$27)^(S$1-1))","v":2343.6753239388008},{"$f":"IF(T$1=\"\",\"\",T149/(1+GR!T$27)^(T$1-1))","v":2264.4206028394215},{"$f":"IF(U$1=\"\",\"\",U149/(1+GR!U$27)^(U$1-1))","v":2187.845993081567},{"$f":"IF(V$1=\"\",\"\",V149/(1+GR!V$27)^(V$1-1))","v":2113.8608628807406},{"$f":"IF(W$1=\"\",\"\",W149/(1+GR!W$27)^(W$1-1))","v":2042.3776452954021},{"$f":"IF(X$1=\"\",\"\",X149/(1+GR!X$27)^(X$1-1))","v":1973.3117345849298},{"$f":"IF(Y$1=\"\",\"\",Y149/(1+GR!Y$27)^(Y$1-1))","v":1906.5813860723961},{"$f":"IF(Z$1=\"\",\"\",Z149/(1+GR!Z$27)^(Z$1-1))","v":1842.1076193936196},{"$f":"IF(AA$1=\"\",\"\",AA149/(1+GR!AA$27)^(AA$1-1))","v":1779.8141250179901},{"$f":"IF(AB$1=\"\",\"\",AB149/(1+GR!AB$27)^(AB$1-1))","v":1719.6271739304254},{"$f":"IF(AC$1=\"\",\"\",AC149/(1+GR!AC$27)^(AC$1-1))","v":1661.4755303675611},{"$f":"IF(AD$1=\"\",\"\",AD149/(1+GR!AD$27)^(AD$1-1))","v":1605.2903675048899},{"$f":"IF(AE$1=\"\",\"\",AE149/(1+GR!AE$27)^(AE$1-1))","v":1551.0051859950627},{"$f":"IF(AF$1=\"\",\"\",AF149/(1+GR!AF$27)^(AF$1-1))","v":1498.5557352609305},{"$f":"IF(AG$1=\"\",\"\",AG149/(1+GR!AG$27)^(AG$1-1))","v":1447.8799374501746},{"$f":"IF(AH$1=\"\",\"\",AH149/(1+GR!AH$27)^(AH$1-1))","v":1398.9178139615212},{"$f":"IF(AI$1=\"\",\"\",AI149/(1+GR!AI$27)^(AI$1-1))","v":1351.6114144555761},{"$f":"IF(AJ$1=\"\",\"\",AJ149/(1+GR!AJ$27)^(AJ$1-1))","v":1305.904748266257},{"$f":"IF(AK$1=\"\",\"\",AK149/(1+GR!AK$27)^(AK$1-1))","v":1261.7437181316498},{"$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":0.42459999999999998},{"$f":"IF(I150=\"\",\"\",I150)","v":0.44450000000000001},0.45960000000000001,0.4708,0.47899999999999998,0.4849,0.48909999999999998,0.49199999999999999,0.49380000000000002,0.49490000000000001,0.4955,0.49569999999999997,0.49559999999999998,0.49530000000000002,0.49490000000000001,0.4945,0.49399999999999999,0.49349999999999999,0.49309999999999998,0.49259999999999998,0.49220000000000003,0.49180000000000001,0.49149999999999999,0.49109999999999998,0.4909,0.49059999999999998,0.4904,0.49020000000000002,0.49,0.4899,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Treatment and Condition Impacts","Vehicle operating costs","£ k",{"$f":"SUM(H187:BO187)","v":38498988.34711761},null,{"$f":"H152","v":1137024.9912230354},{"$f":"IF(I$1=\"\",\"\",I152/(1+GR!I$27)^(I$1-1))","v":1132089.4944048547},{"$f":"IF(J$1=\"\",\"\",J152/(1+GR!J$27)^(J$1-1))","v":1128079.6432465292},{"$f":"IF(K$1=\"\",\"\",K152/(1+GR!K$27)^(K$1-1))","v":1130356.2088412824},{"$f":"IF(L$1=\"\",\"\",L152/(1+GR!L$27)^(L$1-1))","v":1137016.3518896592},{"$f":"IF(M$1=\"\",\"\",M152/(1+GR!M$27)^(M$1-1))","v":1154544.1026810212},{"$f":"IF(N$1=\"\",\"\",N152/(1+GR!N$27)^(N$1-1))","v":1178822.1434986021},{"$f":"IF(O$1=\"\",\"\",O152/(1+GR!O$27)^(O$1-1))","v":1203197.5863805665},{"$f":"IF(P$1=\"\",\"\",P152/(1+GR!P$27)^(P$1-1))","v":1221508.3214728397},{"$f":"IF(Q$1=\"\",\"\",Q152/(1+GR!Q$27)^(Q$1-1))","v":1245606.8448880624},{"$f":"IF(R$1=\"\",\"\",R152/(1+GR!R$27)^(R$1-1))","v":1279016.4359220003},{"$f":"IF(S$1=\"\",\"\",S152/(1+GR!S$27)^(S$1-1))","v":1300596.1868388224},{"$f":"IF(T$1=\"\",\"\",T152/(1+GR!T$27)^(T$1-1))","v":1320482.582355534},{"$f":"IF(U$1=\"\",\"\",U152/(1+GR!U$27)^(U$1-1))","v":1336910.727036281},{"$f":"IF(V$1=\"\",\"\",V152/(1+GR!V$27)^(V$1-1))","v":1350535.5134732069},{"$f":"IF(W$1=\"\",\"\",W152/(1+GR!W$27)^(W$1-1))","v":1360948.0984056965},{"$f":"IF(X$1=\"\",\"\",X152/(1+GR!X$27)^(X$1-1))","v":1368084.9907891857},{"$f":"IF(Y$1=\"\",\"\",Y152/(1+GR!Y$27)^(Y$1-1))","v":1371351.2147268835},{"$f":"IF(Z$1=\"\",\"\",Z152/(1+GR!Z$27)^(Z$1-1))","v":1375536.4283507334},{"$f":"IF(AA$1=\"\",\"\",AA152/(1+GR!AA$27)^(AA$1-1))","v":1376670.6378623564},{"$f":"IF(AB$1=\"\",\"\",AB152/(1+GR!AB$27)^(AB$1-1))","v":1375195.3790270663},{"$f":"IF(AC$1=\"\",\"\",AC152/(1+GR!AC$27)^(AC$1-1))","v":1373992.1668613676},{"$f":"IF(AD$1=\"\",\"\",AD152/(1+GR!AD$27)^(AD$1-1))","v":1368798.2345397808},{"$f":"IF(AE$1=\"\",\"\",AE152/(1+GR!AE$27)^(AE$1-1))","v":1361187.925248886},{"$f":"IF(AF$1=\"\",\"\",AF152/(1+GR!AF$27)^(AF$1-1))","v":1352207.551240772},{"$f":"IF(AG$1=\"\",\"\",AG152/(1+GR!AG$27)^(AG$1-1))","v":1340683.231267842},{"$f":"IF(AH$1=\"\",\"\",AH152/(1+GR!AH$27)^(AH$1-1))","v":1327642.9766086559},{"$f":"IF(AI$1=\"\",\"\",AI152/(1+GR!AI$27)^(AI$1-1))","v":1312823.4131152648},{"$f":"IF(AJ$1=\"\",\"\",AJ152/(1+GR!AJ$27)^(AJ$1-1))","v":1297368.680284939},{"$f":"IF(AK$1=\"\",\"\",AK152/(1+GR!AK$27)^(AK$1-1))","v":1280710.28463589},{"$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$1-1))","v":""}]
[null,null,null,"Travel time","£ k",9972064.1715582348,null,381493.83235454524,{"$f":"IF(I$1=\"\",\"\",I153/(1+GR!I$27)^(I$1-1))","v":378998.59093462967},{"$f":"IF(J$1=\"\",\"\",J153/(1+GR!J$27)^(J$1-1))","v":374288.53517130087},{"$f":"IF(K$1=\"\",\"\",K153/(1+GR!K$27)^(K$1-1))","v":369360.8564476574},{"$f":"IF(L$1=\"\",\"\",L153/(1+GR!L$27)^(L$1-1))","v":364781.04164328071},{"$f":"IF(M$1=\"\",\"\",M153/(1+GR!M$27)^(M$1-1))","v":360520.67992670258},{"$f":"IF(N$1=\"\",\"\",N153/(1+GR!N$27)^(N$1-1))","v":356579.84650083689},{"$f":"IF(O$1=\"\",\"\",O153/(1+GR!O$27)^(O$1-1))","v":352909.31284052896},{"$f":"IF(P$1=\"\",\"\",P153/(1+GR!P$27)^(P$1-1))","v":349517.22415060882},{"$f":"IF(Q$1=\"\",\"\",Q153/(1+GR!Q$27)^(Q$1-1))","v":346233.29745805531},{"$f":"IF(R$1=\"\",\"\",R153/(1+GR!R$27)^(R$1-1))","v":343218.61297312618},{"$f":"IF(S$1=\"\",\"\",S153/(1+GR!S$27)^(S$1-1))","v":340163.65800549131},{"$f":"IF(T$1=\"\",\"\",T153/(1+GR!T$27)^(T$1-1))","v":337561.88374428754},{"$f":"IF(U$1=\"\",\"\",U153/(1+GR!U$27)^(U$1-1))","v":334887.10418170155},{"$f":"IF(V$1=\"\",\"\",V153/(1+GR!V$27)^(V$1-1))","v":332227.19621380145},{"$f":"IF(W$1=\"\",\"\",W153/(1+GR!W$27)^(W$1-1))","v":329645.21407141193},{"$f":"IF(X$1=\"\",\"\",X153/(1+GR!X$27)^(X$1-1))","v":327235.42212122248},{"$f":"IF(Y$1=\"\",\"\",Y153/(1+GR!Y$27)^(Y$1-1))","v":324571.89279769175},{"$f":"IF(Z$1=\"\",\"\",Z153/(1+GR!Z$27)^(Z$1-1))","v":321915.75702907849},{"$f":"IF(AA$1=\"\",\"\",AA153/(1+GR!AA$27)^(AA$1-1))","v":319216.45397289027},{"$f":"IF(AB$1=\"\",\"\",AB153/(1+GR!AB$27)^(AB$1-1))","v":316452.6458226},{"$f":"IF(AC$1=\"\",\"\",AC153/(1+GR!AC$27)^(AC$1-1))","v":313709.9141854553},{"$f":"IF(AD$1=\"\",\"\",AD153/(1+GR!AD$27)^(AD$1-1))","v":310655.14721130952},{"$f":"IF(AE$1=\"\",\"\",AE153/(1+GR!AE$27)^(AE$1-1))","v":307581.61885299091},{"$f":"IF(AF$1=\"\",\"\",AF153/(1+GR!AF$27)^(AF$1-1))","v":304466.26877862343},{"$f":"IF(AG$1=\"\",\"\",AG153/(1+GR!AG$27)^(AG$1-1))","v":301343.45679534902},{"$f":"IF(AH$1=\"\",\"\",AH153/(1+GR!AH$27)^(AH$1-1))","v":298224.97187109943},{"$f":"IF(AI$1=\"\",\"\",AI153/(1+GR!AI$27)^(AI$1-1))","v":294821.78958011989},{"$f":"IF(AJ$1=\"\",\"\",AJ153/(1+GR!AJ$27)^(AJ$1-1))","v":291420.95828064479},{"$f":"IF(AK$1=\"\",\"\",AK153/(1+GR!AK$27)^(AK$1-1))","v":288060.9876411942},{"$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$1-1))","v":""}]
[null,null,null,"Carbon (vehicle fuel)","£ k",1309819.526870792,null,39594.421060455817,{"$f":"IF(I$1=\"\",\"\",I154/(1+GR!I$27)^(I$1-1))","v":38667.864536221306},{"$f":"IF(J$1=\"\",\"\",J154/(1+GR!J$27)^(J$1-1))","v":38137.842342581069},{"$f":"IF(K$1=\"\",\"\",K154/(1+GR!K$27)^(K$1-1))","v":37206.452030620385},{"$f":"IF(L$1=\"\",\"\",L154/(1+GR!L$27)^(L$1-1))","v":36346.891124157133},{"$f":"IF(M$1=\"\",\"\",M154/(1+GR!M$27)^(M$1-1))","v":35520.056742285044},{"$f":"IF(N$1=\"\",\"\",N154/(1+GR!N$27)^(N$1-1))","v":34845.272185647918},{"$f":"IF(O$1=\"\",\"\",O154/(1+GR!O$27)^(O$1-1))","v":34257.416186457514},{"$f":"IF(P$1=\"\",\"\",P154/(1+GR!P$27)^(P$1-1))","v":34080.517956374082},{"$f":"IF(Q$1=\"\",\"\",Q154/(1+GR!Q$27)^(Q$1-1))","v":33600.131826845718},{"$f":"IF(R$1=\"\",\"\",R154/(1+GR!R$27)^(R$1-1))","v":33179.815374848396},{"$f":"IF(S$1=\"\",\"\",S154/(1+GR!S$27)^(S$1-1))","v":34976.599005099306},{"$f":"IF(T$1=\"\",\"\",T154/(1+GR!T$27)^(T$1-1))","v":37159.227521750348},{"$f":"IF(U$1=\"\",\"\",U154/(1+GR!U$27)^(U$1-1))","v":38888.817690956108},{"$f":"IF(V$1=\"\",\"\",V154/(1+GR!V$27)^(V$1-1))","v":40833.843649966519},{"$f":"IF(W$1=\"\",\"\",W154/(1+GR!W$27)^(W$1-1))","v":42398.096639562158},{"$f":"IF(X$1=\"\",\"\",X154/(1+GR!X$27)^(X$1-1))","v":44209.418335721915},{"$f":"IF(Y$1=\"\",\"\",Y154/(1+GR!Y$27)^(Y$1-1))","v":45514.202318409865},{"$f":"IF(Z$1=\"\",\"\",Z154/(1+GR!Z$27)^(Z$1-1))","v":47105.412333243927},{"$f":"IF(AA$1=\"\",\"\",AA154/(1+GR!AA$27)^(AA$1-1))","v":48283.268605070036},{"$f":"IF(AB$1=\"\",\"\",AB154/(1+GR!AB$27)^(AB$1-1))","v":49615.549648265893},{"$f":"IF(AC$1=\"\",\"\",AC154/(1+GR!AC$27)^(AC$1-1))","v":50638.984215633383},{"$f":"IF(AD$1=\"\",\"\",AD154/(1+GR!AD$27)^(AD$1-1))","v":51819.317981897926},{"$f":"IF(AE$1=\"\",\"\",AE154/(1+GR!AE$27)^(AE$1-1))","v":52558.843865384537},{"$f":"IF(AF$1=\"\",\"\",AF154/(1+GR!AF$27)^(AF$1-1))","v":53558.196216714387},{"$f":"IF(AG$1=\"\",\"\",AG154/(1+GR!AG$27)^(AG$1-1))","v":54190.350802749119},{"$f":"IF(AH$1=\"\",\"\",AH154/(1+GR!AH$27)^(AH$1-1))","v":54947.767015247911},{"$f":"IF(AI$1=\"\",\"\",AI154/(1+GR!AI$27)^(AI$1-1))","v":55392.666272900584},{"$f":"IF(AJ$1=\"\",\"\",AJ154/(1+GR!AJ$27)^(AJ$1-1))","v":56020.910352154526},{"$f":"IF(AK$1=\"\",\"\",AK154/(1+GR!AK$27)^(AK$1-1))","v":56271.373033569093},{"$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$1-1))","v":""}]
[null,null,null,"Roadworks Accidents","£ k",702.45662036301917,null,38.710211682259803,{"$f":"IF(I$1=\"\",\"\",I155/(1+GR!I$27)^(I$1-1))","v":37.968658325848388},{"$f":"IF(J$1=\"\",\"\",J155/(1+GR!J$27)^(J$1-1))","v":35.172524889933619},{"$f":"IF(K$1=\"\",\"\",K155/(1+GR!K$27)^(K$1-1))","v":34.288110076643548},{"$f":"IF(L$1=\"\",\"\",L155/(1+GR!L$27)^(L$1-1))","v":33.421365766442349},{"$f":"IF(M$1=\"\",\"\",M155/(1+GR!M$27)^(M$1-1))","v":32.572929768279963},{"$f":"IF(N$1=\"\",\"\",N155/(1+GR!N$27)^(N$1-1))","v":31.742926210387715},{"$f":"IF(O$1=\"\",\"\",O155/(1+GR!O$27)^(O$1-1))","v":30.923650054226886},{"$f":"IF(P$1=\"\",\"\",P155/(1+GR!P$27)^(P$1-1))","v":30.123430279910266},{"$f":"IF(Q$1=\"\",\"\",Q155/(1+GR!Q$27)^(Q$1-1))","v":26.67868398855909},{"$f":"IF(R$1=\"\",\"\",R155/(1+GR!R$27)^(R$1-1))","v":24.706117723894312},{"$f":"IF(S$1=\"\",\"\",S155/(1+GR!S$27)^(S$1-1))","v":24.062025572801087},{"$f":"IF(T$1=\"\",\"\",T155/(1+GR!T$27)^(T$1-1))","v":23.465678757545302},{"$f":"IF(U$1=\"\",\"\",U155/(1+GR!U$27)^(U$1-1))","v":22.882546430688777},{"$f":"IF(V$1=\"\",\"\",V155/(1+GR!V$27)^(V$1-1))","v":22.312372004270348},{"$f":"IF(W$1=\"\",\"\",W155/(1+GR!W$27)^(W$1-1))","v":21.754898303389453},{"$f":"IF(X$1=\"\",\"\",X155/(1+GR!X$27)^(X$1-1))","v":20.080881610542935},{"$f":"IF(Y$1=\"\",\"\",Y155/(1+GR!Y$27)^(Y$1-1))","v":19.557178921477341},{"$f":"IF(Z$1=\"\",\"\",Z155/(1+GR!Z$27)^(Z$1-1))","v":19.046124042216427},{"$f":"IF(AA$1=\"\",\"\",AA155/(1+GR!AA$27)^(AA$1-1))","v":18.541299967244203},{"$f":"IF(AB$1=\"\",\"\",AB155/(1+GR!AB$27)^(AB$1-1))","v":18.054836876569052},{"$f":"IF(AC$1=\"\",\"\",AC155/(1+GR!AC$27)^(AC$1-1))","v":17.580170011986052},{"$f":"IF(AD$1=\"\",\"\",AD155/(1+GR!AD$27)^(AD$1-1))","v":17.098470955935387},{"$f":"IF(AE$1=\"\",\"\",AE155/(1+GR!AE$27)^(AE$1-1))","v":15.785634790422492},{"$f":"IF(AF$1=\"\",\"\",AF155/(1+GR!AF$27)^(AF$1-1))","v":15.352156658528354},{"$f":"IF(AG$1=\"\",\"\",AG155/(1+GR!AG$27)^(AG$1-1))","v":14.929980539023379},{"$f":"IF(AH$1=\"\",\"\",AH155/(1+GR!AH$27)^(AH$1-1))","v":14.518826716735264},{"$f":"IF(AI$1=\"\",\"\",AI155/(1+GR!AI$27)^(AI$1-1))","v":14.106068390066982},{"$f":"IF(AJ$1=\"\",\"\",AJ155/(1+GR!AJ$27)^(AJ$1-1))","v":13.704634412978201},{"$f":"IF(AK$1=\"\",\"\",AK155/(1+GR!AK$27)^(AK$1-1))","v":13.314226634212451},{"$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$1-1))","v":""}]
[null,null,null,"Carbon (vehicles in roadworks)","£ k",126.97770407155598,null,5.0330784162028364,{"$f":"IF(I$1=\"\",\"\",I156/(1+GR!I$27)^(I$1-1))","v":4.9416932408006033},{"$f":"IF(J$1=\"\",\"\",J156/(1+GR!J$27)^(J$1-1))","v":4.9337780244069673},{"$f":"IF(K$1=\"\",\"\",K156/(1+GR!K$27)^(K$1-1))","v":4.8144474450360972},{"$f":"IF(L$1=\"\",\"\",L156/(1+GR!L$27)^(L$1-1))","v":4.6972905552623505},{"$f":"IF(M$1=\"\",\"\",M156/(1+GR!M$27)^(M$1-1))","v":4.5827234368241454},{"$f":"IF(N$1=\"\",\"\",N156/(1+GR!N$27)^(N$1-1))","v":4.4695754995623318},{"$f":"IF(O$1=\"\",\"\",O156/(1+GR!O$27)^(O$1-1))","v":4.3567920706510304},{"$f":"IF(P$1=\"\",\"\",P156/(1+GR!P$27)^(P$1-1))","v":4.246138865909364},{"$f":"IF(Q$1=\"\",\"\",Q156/(1+GR!Q$27)^(Q$1-1))","v":4.6520081700920342},{"$f":"IF(R$1=\"\",\"\",R156/(1+GR!R$27)^(R$1-1))","v":4.8725052212469251},{"$f":"IF(S$1=\"\",\"\",S156/(1+GR!S$27)^(S$1-1))","v":4.7465562157346035},{"$f":"IF(T$1=\"\",\"\",T156/(1+GR!T$27)^(T$1-1))","v":4.6292650737409637},{"$f":"IF(U$1=\"\",\"\",U156/(1+GR!U$27)^(U$1-1))","v":4.5142298104906713},{"$f":"IF(V$1=\"\",\"\",V156/(1+GR!V$27)^(V$1-1))","v":4.4014711962339623},{"$f":"IF(W$1=\"\",\"\",W156/(1+GR!W$27)^(W$1-1))","v":4.2910004336757348},{"$f":"IF(X$1=\"\",\"\",X156/(1+GR!X$27)^(X$1-1))","v":4.3723990806548692},{"$f":"IF(Y$1=\"\",\"\",Y156/(1+GR!Y$27)^(Y$1-1))","v":4.2573392967081851},{"$f":"IF(Z$1=\"\",\"\",Z156/(1+GR!Z$27)^(Z$1-1))","v":4.1449673248942895},{"$f":"IF(AA$1=\"\",\"\",AA156/(1+GR!AA$27)^(AA$1-1))","v":4.2213116305544718},{"$f":"IF(AB$1=\"\",\"\",AB156/(1+GR!AB$27)^(AB$1-1))","v":4.1092105081792143},{"$f":"IF(AC$1=\"\",\"\",AC156/(1+GR!AC$27)^(AC$1-1))","v":3.9998067129824717},{"$f":"IF(AD$1=\"\",\"\",AD156/(1+GR!AD$27)^(AD$1-1))","v":3.8906845951528015},{"$f":"IF(AE$1=\"\",\"\",AE156/(1+GR!AE$27)^(AE$1-1))","v":3.6971606565292672},{"$f":"IF(AF$1=\"\",\"\",AF156/(1+GR!AF$27)^(AF$1-1))","v":3.5944204743713186},{"$f":"IF(AG$1=\"\",\"\",AG156/(1+GR!AG$27)^(AG$1-1))","v":3.4943765218029808},{"$f":"IF(AH$1=\"\",\"\",AH156/(1+GR!AH$27)^(AH$1-1))","v":3.3969673144771431},{"$f":"IF(AI$1=\"\",\"\",AI156/(1+GR!AI$27)^(AI$1-1))","v":3.2994476610248893},{"$f":"IF(AJ$1=\"\",\"\",AJ156/(1+GR!AJ$27)^(AJ$1-1))","v":3.204625972869557},{"$f":"IF(AK$1=\"\",\"\",AK156/(1+GR!AK$27)^(AK$1-1))","v":3.1124326454839109},{"$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$1-1))","v":""}]
[null,null,null,"Roadworks time delays","£ k",61910.227473890438,null,3308.945935920277,{"$f":"IF(I$1=\"\",\"\",I157/(1+GR!I$27)^(I$1-1))","v":3248.5867979022355},{"$f":"IF(J$1=\"\",\"\",J157/(1+GR!J$27)^(J$1-1))","v":2701.6553510252884},{"$f":"IF(K$1=\"\",\"\",K157/(1+GR!K$27)^(K$1-1))","v":2636.1322242591473},{"$f":"IF(L$1=\"\",\"\",L157/(1+GR!L$27)^(L$1-1))","v":2571.7946232812856},{"$f":"IF(M$1=\"\",\"\",M157/(1+GR!M$27)^(M$1-1))","v":2508.6392066006624},{"$f":"IF(N$1=\"\",\"\",N157/(1+GR!N$27)^(N$1-1))","v":2446.5221264135066},{"$f":"IF(O$1=\"\",\"\",O157/(1+GR!O$27)^(O$1-1))","v":2384.6812939092715},{"$f":"IF(P$1=\"\",\"\",P157/(1+GR!P$27)^(P$1-1))","v":2324.014449867956},{"$f":"IF(Q$1=\"\",\"\",Q157/(1+GR!Q$27)^(Q$1-1))","v":2437.7127129344881},{"$f":"IF(R$1=\"\",\"\",R157/(1+GR!R$27)^(R$1-1))","v":2407.2508549900313},{"$f":"IF(S$1=\"\",\"\",S157/(1+GR!S$27)^(S$1-1))","v":2344.9453743218478},{"$f":"IF(T$1=\"\",\"\",T157/(1+GR!T$27)^(T$1-1))","v":2286.9600103443026},{"$f":"IF(U$1=\"\",\"\",U157/(1+GR!U$27)^(U$1-1))","v":2230.0798800148327},{"$f":"IF(V$1=\"\",\"\",V157/(1+GR!V$27)^(V$1-1))","v":2174.3175137773901},{"$f":"IF(W$1=\"\",\"\",W157/(1+GR!W$27)^(W$1-1))","v":2119.6804875020139},{"$f":"IF(X$1=\"\",\"\",X157/(1+GR!X$27)^(X$1-1))","v":1785.9990213170624},{"$f":"IF(Y$1=\"\",\"\",Y157/(1+GR!Y$27)^(Y$1-1))","v":1738.9612441772342},{"$f":"IF(Z$1=\"\",\"\",Z157/(1+GR!Z$27)^(Z$1-1))","v":1693.0207999550944},{"$f":"IF(AA$1=\"\",\"\",AA157/(1+GR!AA$27)^(AA$1-1))","v":1678.4510845580196},{"$f":"IF(AB$1=\"\",\"\",AB157/(1+GR!AB$27)^(AB$1-1))","v":1633.8471616803481},{"$f":"IF(AC$1=\"\",\"\",AC157/(1+GR!AC$27)^(AC$1-1))","v":1590.3156766808738},{"$f":"IF(AD$1=\"\",\"\",AD157/(1+GR!AD$27)^(AD$1-1))","v":1546.4494638051121},{"$f":"IF(AE$1=\"\",\"\",AE157/(1+GR!AE$27)^(AE$1-1))","v":1570.8325469197882},{"$f":"IF(AF$1=\"\",\"\",AF157/(1+GR!AF$27)^(AF$1-1))","v":1527.1544102153287},{"$f":"IF(AG$1=\"\",\"\",AG157/(1+GR!AG$27)^(AG$1-1))","v":1484.6226988115002},{"$f":"IF(AH$1=\"\",\"\",AH157/(1+GR!AH$27)^(AH$1-1))","v":1443.2112735104492},{"$f":"IF(AI$1=\"\",\"\",AI157/(1+GR!AI$27)^(AI$1-1))","v":1401.7527917159564},{"$f":"IF(AJ$1=\"\",\"\",AJ157/(1+GR!AJ$27)^(AJ$1-1))","v":1361.4417680071726},{"$f":"IF(AK$1=\"\",\"\",AK157/(1+GR!AK$27)^(AK$1-1))","v":1322.24868947196},{"$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$1-1))","v":""}]
[null,null,null,"Carbon (Embodied in materials)","£ k",1591.3759744788483,null,51.437794297886811,{"$f":"IF(I$1=\"\",\"\",I159/(1+GR!I$27)^(I$1-1))","v":50.418617949339463},{"$f":"IF(J$1=\"\",\"\",J159/(1+GR!J$27)^(J$1-1))","v":50.105458831641698},{"$f":"IF(K$1=\"\",\"\",K159/(1+GR!K$27)^(K$1-1))","v":49.0834473256823},{"$f":"IF(L$1=\"\",\"\",L159/(1+GR!L$27)^(L$1-1))","v":48.073259242942093},{"$f":"IF(M$1=\"\",\"\",M159/(1+GR!M$27)^(M$1-1))","v":47.075263653488143},{"$f":"IF(N$1=\"\",\"\",N159/(1+GR!N$27)^(N$1-1))","v":46.089791145444117},{"$f":"IF(O$1=\"\",\"\",O159/(1+GR!O$27)^(O$1-1))","v":45.11713600558349},{"$f":"IF(P$1=\"\",\"\",P159/(1+GR!P$27)^(P$1-1))","v":44.723680838711289},{"$f":"IF(Q$1=\"\",\"\",Q159/(1+GR!Q$27)^(Q$1-1))","v":43.75826413620625},{"$f":"IF(R$1=\"\",\"\",R159/(1+GR!R$27)^(R$1-1))","v":42.806997524549601},{"$f":"IF(S$1=\"\",\"\",S159/(1+GR!S$27)^(S$1-1))","v":44.933688580668743},{"$f":"IF(T$1=\"\",\"\",T159/(1+GR!T$27)^(T$1-1))","v":47.360936580415014},{"$f":"IF(U$1=\"\",\"\",U159/(1+GR!U$27)^(U$1-1))","v":49.095978943063081},{"$f":"IF(V$1=\"\",\"\",V159/(1+GR!V$27)^(V$1-1))","v":51.120056870503262},{"$f":"IF(W$1=\"\",\"\",W159/(1+GR!W$27)^(W$1-1))","v":52.50612970117411},{"$f":"IF(X$1=\"\",\"\",X159/(1+GR!X$27)^(X$1-1))","v":54.169920104380061},{"$f":"IF(Y$1=\"\",\"\",Y159/(1+GR!Y$27)^(Y$1-1))","v":55.245758560559395},{"$f":"IF(Z$1=\"\",\"\",Z159/(1+GR!Z$27)^(Z$1-1))","v":56.588223871554774},{"$f":"IF(AA$1=\"\",\"\",AA159/(1+GR!AA$27)^(AA$1-1))","v":57.388954897660668},{"$f":"IF(AB$1=\"\",\"\",AB159/(1+GR!AB$27)^(AB$1-1))","v":58.445469147637191},{"$f":"IF(AC$1=\"\",\"\",AC159/(1+GR!AC$27)^(AC$1-1))","v":59.002920048710898},{"$f":"IF(AD$1=\"\",\"\",AD159/(1+GR!AD$27)^(AD$1-1))","v":59.805573802374369},{"$f":"IF(AE$1=\"\",\"\",AE159/(1+GR!AE$27)^(AE$1-1))","v":60.148555735359707},{"$f":"IF(AF$1=\"\",\"\",AF159/(1+GR!AF$27)^(AF$1-1))","v":60.726436339233068},{"$f":"IF(AG$1=\"\",\"\",AG159/(1+GR!AG$27)^(AG$1-1))","v":60.881004693117148},{"$f":"IF(AH$1=\"\",\"\",AH159/(1+GR!AH$27)^(AH$1-1))","v":61.260453772453985},{"$f":"IF(AI$1=\"\",\"\",AI159/(1+GR!AI$27)^(AI$1-1))","v":61.2501472572905},{"$f":"IF(AJ$1=\"\",\"\",AJ159/(1+GR!AJ$27)^(AJ$1-1))","v":61.454997248117564},{"$f":"IF(AK$1=\"\",\"\",AK159/(1+GR!AK$27)^(AK$1-1))","v":61.301057373099908},{"$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$1-1))","v":""}]
[null,null,null,"Total HMAT costs","£ k",51013849.321897581,null,{"$f":"IF(H181=\"\",\"\",SUM(H187:H194))","v":1622909.4993583532},{"$f":"IF(I181=\"\",\"\",SUM(I187:I194))","v":1612413.9310537518},{"$f":"IF(J181=\"\",\"\",SUM(J187:J194))","v":1600608.0959993931},1595020.0173131216,1594301.9637219866,1604868.2336532201,1622718.6220437298,1641083.0517089395,1654131.0625157587,1672998.3813843026,1701416.5350856374,1720205.4062189381,1738194.3942706212,1752247.6029531171,1763775.6433102232,1771834.0267141566,1776799.6564455817,1777463.2569459113,1779381.53365624,1777862.4276594766,1773831.6201308372,1769822.1947100102,1761702.0993600588,1750807.021366728,1738725.9639509707,1723758.8609276395,1707437.5175101664,1688768.9194463519,1669680.9269463189,1649080.8555360434,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Network Benefits","Change in accident costs","£ k",{"$f":"SUM(H197:BO197)","v":-68343.826212775384},null,{"$f":"H162","v":-7725.6261352853253},{"$f":"IF(I$1=\"\",\"\",I162/(1+GR!I$27)^(I$1-1))","v":-7027.5803079694142},{"$f":"IF(J$1=\"\",\"\",J162/(1+GR!J$27)^(J$1-1))","v":-6566.0539852217053},{"$f":"IF(K$1=\"\",\"\",K162/(1+GR!K$27)^(K$1-1))","v":-6122.5884601925245},{"$f":"IF(L$1=\"\",\"\",L162/(1+GR!L$27)^(L$1-1))","v":-5695.8508270598604},{"$f":"IF(M$1=\"\",\"\",M162/(1+GR!M$27)^(M$1-1))","v":-5284.3607912815041},{"$f":"IF(N$1=\"\",\"\",N162/(1+GR!N$27)^(N$1-1))","v":-4884.941386893769},{"$f":"IF(O$1=\"\",\"\",O162/(1+GR!O$27)^(O$1-1))","v":-4506.9769613780436},{"$f":"IF(P$1=\"\",\"\",P162/(1+GR!P$27)^(P$1-1))","v":-4140.0284675395715},{"$f":"IF(Q$1=\"\",\"\",Q162/(1+GR!Q$27)^(Q$1-1))","v":-3783.8020519068359},{"$f":"IF(R$1=\"\",\"\",R162/(1+GR!R$27)^(R$1-1))","v":-3438.0285124635711},{"$f":"IF(S$1=\"\",\"\",S162/(1+GR!S$27)^(S$1-1))","v":-3102.4572556745825},{"$f":"IF(T$1=\"\",\"\",T162/(1+GR!T$27)^(T$1-1))","v":-2729.6459512439542},{"$f":"IF(U$1=\"\",\"\",U162/(1+GR!U$27)^(U$1-1))","v":-2368.1285921922977},{"$f":"IF(V$1=\"\",\"\",V162/(1+GR!V$27)^(V$1-1))","v":-2017.6501133905469},{"$f":"IF(W$1=\"\",\"\",W162/(1+GR!W$27)^(W$1-1))","v":-1677.9628567814655},{"$f":"IF(X$1=\"\",\"\",X162/(1+GR!X$27)^(X$1-1))","v":-1348.8250320441477},{"$f":"IF(Y$1=\"\",\"\",Y162/(1+GR!Y$27)^(Y$1-1))","v":-1063.5089391078732},{"$f":"IF(Z$1=\"\",\"\",Z162/(1+GR!Z$27)^(Z$1-1))","v":-787.16187037865905},{"$f":"IF(AA$1=\"\",\"\",AA162/(1+GR!AA$27)^(AA$1-1))","v":-519.58087930071861},{"$f":"IF(AB$1=\"\",\"\",AB162/(1+GR!AB$27)^(AB$1-1))","v":-260.56590460301595},{"$f":"IF(AC$1=\"\",\"\",AC162/(1+GR!AC$27)^(AC$1-1))","v":-9.9196530562350773},{"$f":"IF(AD$1=\"\",\"\",AD162/(1+GR!AD$27)^(AD$1-1))","v":198.52060373848556},{"$f":"IF(AE$1=\"\",\"\",AE162/(1+GR!AE$27)^(AE$1-1))","v":400.11138929566403},{"$f":"IF(AF$1=\"\",\"\",AF162/(1+GR!AF$27)^(AF$1-1))","v":595.01425461310077},{"$f":"IF(AG$1=\"\",\"\",AG162/(1+GR!AG$27)^(AG$1-1))","v":783.38836234612882},{"$f":"IF(AH$1=\"\",\"\",AH162/(1+GR!AH$27)^(AH$1-1))","v":965.36913003882762},{"$f":"IF(AI$1=\"\",\"\",AI162/(1+GR!AI$27)^(AI$1-1))","v":1115.3198434256492},{"$f":"IF(AJ$1=\"\",\"\",AJ162/(1+GR!AJ$27)^(AJ$1-1))","v":1260.0382036360049},{"$f":"IF(AK$1=\"\",\"\",AK162/(1+GR!AK$27)^(AK$1-1))","v":1399.6569350963766},{"$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":4277151.9822768383},null,{"$f":"H163","v":165289.03874082805},{"$f":"IF(I$1=\"\",\"\",I163/(1+GR!I$27)^(I$1-1))","v":163382.28899739048},{"$f":"IF(J$1=\"\",\"\",J163/(1+GR!J$27)^(J$1-1))","v":160743.52096766682},{"$f":"IF(K$1=\"\",\"\",K163/(1+GR!K$27)^(K$1-1))","v":158153.81421732478},{"$f":"IF(L$1=\"\",\"\",L163/(1+GR!L$27)^(L$1-1))","v":155840.14736005486},{"$f":"IF(M$1=\"\",\"\",M163/(1+GR!M$27)^(M$1-1))","v":153766.5112066335},{"$f":"IF(N$1=\"\",\"\",N163/(1+GR!N$27)^(N$1-1))","v":151897.83166971293},{"$f":"IF(O$1=\"\",\"\",O163/(1+GR!O$27)^(O$1-1))","v":150265.90817929411},{"$f":"IF(P$1=\"\",\"\",P163/(1+GR!P$27)^(P$1-1))","v":148795.26248196824},{"$f":"IF(Q$1=\"\",\"\",Q163/(1+GR!Q$27)^(Q$1-1))","v":147400.68406329869},{"$f":"IF(R$1=\"\",\"\",R163/(1+GR!R$27)^(R$1-1))","v":146148.88278660184},{"$f":"IF(S$1=\"\",\"\",S163/(1+GR!S$27)^(S$1-1))","v":144894.46501639558},{"$f":"IF(T$1=\"\",\"\",T163/(1+GR!T$27)^(T$1-1))","v":143889.98207712613},{"$f":"IF(U$1=\"\",\"\",U163/(1+GR!U$27)^(U$1-1))","v":142860.34395337073},{"$f":"IF(V$1=\"\",\"\",V163/(1+GR!V$27)^(V$1-1))","v":141842.85145035377},{"$f":"IF(W$1=\"\",\"\",W163/(1+GR!W$27)^(W$1-1))","v":140864.13570097182},{"$f":"IF(X$1=\"\",\"\",X163/(1+GR!X$27)^(X$1-1))","v":139965.47334361178},{"$f":"IF(Y$1=\"\",\"\",Y163/(1+GR!Y$27)^(Y$1-1))","v":138989.68596148517},{"$f":"IF(Z$1=\"\",\"\",Z163/(1+GR!Z$27)^(Z$1-1))","v":138015.76050830321},{"$f":"IF(AA$1=\"\",\"\",AA163/(1+GR!AA$27)^(AA$1-1))","v":137020.06606135596},{"$f":"IF(AB$1=\"\",\"\",AB163/(1+GR!AB$27)^(AB$1-1))","v":135992.36236507341},{"$f":"IF(AC$1=\"\",\"\",AC163/(1+GR!AC$27)^(AC$1-1))","v":134971.18446755013},{"$f":"IF(AD$1=\"\",\"\",AD163/(1+GR!AD$27)^(AD$1-1))","v":133809.53986176639},{"$f":"IF(AE$1=\"\",\"\",AE163/(1+GR!AE$27)^(AE$1-1))","v":132635.44142756923},{"$f":"IF(AF$1=\"\",\"\",AF163/(1+GR!AF$27)^(AF$1-1))","v":131438.2413711976},{"$f":"IF(AG$1=\"\",\"\",AG163/(1+GR!AG$27)^(AG$1-1))","v":130233.5215782342},{"$f":"IF(AH$1=\"\",\"\",AH163/(1+GR!AH$27)^(AH$1-1))","v":129026.88754326206},{"$f":"IF(AI$1=\"\",\"\",AI163/(1+GR!AI$27)^(AI$1-1))","v":127682.05639651004},{"$f":"IF(AJ$1=\"\",\"\",AJ163/(1+GR!AJ$27)^(AJ$1-1))","v":126334.44059003517},{"$f":"IF(AK$1=\"\",\"\",AK163/(1+GR!AK$27)^(AK$1-1))","v":125001.65193189145},{"$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":1073394.5832164723},null,{"$f":"H164","v":32508.668904259161},{"$f":"IF(I$1=\"\",\"\",I164/(1+GR!I$27)^(I$1-1))","v":31744.507544132826},{"$f":"IF(J$1=\"\",\"\",J164/(1+GR!J$27)^(J$1-1))","v":31306.64902118222},{"$f":"IF(K$1=\"\",\"\",K164/(1+GR!K$27)^(K$1-1))","v":30538.8424408625},{"$f":"IF(L$1=\"\",\"\",L164/(1+GR!L$27)^(L$1-1))","v":29829.661628340877},{"$f":"IF(M$1=\"\",\"\",M164/(1+GR!M$27)^(M$1-1))","v":29147.153809068343},{"$f":"IF(N$1=\"\",\"\",N164/(1+GR!N$27)^(N$1-1))","v":28589.658161116928},{"$f":"IF(O$1=\"\",\"\",O164/(1+GR!O$27)^(O$1-1))","v":28103.860928560338},{"$f":"IF(P$1=\"\",\"\",P164/(1+GR!P$27)^(P$1-1))","v":27955.317022977037},{"$f":"IF(Q$1=\"\",\"\",Q164/(1+GR!Q$27)^(Q$1-1))","v":27557.921899071967},{"$f":"IF(R$1=\"\",\"\",R164/(1+GR!R$27)^(R$1-1))","v":27209.901417262878},{"$f":"IF(S$1=\"\",\"\",S164/(1+GR!S$27)^(S$1-1))","v":28679.942947989319},{"$f":"IF(T$1=\"\",\"\",T164/(1+GR!T$27)^(T$1-1))","v":30465.550560618387},{"$f":"IF(U$1=\"\",\"\",U164/(1+GR!U$27)^(U$1-1))","v":31879.307755638554},{"$f":"IF(V$1=\"\",\"\",V164/(1+GR!V$27)^(V$1-1))","v":33469.275799031944},{"$f":"IF(W$1=\"\",\"\",W164/(1+GR!W$27)^(W$1-1))","v":34746.770522204533},{"$f":"IF(X$1=\"\",\"\",X164/(1+GR!X$27)^(X$1-1))","v":36226.38920128304},{"$f":"IF(Y$1=\"\",\"\",Y164/(1+GR!Y$27)^(Y$1-1))","v":37291.228430170202},{"$f":"IF(Z$1=\"\",\"\",Z164/(1+GR!Z$27)^(Z$1-1))","v":38590.476589942657},{"$f":"IF(AA$1=\"\",\"\",AA164/(1+GR!AA$27)^(AA$1-1))","v":39550.83611373332},{"$f":"IF(AB$1=\"\",\"\",AB164/(1+GR!AB$27)^(AB$1-1))","v":40637.464940825965},{"$f":"IF(AC$1=\"\",\"\",AC164/(1+GR!AC$27)^(AC$1-1))","v":41470.92531834371},{"$f":"IF(AD$1=\"\",\"\",AD164/(1+GR!AD$27)^(AD$1-1))","v":42433.428873115859},{"$f":"IF(AE$1=\"\",\"\",AE164/(1+GR!AE$27)^(AE$1-1))","v":43034.824941798935},{"$f":"IF(AF$1=\"\",\"\",AF164/(1+GR!AF$27)^(AF$1-1))","v":43848.840084167539},{"$f":"IF(AG$1=\"\",\"\",AG164/(1+GR!AG$27)^(AG$1-1))","v":44362.110985662744},{"$f":"IF(AH$1=\"\",\"\",AH164/(1+GR!AH$27)^(AH$1-1))","v":44977.840559026903},{"$f":"IF(AI$1=\"\",\"\",AI164/(1+GR!AI$27)^(AI$1-1))","v":45338.319043013187},{"$f":"IF(AJ$1=\"\",\"\",AJ164/(1+GR!AJ$27)^(AJ$1-1))","v":45848.815630731333},{"$f":"IF(AK$1=\"\",\"\",AK164/(1+GR!AK$27)^(AK$1-1))","v":46050.092142339046},{"$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":5282202.7392805349},null,{"$f":"IF(H181=\"\",\"\",SUM(H197:H199))","v":190072.08150980188},{"$f":"IF(I181=\"\",\"\",SUM(I197:I199))","v":188099.21623355389},185484.11600362731,182570.06819799475,179973.95816133588,177629.30422442034,175602.5484439361,173862.79214647642,172610.5510374057,171174.80391046382,169920.75569140114,170471.95070871033,171625.88668650057,172371.52311681697,173294.47713599517,173932.9433663949,174843.03751285069,175217.40545254748,175819.07522786723,176051.32129578857,176369.26140129636,176432.1901328376,176441.48933862074,176070.37775866382,175882.09570997825,175379.02092624307,174970.0972323278,174135.69528294887,173443.29442440253,172451.40100932689,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Public Income","Congestion charge","£ k",{"$f":"SUM(H202:BO202)","v":1041580.1770829407},null,{"$f":"H167","v":75334.90214878101},{"$f":"IF(I$1=\"\",\"\",I167/(1+GR!I$27)^(I$1-1))","v":73508.085362181911},{"$f":"IF(J$1=\"\",\"\",J167/(1+GR!J$27)^(J$1-1))","v":70631.682021922607},{"$f":"IF(K$1=\"\",\"\",K167/(1+GR!K$27)^(K$1-1))","v":67088.223609066292},{"$f":"IF(L$1=\"\",\"\",L167/(1+GR!L$27)^(L$1-1))","v":63180.383198492949},{"$f":"IF(M$1=\"\",\"\",M167/(1+GR!M$27)^(M$1-1))","v":59132.809779788338},{"$f":"IF(N$1=\"\",\"\",N167/(1+GR!N$27)^(N$1-1))","v":55099.780753358151},{"$f":"IF(O$1=\"\",\"\",O167/(1+GR!O$27)^(O$1-1))","v":51184.342420171684},{"$f":"IF(P$1=\"\",\"\",P167/(1+GR!P$27)^(P$1-1))","v":47456.341967029446},{"$f":"IF(Q$1=\"\",\"\",Q167/(1+GR!Q$27)^(Q$1-1))","v":43948.424190672391},{"$f":"IF(R$1=\"\",\"\",R167/(1+GR!R$27)^(R$1-1))","v":40673.820734888563},{"$f":"IF(S$1=\"\",\"\",S167/(1+GR!S$27)^(S$1-1))","v":37635.191588160975},{"$f":"IF(T$1=\"\",\"\",T167/(1+GR!T$27)^(T$1-1))","v":34827.279033148618},{"$f":"IF(U$1=\"\",\"\",U167/(1+GR!U$27)^(U$1-1))","v":32239.157932128724},{"$f":"IF(V$1=\"\",\"\",V167/(1+GR!V$27)^(V$1-1))","v":29856.076756519607},{"$f":"IF(W$1=\"\",\"\",W167/(1+GR!W$27)^(W$1-1))","v":27660.91953041562},{"$f":"IF(X$1=\"\",\"\",X167/(1+GR!X$27)^(X$1-1))","v":25640.790462333436},{"$f":"IF(Y$1=\"\",\"\",Y167/(1+GR!Y$27)^(Y$1-1))","v":23780.829818535305},{"$f":"IF(Z$1=\"\",\"\",Z167/(1+GR!Z$27)^(Z$1-1))","v":22065.16357452561},{"$f":"IF(AA$1=\"\",\"\",AA167/(1+GR!AA$27)^(AA$1-1))","v":20484.146636663954},{"$f":"IF(AB$1=\"\",\"\",AB167/(1+GR!AB$27)^(AB$1-1))","v":19024.487909371932},{"$f":"IF(AC$1=\"\",\"\",AC167/(1+GR!AC$27)^(AC$1-1))","v":17676.341009637661},{"$f":"IF(AD$1=\"\",\"\",AD167/(1+GR!AD$27)^(AD$1-1))","v":16428.954927838706},{"$f":"IF(AE$1=\"\",\"\",AE167/(1+GR!AE$27)^(AE$1-1))","v":15276.070873337332},{"$f":"IF(AF$1=\"\",\"\",AF167/(1+GR!AF$27)^(AF$1-1))","v":14207.100139934118},{"$f":"IF(AG$1=\"\",\"\",AG167/(1+GR!AG$27)^(AG$1-1))","v":13217.132930183348},{"$f":"IF(AH$1=\"\",\"\",AH167/(1+GR!AH$27)^(AH$1-1))","v":12298.752899451885},{"$f":"IF(AI$1=\"\",\"\",AI167/(1+GR!AI$27)^(AI$1-1))","v":11446.609742035947},{"$f":"IF(AJ$1=\"\",\"\",AJ167/(1+GR!AJ$27)^(AJ$1-1))","v":10655.765133887633},{"$f":"IF(AK$1=\"\",\"\",AK167/(1+GR!AK$27)^(AK$1-1))","v":9920.6099984766406},{"$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$1-1))","v":""}]
[null,null,null,"Tolls","£ k",195269.90642974988,null,{"$f":"H168","v":13941.660647785937},{"$f":"IF(I$1=\"\",\"\",I168/(1+GR!I$27)^(I$1-1))","v":13613.85157339682},{"$f":"IF(J$1=\"\",\"\",J168/(1+GR!J$27)^(J$1-1))","v":13092.762742801426},{"$f":"IF(K$1=\"\",\"\",K168/(1+GR!K$27)^(K$1-1))","v":12448.412605072184},{"$f":"IF(L$1=\"\",\"\",L168/(1+GR!L$27)^(L$1-1))","v":11736.248460498489},{"$f":"IF(M$1=\"\",\"\",M168/(1+GR!M$27)^(M$1-1))","v":10997.47502728472},{"$f":"IF(N$1=\"\",\"\",N168/(1+GR!N$27)^(N$1-1))","v":10260.434724749612},{"$f":"IF(O$1=\"\",\"\",O168/(1+GR!O$27)^(O$1-1))","v":9544.1054464343215},{"$f":"IF(P$1=\"\",\"\",P168/(1+GR!P$27)^(P$1-1))","v":8861.4041992861457},{"$f":"IF(Q$1=\"\",\"\",Q168/(1+GR!Q$27)^(Q$1-1))","v":8218.4134265934808},{"$f":"IF(R$1=\"\",\"\",R168/(1+GR!R$27)^(R$1-1))","v":7617.6492903047338},{"$f":"IF(S$1=\"\",\"\",S168/(1+GR!S$27)^(S$1-1))","v":7059.6859253391758},{"$f":"IF(T$1=\"\",\"\",T168/(1+GR!T$27)^(T$1-1))","v":6543.6369668091193},{"$f":"IF(U$1=\"\",\"\",U168/(1+GR!U$27)^(U$1-1))","v":6067.5646763020759},{"$f":"IF(V$1=\"\",\"\",V168/(1+GR!V$27)^(V$1-1))","v":5628.8153838001163},{"$f":"IF(W$1=\"\",\"\",W168/(1+GR!W$27)^(W$1-1))","v":5224.2864991679808},{"$f":"IF(X$1=\"\",\"\",X168/(1+GR!X$27)^(X$1-1))","v":4851.6586332091338},{"$f":"IF(Y$1=\"\",\"\",Y168/(1+GR!Y$27)^(Y$1-1))","v":4508.2367826176196},{"$f":"IF(Z$1=\"\",\"\",Z168/(1+GR!Z$27)^(Z$1-1))","v":4191.1246927748825},{"$f":"IF(AA$1=\"\",\"\",AA168/(1+GR!AA$27)^(AA$1-1))","v":3898.5905483824486},{"$f":"IF(AB$1=\"\",\"\",AB168/(1+GR!AB$27)^(AB$1-1))","v":3628.2068871534675},{"$f":"IF(AC$1=\"\",\"\",AC168/(1+GR!AC$27)^(AC$1-1))","v":3378.1882015376364},{"$f":"IF(AD$1=\"\",\"\",AD168/(1+GR!AD$27)^(AD$1-1))","v":3146.5692791219776},{"$f":"IF(AE$1=\"\",\"\",AE168/(1+GR!AE$27)^(AE$1-1))","v":2932.2308863889407},{"$f":"IF(AF$1=\"\",\"\",AF168/(1+GR!AF$27)^(AF$1-1))","v":2733.2229857621342},{"$f":"IF(AG$1=\"\",\"\",AG168/(1+GR!AG$27)^(AG$1-1))","v":2548.670815361887},{"$f":"IF(AH$1=\"\",\"\",AH168/(1+GR!AH$27)^(AH$1-1))","v":2377.2156733527067},{"$f":"IF(AI$1=\"\",\"\",AI168/(1+GR!AI$27)^(AI$1-1))","v":2217.8881837783642},{"$f":"IF(AJ$1=\"\",\"\",AJ168/(1+GR!AJ$27)^(AJ$1-1))","v":2069.7933901608058},{"$f":"IF(AK$1=\"\",\"\",AK168/(1+GR!AK$27)^(AK$1-1))","v":1931.9018745215046},{"$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":1236850.0835126902},null,{"$f":"IF(H181=\"\",\"\",SUM(H202:H203))","v":89276.562796566941},{"$f":"IF(I181=\"\",\"\",SUM(I202:I203))","v":87121.936935578735},83724.44476472403,79536.636214138474,74916.631658991435,70130.284807073054,65360.215478107762,60728.447866606002,56317.746166315592,52166.837617265875,48291.470025193295,44694.877513500149,41370.915999957739,38306.722608430799,35484.892140319724,32885.206029583598,30492.449095542572,28289.066601152925,26256.288267300493,24382.737185046404,22652.6947965254,21054.529211175297,19575.524206960683,18208.301759726273,16940.323125696254,15765.803745545236,14675.968572804592,13664.497925814312,12725.55852404844,11852.511872998146,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Economic Impacts","aGVA","£ k",{"$f":"SUM(H206:BO206)","v":69195508.380024582},null,{"$f":"H171","v":3089378.458636364},{"$f":"IF(I$1=\"\",\"\",I171/(1+GR!I$27)^(I$1-1))","v":3025863.8224335243},{"$f":"IF(J$1=\"\",\"\",J171/(1+GR!J$27)^(J$1-1))","v":2963036.9494440588},{"$f":"IF(K$1=\"\",\"\",K171/(1+GR!K$27)^(K$1-1))","v":2901065.675784904},{"$f":"IF(L$1=\"\",\"\",L171/(1+GR!L$27)^(L$1-1))","v":2840068.7378040729},{"$f":"IF(M$1=\"\",\"\",M171/(1+GR!M$27)^(M$1-1))","v":2780127.6464781412},{"$f":"IF(N$1=\"\",\"\",N171/(1+GR!N$27)^(N$1-1))","v":2721293.6988058598},{"$f":"IF(O$1=\"\",\"\",O171/(1+GR!O$27)^(O$1-1))","v":2663598.0655603367},{"$f":"IF(P$1=\"\",\"\",P171/(1+GR!P$27)^(P$1-1))","v":2607060.8161084708},{"$f":"IF(Q$1=\"\",\"\",Q171/(1+GR!Q$27)^(Q$1-1))","v":2551684.8292548554},{"$f":"IF(R$1=\"\",\"\",R171/(1+GR!R$27)^(R$1-1))","v":2497464.3618385559},{"$f":"IF(S$1=\"\",\"\",S171/(1+GR!S$27)^(S$1-1))","v":2444389.2626845613},{"$f":"IF(T$1=\"\",\"\",T171/(1+GR!T$27)^(T$1-1))","v":2392445.4004203258},{"$f":"IF(U$1=\"\",\"\",U171/(1+GR!U$27)^(U$1-1))","v":2341615.0662501208},{"$f":"IF(V$1=\"\",\"\",V171/(1+GR!V$27)^(V$1-1))","v":2291877.3522989554},{"$f":"IF(W$1=\"\",\"\",W171/(1+GR!W$27)^(W$1-1))","v":2243208.5063325423},{"$f":"IF(X$1=\"\",\"\",X171/(1+GR!X$27)^(X$1-1))","v":2195588.332402363},{"$f":"IF(Y$1=\"\",\"\",Y171/(1+GR!Y$27)^(Y$1-1))","v":2148993.9174401555},{"$f":"IF(Z$1=\"\",\"\",Z171/(1+GR!Z$27)^(Z$1-1))","v":2103399.9489057898},{"$f":"IF(AA$1=\"\",\"\",AA171/(1+GR!AA$27)^(AA$1-1))","v":2058787.547284167},{"$f":"IF(AB$1=\"\",\"\",AB171/(1+GR!AB$27)^(AB$1-1))","v":2015132.4989482088},{"$f":"IF(AC$1=\"\",\"\",AC171/(1+GR!AC$27)^(AC$1-1))","v":1972414.026356013},{"$f":"IF(AD$1=\"\",\"\",AD171/(1+GR!AD$27)^(AD$1-1))","v":1930609.1398530554},{"$f":"IF(AE$1=\"\",\"\",AE171/(1+GR!AE$27)^(AE$1-1))","v":1889700.7446394155},{"$f":"IF(AF$1=\"\",\"\",AF171/(1+GR!AF$27)^(AF$1-1))","v":1849664.2848629889},{"$f":"IF(AG$1=\"\",\"\",AG171/(1+GR!AG$27)^(AG$1-1))","v":1810483.5700984132},{"$f":"IF(AH$1=\"\",\"\",AH171/(1+GR!AH$27)^(AH$1-1))","v":1772137.7030096776},{"$f":"IF(AI$1=\"\",\"\",AI171/(1+GR!AI$27)^(AI$1-1))","v":1734608.7918699218},{"$f":"IF(AJ$1=\"\",\"\",AJ171/(1+GR!AJ$27)^(AJ$1-1))","v":1697879.3305761011},{"$f":"IF(AK$1=\"\",\"\",AK171/(1+GR!AK$27)^(AK$1-1))","v":1661929.8936426612},{"$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$1=\"\",\"\",IFERROR((I206*1000)/I212,\"\"))","v":58470.741276631059},{"$f":"IF(J$1=\"\",\"\",IFERROR((J206*1000)/J212,\"\"))","v":56763.703842062445},55103.483988883956,53489.676099481818,51921.632530160539,50398.520048287297,48919.393475312281,47483.258872342529,46089.036952961615,44735.621335705211,43421.906583436081,42146.791258442994,40909.180679822173,39707.989401838007,38542.143431486664,37410.618825762511,36312.4025159382,35246.494163186348,34211.958037074495,33207.852073091519,32233.279284748143,31287.353868490332,30369.247258239742,29478.110731749737,28613.165180524495,27773.62601375952,26958.746162878429,26167.800550059026,25400.073008820167,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Tax Receipts from income","£ k",{"$f":"SUM(H208:BO208)","v":11070467.948445318},null,{"$f":"H173","v":494264.23777564714},{"$f":"IF(I$1=\"\",\"\",I173/(1+GR!I$27)^(I$1-1))","v":484102.6425969681},{"$f":"IF(J$1=\"\",\"\",J173/(1+GR!J$27)^(J$1-1))","v":474051.08144778083},{"$f":"IF(K$1=\"\",\"\",K173/(1+GR!K$27)^(K$1-1))","v":464136.40613388346},{"$f":"IF(L$1=\"\",\"\",L173/(1+GR!L$27)^(L$1-1))","v":454377.61307521386},{"$f":"IF(M$1=\"\",\"\",M173/(1+GR!M$27)^(M$1-1))","v":444787.74306986359},{"$f":"IF(N$1=\"\",\"\",N173/(1+GR!N$27)^(N$1-1))","v":435375.00303463719},{"$f":"IF(O$1=\"\",\"\",O173/(1+GR!O$27)^(O$1-1))","v":426144.37992681999},{"$f":"IF(P$1=\"\",\"\",P173/(1+GR!P$27)^(P$1-1))","v":417099.08460920042},{"$f":"IF(Q$1=\"\",\"\",Q173/(1+GR!Q$27)^(Q$1-1))","v":408239.57765667338},{"$f":"IF(R$1=\"\",\"\",R173/(1+GR!R$27)^(R$1-1))","v":399564.94023099978},{"$f":"IF(S$1=\"\",\"\",S173/(1+GR!S$27)^(S$1-1))","v":391073.54826350516},{"$f":"IF(T$1=\"\",\"\",T173/(1+GR!T$27)^(T$1-1))","v":382763.14090069605},{"$f":"IF(U$1=\"\",\"\",U173/(1+GR!U$27)^(U$1-1))","v":374630.88494342257},{"$f":"IF(V$1=\"\",\"\",V173/(1+GR!V$27)^(V$1-1))","v":366673.43537745805},{"$f":"IF(W$1=\"\",\"\",W173/(1+GR!W$27)^(W$1-1))","v":358886.99212452379},{"$f":"IF(X$1=\"\",\"\",X173/(1+GR!X$27)^(X$1-1))","v":351268.32407025993},{"$f":"IF(Y$1=\"\",\"\",Y173/(1+GR!Y$27)^(Y$1-1))","v":343813.76539308729},{"$f":"IF(Z$1=\"\",\"\",Z173/(1+GR!Z$27)^(Z$1-1))","v":336519.26638413389},{"$f":"IF(AA$1=\"\",\"\",AA173/(1+GR!AA$27)^(AA$1-1))","v":329381.80654291221},{"$f":"IF(AB$1=\"\",\"\",AB173/(1+GR!AB$27)^(AB$1-1))","v":322397.51197372057},{"$f":"IF(AC$1=\"\",\"\",AC173/(1+GR!AC$27)^(AC$1-1))","v":315563.05851409456},{"$f":"IF(AD$1=\"\",\"\",AD173/(1+GR!AD$27)^(AD$1-1))","v":308874.76808955328},{"$f":"IF(AE$1=\"\",\"\",AE173/(1+GR!AE$27)^(AE$1-1))","v":302329.90573305858},{"$f":"IF(AF$1=\"\",\"\",AF173/(1+GR!AF$27)^(AF$1-1))","v":295924.54279692762},{"$f":"IF(AG$1=\"\",\"\",AG173/(1+GR!AG$27)^(AG$1-1))","v":289656.08900342055},{"$f":"IF(AH$1=\"\",\"\",AH173/(1+GR!AH$27)^(AH$1-1))","v":283521.2010244237},{"$f":"IF(AI$1=\"\",\"\",AI173/(1+GR!AI$27)^(AI$1-1))","v":277517.01639395632},{"$f":"IF(AJ$1=\"\",\"\",AJ173/(1+GR!AJ$27)^(AJ$1-1))","v":271640.73434131546},{"$f":"IF(AK$1=\"\",\"\",AK173/(1+GR!AK$27)^(AK$1-1))","v":265889.24701715854},{"$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":1955939.2330704564},null,{"$f":"H174","v":87327.005386869758},{"$f":"IF(I$1=\"\",\"\",I174/(1+GR!I$27)^(I$1-1))","v":85531.646530033977},{"$f":"IF(J$1=\"\",\"\",J174/(1+GR!J$27)^(J$1-1))","v":83755.728574545632},{"$f":"IF(K$1=\"\",\"\",K174/(1+GR!K$27)^(K$1-1))","v":82003.995719176106},{"$f":"IF(L$1=\"\",\"\",L174/(1+GR!L$27)^(L$1-1))","v":80279.804266767969},{"$f":"IF(M$1=\"\",\"\",M174/(1+GR!M$27)^(M$1-1))","v":78585.458276078003},{"$f":"IF(N$1=\"\",\"\",N174/(1+GR!N$27)^(N$1-1))","v":76922.407751806561},{"$f":"IF(O$1=\"\",\"\",O174/(1+GR!O$27)^(O$1-1))","v":75291.533793601207},{"$f":"IF(P$1=\"\",\"\",P174/(1+GR!P$27)^(P$1-1))","v":73693.403699297007},{"$f":"IF(Q$1=\"\",\"\",Q174/(1+GR!Q$27)^(Q$1-1))","v":72128.09884363896},{"$f":"IF(R$1=\"\",\"\",R174/(1+GR!R$27)^(R$1-1))","v":70595.456885543681},{"$f":"IF(S$1=\"\",\"\",S174/(1+GR!S$27)^(S$1-1))","v":69095.190883243878},{"$f":"IF(T$1=\"\",\"\",T174/(1+GR!T$27)^(T$1-1))","v":67626.901387315316},{"$f":"IF(U$1=\"\",\"\",U174/(1+GR!U$27)^(U$1-1))","v":66190.087825840194},{"$f":"IF(V$1=\"\",\"\",V174/(1+GR!V$27)^(V$1-1))","v":64784.159198998801},{"$f":"IF(W$1=\"\",\"\",W174/(1+GR!W$27)^(W$1-1))","v":63408.444105886614},{"$f":"IF(X$1=\"\",\"\",X174/(1+GR!X$27)^(X$1-1))","v":62062.371670604603},{"$f":"IF(Y$1=\"\",\"\",Y174/(1+GR!Y$27)^(Y$1-1))","v":60745.294212830529},{"$f":"IF(Z$1=\"\",\"\",Z174/(1+GR!Z$27)^(Z$1-1))","v":59456.496226724696},{"$f":"IF(AA$1=\"\",\"\",AA174/(1+GR!AA$27)^(AA$1-1))","v":58195.444047817393},{"$f":"IF(AB$1=\"\",\"\",AB174/(1+GR!AB$27)^(AB$1-1))","v":56961.453233082124},{"$f":"IF(AC$1=\"\",\"\",AC174/(1+GR!AC$27)^(AC$1-1))","v":55753.936466805411},{"$f":"IF(AD$1=\"\",\"\",AD174/(1+GR!AD$27)^(AD$1-1))","v":54572.243903812436},{"$f":"IF(AE$1=\"\",\"\",AE174/(1+GR!AE$27)^(AE$1-1))","v":53415.892327914356},{"$f":"IF(AF$1=\"\",\"\",AF174/(1+GR!AF$27)^(AF$1-1))","v":52284.187622460297},{"$f":"IF(AG$1=\"\",\"\",AG174/(1+GR!AG$27)^(AG$1-1))","v":51176.672135083674},{"$f":"IF(AH$1=\"\",\"\",AH174/(1+GR!AH$27)^(AH$1-1))","v":50092.755163868598},{"$f":"IF(AI$1=\"\",\"\",AI174/(1+GR!AI$27)^(AI$1-1))","v":49031.93096600991},{"$f":"IF(AJ$1=\"\",\"\",AJ174/(1+GR!AJ$27)^(AJ$1-1))","v":47993.704699073991},{"$f":"IF(AK$1=\"\",\"\",AK174/(1+GR!AK$27)^(AK$1-1))","v":46977.527265724784},{"$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":1698546.085425457},null,{"$f":"H175","v":75835.148988216213},{"$f":"IF(I$1=\"\",\"\",I175/(1+GR!I$27)^(I$1-1))","v":74276.051595693862},{"$f":"IF(J$1=\"\",\"\",J175/(1+GR!J$27)^(J$1-1))","v":72733.836765943648},{"$f":"IF(K$1=\"\",\"\",K175/(1+GR!K$27)^(K$1-1))","v":71212.624381687594},{"$f":"IF(L$1=\"\",\"\",L175/(1+GR!L$27)^(L$1-1))","v":69715.329070823325},{"$f":"IF(M$1=\"\",\"\",M175/(1+GR!M$27)^(M$1-1))","v":68243.951687935521},{"$f":"IF(N$1=\"\",\"\",N175/(1+GR!N$27)^(N$1-1))","v":66799.751423374313},{"$f":"IF(O$1=\"\",\"\",O175/(1+GR!O$27)^(O$1-1))","v":65383.493427882568},{"$f":"IF(P$1=\"\",\"\",P175/(1+GR!P$27)^(P$1-1))","v":63995.670345352657},{"$f":"IF(Q$1=\"\",\"\",Q175/(1+GR!Q$27)^(Q$1-1))","v":62636.352841964937},{"$f":"IF(R$1=\"\",\"\",R175/(1+GR!R$27)^(R$1-1))","v":61305.39994002079},{"$f":"IF(S$1=\"\",\"\",S175/(1+GR!S$27)^(S$1-1))","v":60002.562458049055},{"$f":"IF(T$1=\"\",\"\",T175/(1+GR!T$27)^(T$1-1))","v":58727.493512442947},{"$f":"IF(U$1=\"\",\"\",U175/(1+GR!U$27)^(U$1-1))","v":57479.758404385073},{"$f":"IF(V$1=\"\",\"\",V175/(1+GR!V$27)^(V$1-1))","v":56258.843907077164},{"$f":"IF(W$1=\"\",\"\",W175/(1+GR!W$27)^(W$1-1))","v":55064.166973071289},{"$f":"IF(X$1=\"\",\"\",X175/(1+GR!X$27)^(X$1-1))","v":53895.231851268851},{"$f":"IF(Y$1=\"\",\"\",Y175/(1+GR!Y$27)^(Y$1-1))","v":52751.476093278143},{"$f":"IF(Z$1=\"\",\"\",Z175/(1+GR!Z$27)^(Z$1-1))","v":51632.278350734872},{"$f":"IF(AA$1=\"\",\"\",AA175/(1+GR!AA$27)^(AA$1-1))","v":50537.175187106535},{"$f":"IF(AB$1=\"\",\"\",AB175/(1+GR!AB$27)^(AB$1-1))","v":49465.572229110105},{"$f":"IF(AC$1=\"\",\"\",AC175/(1+GR!AC$27)^(AC$1-1))","v":48416.959449241076},{"$f":"IF(AD$1=\"\",\"\",AD175/(1+GR!AD$27)^(AD$1-1))","v":47390.772519140381},{"$f":"IF(AE$1=\"\",\"\",AE175/(1+GR!AE$27)^(AE$1-1))","v":46386.591811780701},{"$f":"IF(AF$1=\"\",\"\",AF175/(1+GR!AF$27)^(AF$1-1))","v":45403.814553261785},{"$f":"IF(AG$1=\"\",\"\",AG175/(1+GR!AG$27)^(AG$1-1))","v":44442.043316290088},{"$f":"IF(AH$1=\"\",\"\",AH175/(1+GR!AH$27)^(AH$1-1))","v":43500.765132768298},{"$f":"IF(AI$1=\"\",\"\",AI175/(1+GR!AI$27)^(AI$1-1))","v":42579.540813458087},{"$f":"IF(AJ$1=\"\",\"\",AJ175/(1+GR!AJ$27)^(AJ$1-1))","v":41677.940635050923},{"$f":"IF(AK$1=\"\",\"\",AK175/(1+GR!AK$27)^(AK$1-1))","v":40795.48775904646},{"$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":14724953.266941231},null,{"$f":"SUM(H208:H210)","v":657426.39215073304},{"$f":"IF(I$1=\"\",\"\",SUM(I208:I210))","v":643910.34072269592},{"$f":"IF(J$1=\"\",\"\",SUM(J208:J210))","v":630540.6467882701},617353.02623474714,604372.74641280505,591617.15303387714,579097.16220981802,566819.40714830381,554788.15865385009,543004.02934227732,531465.79705656425,520171.30160479806,509117.53580045432,498300.7311736478,487716.43848353403,477359.6032034817,467225.9275921334,457310.53569919599,447608.04096159345,438114.42577783612,428824.53743591282,419733.95443014102,410837.7845125061,402132.38987275364,393612.54497264972,385274.80445479433,377114.72132106061,369128.48817342432,361312.37967544037,353662.26204192976,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Employment","No.",null,null,{"$f":"H177","v":51297.56},{"$f":"I177","v":51750.050647003991},{"$f":"J177","v":52199.499836873227},52647.590783372914,53095.642839975735,53544.688620166256,53995.508126003748,54448.714023908557,54904.841791029641,55364.24707374772,55827.197371353686,56293.91832409794,56764.591775205728,57239.35379143602,57718.292636415099,58201.44669224527,58688.9070888715,59180.714261385532,59676.855779395861,60177.425245673439,60682.41012736503,61191.851096866289,61705.734143192669,62224.154868596699,62747.043109203973,63274.494753579937,63806.49405056909,64343.08114293676,64884.296535662455,65430.122703409412,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Total Economic Impacts","£ k",{"$f":"SUM(H213:BO213)","v":83920461.646965802},null,{"$f":"IF(H181=\"\",\"\",SUM(H206,H208:H210))","v":3746804.8507870971},{"$f":"IF(I181=\"\",\"\",SUM(I206,I208:I210))","v":3669774.1631562202},3593577.5962323286,3518418.7020196514,3444441.4842168782,3371744.7995120184,3300390.8610156779,3230417.4727086402,3161848.9747623205,3094688.8585971324,3028930.15889512,2964560.5642893594,2901562.93622078,2839915.7974237688,2779593.7907824898,2720568.1095360238,2662814.2599944966,2606304.4531393517,2551007.9898673836,2496901.9730620035,2443957.036384122,2392147.980786154,2341446.9243655615,2291833.1345121693,2243276.8298356384,2195758.3745532073,2149252.4243307379,2103737.2800433459,2059191.7102515413,2015592.155684591,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[{"$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",{"$f":"'Name and Filepaths'!B7","v":"Current Budget - 6 sectors, 30 years, with traffic effect"}]
[null,"Analysis period (years):",{"$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":166971.6},null,{"$f":"'Future Projections'!F78","v":64320.750000000029},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F149)","v":102650.85000000008},{"$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":117665991.88435806},null,{"$f":"'Future Projections'!F81","v":50457382.365723468},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F152)","v":67208609.518634602},{"$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":29946899.970556226},null,{"$f":"'Future Projections'!F82","v":13185851.580857387},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F153)","v":16761048.389698841},{"$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":4033502.452167734},null,{"$f":"'Future Projections'!F83","v":1666375.6648058197},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F154)","v":2367126.7873619148},{"$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":2829.0085829565251},null,{"$f":"'Future Projections'!F84","v":1732.1699659039018},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F155)","v":1096.8386170526232},{"$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":226.86939813111346},null,{"$f":"'Future Projections'!F85","v":16.260675760296433},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F156)","v":210.60872237081708},{"$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":101028.83169138154},null,{"$f":"'Future Projections'!F86","v":2248.2231126888923},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F157)","v":98780.608578692627},{"$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":4589.6419880855146},null,{"$f":"'Future Projections'!F88","v":1768.0180544985349},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F159)","v":2821.6239335869805},{"$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":155870546.73674256},null,{"$f":"'Future Projections'!F89","v":67589088.530195519},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F160)","v":88281458.206547081},{"$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":-1257000.7277103884},null,{"$f":"'Future Projections'!F91","v":-1179285.4890476624},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F162)","v":-77715.238662726624},{"$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":12312016.737920821},null,{"$f":"'Future Projections'!F92","v":5114714.1223639352},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F163)","v":7197302.6155568855},{"$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":3108683.7659045835},null,{"$f":"'Future Projections'!F93","v":1169390.8334280665},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F164)","v":1939292.9324765173},{"$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":14163699.776115015},null,{"$f":"SUM(F24:F26)","v":5104819.4667443391},{"$f":"IF(G$9=\"\",\"\",SUM(G24:G26))","v":9058880.3093706761},{"$f":"IF(H$9=\"\",\"\",SUM(H24:H26))","v":""},"","","","","","",""]
[]
[null,"Congestion charge","£ k",{"$f":"'Future Projections'!F25","v":2315743.7310840567},null,{"$f":"'Future Projections'!F96","v":818231.80586580141},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F167)","v":1497511.9252182548},{"$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":484167.10501462338},null,{"$f":"'Future Projections'!F97","v":202368.85554389431},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F168)","v":281798.24947072903},{"$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":2799910.8360986803},null,{"$f":"F29+F30","v":1020600.6614096957},{"$f":"IF(G$9=\"\",\"\",G29+G30)","v":1779310.1746889837},{"$f":"IF(H$9=\"\",\"\",H29+H30)","v":""},"","","","","","",""]
[]
[null,"aGVA","£ k",{"$f":"'Future Projections'!F29","v":207560275.33258337},null,{"$f":"'Future Projections'!F100","v":94837706.879928917},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F171)","v":112722568.45265448},{"$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$7)","v":67886.504297481937},null,{"$f":"OFFSET('Future Projections'!G101,0,$C$7)","v":66733.195284450849},{"$f":"OFFSET('Future Projections'!G172,0,$C$7)","v":68881.898570187012},{"$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":44426925.978110254},null,{"$f":"'Future Projections'!F105","v":20439320.547436308},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F176)","v":23987605.430673931},{"$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$7)","v":121901.34478308039},null,{"$f":"OFFSET('Future Projections'!G106,0,$C$7)","v":56471.222079670981},{"$f":"IF(G$9=\"\",\"\",OFFSET('Future Projections'!G177,0,$C$7))","v":65430.122703409412},{"$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":251987201.31069362},null,{"$f":"F33+F35","v":115277027.42736523},{"$f":"IF(G$9=\"\",\"\",G33+G35)","v":136710173.88332841},{"$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",{"$f":"'Future Projections'!F42","v":105947.74911147289},null,{"$f":"'Future Projections'!F113","v":40813.160343805597},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F184)","v":65134.588767667301},{"$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":67475683.904327735},null,{"$f":"'Future Projections'!F116","v":28976695.557210118},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F187)","v":38498988.34711761},{"$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":17806092.806723475},null,{"$f":"'Future Projections'!F117","v":7834028.6351652415},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F188)","v":9972064.1715582348},{"$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":2236969.3776217499},null,{"$f":"'Future Projections'!F118","v":927149.85075095727},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F189)","v":1309819.526870792},{"$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":1780.2691240426921},null,{"$f":"'Future Projections'!F119","v":1077.8125036796725},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F190)","v":702.45662036301917},{"$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":137.09269656490753},null,{"$f":"'Future Projections'!F120","v":10.114992493351492},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F191)","v":126.97770407155598},{"$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":63309.439663373596},null,{"$f":"'Future Projections'!F121","v":1399.2121894831662},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F192)","v":61910.227473890438},{"$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":2588.5256728786094},null,{"$f":"'Future Projections'!F123","v":997.14969839976095},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F194)","v":1591.3759744788483},{"$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":90197937.475481302},null,{"$f":"'Future Projections'!F124","v":39184088.153583743},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F195)","v":51013849.321897581},{"$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":-799005.5377534203},null,{"$f":"'Future Projections'!F126","v":-730661.7115406451},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F197)","v":-68343.826212775384},{"$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":7318488.7521963641},null,{"$f":"'Future Projections'!F127","v":3041336.7699195254},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F198)","v":4277151.9822768383},{"$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":1724055.6797131617},null,{"$f":"'Future Projections'!F128","v":650661.09649668948},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F199)","v":1073394.5832164723},{"$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":8243538.8941561058},null,{"$f":"SUM(F54:F56)","v":2961336.15487557},{"$f":"IF(G$9=\"\",\"\",SUM(G54:G56))","v":5282202.7392805358},{"$f":"IF(H$9=\"\",\"\",SUM(H54:H56))","v":""},"","","","","","",""]
[]
[null,"Congestion charge","£ k",{"$f":"'Future Projections'!F60","v":1654086.3306592554},null,{"$f":"'Future Projections'!F131","v":612506.15357631491},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F202)","v":1041580.1770829407},{"$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":346106.60390391055},null,{"$f":"'Future Projections'!F132","v":150836.69747416067},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F203)","v":195269.90642974988},{"$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":2000192.934563166},null,{"$f":"F59+F60","v":763342.85105047561},{"$f":"IF(G$9=\"\",\"\",G59+G60)","v":1236850.0835126906},{"$f":"IF(H$9=\"\",\"\",H59+H60)","v":""},"","","","","","",""]
[]
[null,"aGVA","£ k",{"$f":"'Future Projections'!F64","v":127480185.65693122},null,{"$f":"'Future Projections'!F135","v":58284677.276906632},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F206)","v":69195508.380024582},{"$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$7)","v":25033.023207289098},null,{"$f":"OFFSET('Future Projections'!G136,0,$C$7)","v":24607.742636619714},{"$f":"OFFSET('Future Projections'!G207,0,$C$7)","v":25400.073008820167},{"$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":27286404.203063495},null,{"$f":"'Future Projections'!F140","v":12561450.936122267},{"$f":"IF(G$9=\"\",\"\",'Future Projections'!F211)","v":14724953.266941231},{"$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":154766589.85999471},null,{"$f":"F63+F65","v":70846128.213028893},{"$f":"IF(G$9=\"\",\"\",G63+G65)","v":83920461.646965817},{"$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":0.2873},{"$f":"'Future Projections'!I79","v":0.3453},{"$f":"'Future Projections'!J79","v":0.39989999999999998},{"$f":"'Future Projections'!K79","v":0.45029999999999998},{"$f":"'Future Projections'!L79","v":0.49590000000000001},{"$f":"'Future Projections'!M79","v":0.53669999999999995},{"$f":"'Future Projections'!N79","v":0.57289999999999996},{"$f":"'Future Projections'!O79","v":0.60460000000000003},{"$f":"'Future Projections'!P79","v":0.63229999999999997},{"$f":"'Future Projections'!Q79","v":0.65620000000000001},{"$f":"'Future Projections'!R79","v":0.67679999999999996},{"$f":"'Future Projections'!S79","v":0.69450000000000001},{"$f":"'Future Projections'!T79","v":0.7097},{"$f":"'Future Projections'!U79","v":0.72250000000000003},{"$f":"'Future Projections'!V79","v":0.73340000000000005},{"$f":"'Future Projections'!W79","v":0.74270000000000003},{"$f":"'Future Projections'!X79","v":0.75049999999999994},{"$f":"'Future Projections'!Y79","v":0.7571},{"$f":"'Future Projections'!Z79","v":0.76259999999999994},{"$f":"'Future Projections'!AA79","v":0.76719999999999999},{"$f":"'Future Projections'!AB79","v":0.77110000000000001},{"$f":"'Future Projections'!AC79","v":0.77439999999999998},{"$f":"'Future Projections'!AD79","v":0.77710000000000001},{"$f":"'Future Projections'!AE79","v":0.77929999999999999},{"$f":"'Future Projections'!AF79","v":0.78120000000000001},{"$f":"'Future Projections'!AG79","v":0.78280000000000005},{"$f":"'Future Projections'!AH79","v":0.78410000000000002},{"$f":"'Future Projections'!AI79","v":0.78520000000000001},{"$f":"'Future Projections'!AJ79","v":0.78610000000000002},{"$f":"'Future Projections'!AK79","v":0.78680000000000005},{"$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"},{"$f":"'Future Projections'!H150","v":0.42459999999999998},{"$f":"'Future Projections'!I150","v":0.44450000000000001},{"$f":"'Future Projections'!J150","v":0.45960000000000001},{"$f":"'Future Projections'!K150","v":0.4708},{"$f":"'Future Projections'!L150","v":0.47899999999999998},{"$f":"'Future Projections'!M150","v":0.4849},{"$f":"'Future Projections'!N150","v":0.48909999999999998},{"$f":"'Future Projections'!O150","v":0.49199999999999999},{"$f":"'Future Projections'!P150","v":0.49380000000000002},{"$f":"'Future Projections'!Q150","v":0.49490000000000001},{"$f":"'Future Projections'!R150","v":0.4955},{"$f":"'Future Projections'!S150","v":0.49569999999999997},{"$f":"'Future Projections'!T150","v":0.49559999999999998},{"$f":"'Future Projections'!U150","v":0.49530000000000002},{"$f":"'Future Projections'!V150","v":0.49490000000000001},{"$f":"'Future Projections'!W150","v":0.4945},{"$f":"'Future Projections'!X150","v":0.49399999999999999},{"$f":"'Future Projections'!Y150","v":0.49349999999999999},{"$f":"'Future Projections'!Z150","v":0.49309999999999998},{"$f":"'Future Projections'!AA150","v":0.49259999999999998},{"$f":"'Future Projections'!AB150","v":0.49220000000000003},{"$f":"'Future Projections'!AC150","v":0.49180000000000001},{"$f":"'Future Projections'!AD150","v":0.49149999999999999},{"$f":"'Future Projections'!AE150","v":0.49109999999999998},{"$f":"'Future Projections'!AF150","v":0.4909},{"$f":"'Future Projections'!AG150","v":0.49059999999999998},{"$f":"'Future Projections'!AH150","v":0.4904},{"$f":"'Future Projections'!AI150","v":0.49020000000000002},{"$f":"'Future Projections'!AJ150","v":0.49},{"$f":"'Future Projections'!AK150","v":0.4899},{"$f":"'Future Projections'!AL150","v":0},{"$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,{"$f":"D1_Name","v":"R1"},null,-5.7999999999999996E-2,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"D2_Name","v":"R2"},null,-1.9900000000000029E-2,-3.5000000000000031E-2,-4.6200000000000019E-2,-5.4400000000000004E-2,-6.030000000000002E-2,-6.4500000000000002E-2,-6.7400000000000015E-2,-6.9200000000000039E-2,-7.0300000000000029E-2,-7.0900000000000019E-2,-7.1099999999999997E-2,-7.1000000000000008E-2,-7.0700000000000041E-2,-7.0300000000000029E-2,-6.9900000000000018E-2,-6.9400000000000017E-2,-6.8900000000000017E-2,-6.8500000000000005E-2,-6.8000000000000005E-2,-6.7600000000000049E-2,-6.7200000000000037E-2,-6.6900000000000015E-2,-6.6500000000000004E-2,-6.6300000000000026E-2,-6.6000000000000003E-2,-6.5800000000000025E-2,-6.5600000000000047E-2,-6.5400000000000014E-2,-6.5300000000000025E-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,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$16*100)/100","v":1.3188E-2},{"$f":"$H88*(100+J$16*100)/100","v":1.26E-2},1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D1_TaxRec_GRate","v":1.4E-2},{"$f":"$H90*(100+I$16*100)/100","v":1.3188E-2},{"$f":"$H90*(100+J$16*100)/100","v":1.26E-2},1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[null,null,null,null,null,null,"VAT ",{"$f":"D1_Vat_GRate","v":1.4E-2},{"$f":"$H91*(100+I$16*100)/100","v":1.3188E-2},1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[null,null,null,null,null,null,"NIC",{"$f":"D1_NIC_GRate","v":1.4E-2},{"$f":"$H92*(100+I$16*100)/100","v":1.3188E-2},1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D1_Employ_GRate","v":8.9999999999999993E-3},{"$f":"$H94*(100+I$16*100)/100","v":8.4779999999999994E-3},{"$f":"$H94*(100+J$16*100)/100","v":8.0999999999999996E-3},8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.0999999999999996E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$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$17*100)/100","v":1.37214E-2},{"$f":"$H150*(100+J$17*100)/100","v":1.3509999999999999E-2},1.3353200000000001E-2,1.3238400000000001E-2,1.31558E-2,1.3097000000000001E-2,1.3056399999999999E-2,1.30312E-2,1.3015799999999999E-2,1.3007400000000001E-2,1.30046E-2,1.3006000000000002E-2,1.3010199999999998E-2,1.3015799999999999E-2,1.3021399999999999E-2,1.3028400000000001E-2,1.3035399999999999E-2,1.3041000000000001E-2,1.3047999999999999E-2,1.3053599999999999E-2,1.30592E-2,1.3063400000000001E-2,1.3068999999999999E-2,1.30718E-2,1.3076000000000001E-2,1.3078800000000002E-2,1.3081600000000001E-2,1.3084400000000001E-2,1.3085800000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[]
[null,null,null,null,null,null,"Tax receipts from Income",{"$f":"D2_TaxRec_GRate","v":1.4E-2},{"$f":"$H152*(100+I$17*100)/100","v":1.37214E-2},{"$f":"$H152*(100+J$17*100)/100","v":1.3509999999999999E-2},1.3353200000000001E-2,1.3238400000000001E-2,1.31558E-2,1.3097000000000001E-2,1.3056399999999999E-2,1.30312E-2,1.3015799999999999E-2,1.3007400000000001E-2,1.30046E-2,1.3006000000000002E-2,1.3010199999999998E-2,1.3015799999999999E-2,1.3021399999999999E-2,1.3028400000000001E-2,1.3035399999999999E-2,1.3041000000000001E-2,1.3047999999999999E-2,1.3053599999999999E-2,1.30592E-2,1.3063400000000001E-2,1.3068999999999999E-2,1.30718E-2,1.3076000000000001E-2,1.3078800000000002E-2,1.3081600000000001E-2,1.3084400000000001E-2,1.3085800000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[null,null,null,null,null,null,"VAT ",{"$f":"D2_Vat_GRate","v":1.4E-2},{"$f":"$H153*(100+I$17*100)/100","v":1.37214E-2},1.3509999999999999E-2,1.3353200000000001E-2,1.3238400000000001E-2,1.31558E-2,1.3097000000000001E-2,1.3056399999999999E-2,1.30312E-2,1.3015799999999999E-2,1.3007400000000001E-2,1.30046E-2,1.3006000000000002E-2,1.3010199999999998E-2,1.3015799999999999E-2,1.3021399999999999E-2,1.3028400000000001E-2,1.3035399999999999E-2,1.3041000000000001E-2,1.3047999999999999E-2,1.3053599999999999E-2,1.30592E-2,1.3063400000000001E-2,1.3068999999999999E-2,1.30718E-2,1.3076000000000001E-2,1.3078800000000002E-2,1.3081600000000001E-2,1.3084400000000001E-2,1.3085800000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[null,null,null,null,null,null,"NIC",{"$f":"D2_NIC_GRate","v":1.4E-2},{"$f":"$H154*(100+I$17*100)/100","v":1.37214E-2},1.3509999999999999E-2,1.3353200000000001E-2,1.3238400000000001E-2,1.31558E-2,1.3097000000000001E-2,1.3056399999999999E-2,1.30312E-2,1.3015799999999999E-2,1.3007400000000001E-2,1.30046E-2,1.3006000000000002E-2,1.3010199999999998E-2,1.3015799999999999E-2,1.3021399999999999E-2,1.3028400000000001E-2,1.3035399999999999E-2,1.3041000000000001E-2,1.3047999999999999E-2,1.3053599999999999E-2,1.30592E-2,1.3063400000000001E-2,1.3068999999999999E-2,1.30718E-2,1.3076000000000001E-2,1.3078800000000002E-2,1.3081600000000001E-2,1.3084400000000001E-2,1.3085800000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000002E-2]
[]
[null,null,null,null,null,null,"Employment ",{"$f":"D2_Employ_GRate","v":8.9999999999999993E-3},{"$f":"$H156*(100+I$17*100)/100","v":8.8208999999999978E-3},{"$f":"$H156*(100+J$17*100)/100","v":8.685E-3},8.5841999999999984E-3,8.5103999999999996E-3,8.4572999999999992E-3,8.4194999999999982E-3,8.3933999999999988E-3,8.3771999999999996E-3,8.3672999999999994E-3,8.3618999999999985E-3,8.3600999999999988E-3,8.3610000000000004E-3,8.3636999999999982E-3,8.3672999999999994E-3,8.3708999999999988E-3,8.3753999999999999E-3,8.3798999999999992E-3,8.3835000000000003E-3,8.3879999999999996E-3,8.3915999999999991E-3,8.3951999999999985E-3,8.3978999999999998E-3,8.4014999999999992E-3,8.4033000000000007E-3,8.4060000000000003E-3,8.4078E-3,8.4095999999999997E-3,8.4113999999999994E-3,8.4122999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$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,37782,38390.000096285301,38796.160099426626,39194.483078150908,39584.76636584002,39967.24326728654,40342.567383500507,40677.460946596206,41012.048440119041,41346.332913192949,41680.31735747186,42014.004708724511,42376.340532933915,42738.332447632805,43099.984009684158,43461.298706376052,43822.279957412189,44127.3097855874,44432.105513864248,44736.669103490611,45041.002484583238,45345.107556851683,45607.109995880077,45868.945303343084,46130.614644554102,46392.119169412756,46653.460012703945,46885.31799343328,47117.048645505842,47348.652733891759]
[null,null,null,"LGV",null,7503,7636.2499668976006,7686.0359825060305,7734.8670444551481,7782.7215519995216,7829.631091311946,7875.6783935895974,7944.3228634929392,8012.9014926174314,8081.4149690310333,8149.8639672033087,8218.2491483984413,8319.3879842889619,8420.3903883278181,8521.2583580159935,8621.9938357556239,8722.5987110644837,8823.8672795560251,8925.0068763511845,9026.0192855153109,9126.9062445844702,9227.6694463348431,9312.2801825869774,9396.8055863950722,9481.2465949704565,9565.6041260676011,9649.8790785745623,9716.7033162523603,9783.4765298904931,9850.1991447982509]
[null,null,null,"OGV1",null,1346.73,1346.3387172115149,1345.8663748267331,1345.4030001720143,1344.9487438734227,1344.5032548741065,1344.0657019407915,1345.0026907821491,1345.9396071015424,1346.8764509606676,1347.8132224211217,1348.7499215444009,1352.4902108973733,1356.229351302449,1359.9673466300308,1363.7042007257057,1367.439917410481,1371.7020588125886,1375.9627292457772,1380.2219342751796,1384.4796794258714,1388.7359701832947,1392.8407307649422,1396.9441476862196,1401.0462257695413,1405.1469698043877,1409.2463845476357,1412.9475877234966,1416.6477139608512,1420.3467666966219]
[null,null,null,"OGV2",null,2734.27,2733.475577368833,2732.5165791936702,2731.5757882280286,2730.6535102884641,2729.7490326231859,2728.8606675767592,2730.7630388607276,2732.6652629031319,2734.5673398292347,2736.4692697640958,2738.3710528325719,2745.964973640122,2753.5565617352754,2761.1458249761226,2768.732771170372,2776.3174080758245,2784.9708466801035,2793.621298771729,2802.2687756496061,2810.9132885313138,2819.5548485539612,2827.8887564015486,2836.2199362114147,2844.5483977745221,2852.8741508149678,2861.1972049906535,2868.7117690143709,2876.2241465265756,2883.7343445052616]
[null,null,null,"PSV",null,131,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262,128.18391108519262]
[]
[null,"Motorway Rural",null,"Cars",null,340048,345429.47766986664,348928.07143657195,352310.66698046401,355689.65782718512,359065.08578638878,362436.99175160145,365445.67026260326,368451.59904936963,371454.80550518201,374455.31650701247,377453.15842976113,380708.37778359937,383960.50745979656,387209.57941315387,390455.62497341278,393698.6748631373,396439.05804865435,399177.33808436117,401913.53259007813,404647.65890594362,407379.7340989185,409733.55989613011,412085.88418598328,414436.71743763535,416786.06998176634,419133.95201326598,421216.96047056885,423298.82500921906,425379.55250169628]
[null,null,null,"LGV",null,67535,68714.515577502811,69143.390650946312,69558.16507859886,69972.664877709729,70386.892035316137,70800.848511187796,71417.949219453541,72034.458031659509,72650.381133405594,73265.724588044686,73880.494340215839,74789.713208816553,75697.705581059869,76604.489414099124,77510.082169759509,78414.500834445862,79324.885974416844,80234.111683405325,81142.193999818934,82049.148543775911,82954.990533011674,83715.624934320324,84475.492213212114,85234.600795038394,85992.958930237015,86750.574699640405,87351.311866936667,87951.59033783598,88551.413935787801]
[null,null,null,"OGV1",null,12120.9,12117.436719307827,12113.366962814283,12109.429080337908,12105.491055571323,12101.552888457954,12097.614578941177,12106.048191859909,12114.481152025748,12122.913459994013,12131.345116319118,12139.776121554578,12173.441573281112,12207.09668360186,12240.741487353391,12274.376019148927,12308.000313380435,12346.362830844568,12384.712108468555,12423.048196342826,12461.371144197274,12499.68100140505,12536.626971668184,12573.560847965031,12610.482673700997,12647.392491985051,12684.290345632708,12717.603992008222,12750.907945117291,12784.202235894831]
[null,null,null,"OGV2",null,24609.1,24602.068490715894,24593.805651774455,24585.810557049692,24577.815173432689,24569.819500808575,24561.823539062389,24578.946328927697,24596.067793506827,24613.187933927242,24630.306751314576,24647.424246792631,24715.775315449533,24784.105387918928,24852.414534929616,24920.702826756915,24988.970333226942,25066.857868684423,25144.718523254334,25222.552398635431,25300.35959579446,25378.140214973882,25453.151730356607,25528.13869132294,25603.101185998992,25678.039301909041,25752.953125981552,25820.589923168205,25888.207040086618,25955.804539544046]
[null,null,null,"PSV",null,1184,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118,1158.9695081803118]
[]
[null,"A Urban",null,"Cars",null,60184,61105.082717434627,61704.054120762186,62302.228574453009,62899.765577484133,63496.672523428424,64092.95664385186,64625.008023124676,65156.57314420581,65687.65685129285,66218.26389727983,66748.398946274872,67324.04833543759,67899.151349424501,68473.713639087262,69047.74074474271,69621.238099335096,70105.844430074256,70590.078842127783,71073.944451365183,71557.444324197379,72040.581478726817,72456.829428580852,72872.811853534775,73288.530604942818,73703.987509670987,74119.184370572329,74487.541281652171,74855.695903423039,75223.649451206627]
[null,null,null,"LGV",null,11110,11297.648496237609,11365.89257863802,11434.073811069389,11502.209899655852,11570.301171029518,11638.347947340226,11739.787872318127,11841.130500548359,11942.376848828962,12043.527913862828,12144.584672838497,12294.043412042589,12443.300537965715,12592.359002431238,12741.221675839744,12889.89135044153,13039.541803054344,13189.001666691469,13338.273577770024,13487.360103948093,13636.263746739474,13761.297951968638,13886.206056483006,14010.989445254259,14135.64947450155,14260.187472564034,14358.93753453241,14457.612195310234,14556.21208340177]
[null,null,null,"OGV1",null,1915.4399999999998,1914.9107352585938,1914.288296563682,1913.6659887973185,1913.0436585446814,1912.4213057968302,1911.7989305448168,1913.1317033863927,1914.4643730727325,1915.7969396915944,1917.1294033305926,1918.4617640772003,1923.7819513080888,1929.1005042755949,1934.4174284849787,1939.7327294062043,1945.0464124742712,1951.1088820117457,1957.169259243165,1963.2275520843741,1969.28376839424,1975.3379159752551,1981.1765270482144,1987.0132268987868,1992.8480223863746,1998.6809203235341,2004.511927476447,2009.7765185326152,2015.0395777515512,2020.3011100219333]
[null,null,null,"OGV2",null,860.56,860.32221439154216,860.04256802136445,859.76298047415764,859.48338282442228,859.20377506814123,858.92415720129463,859.52293920258228,860.12167485876398,860.72036420926713,861.31900729345466,861.91760415062629,864.30783319638783,866.69732800787608,869.08609105846881,871.47412480568619,873.86143169133948,876.58514988933518,879.30792806577006,882.0297697770377,884.75067855393411,887.47065790192642,890.09380200716885,892.71608744728121,895.33751730402355,897.95809463810963,900.57782248941817,902.94307354363866,905.30763638113172,907.67151319825996]
[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,945262,959678.89734779927,969083.56468037795,978478.10188127134,987862.62769853021,997237.25825078005,1006602.1071122718,1014958.1585025047,1023306.5730392366,1031647.4268022703,1039980.794437454,1048306.7491962234,1057347.5224485628,1066379.7146893207,1075403.4146670823,1084418.7093944438,1093425.6841976787,1101036.5946500176,1108641.6639904426,1116240.941154765,1123834.4743020316,1131422.3108325875,1137959.6292111496,1144492.7774290896,1151021.7845625677,1157546.6793031481,1164067.4899652626,1169852.6629745639,1175634.6589601277,1181413.4970090031]
[null,null,null,"LGV",null,204625,208069.22692198769,209325.75888561524,210581.45333474956,211836.31636923444,213090.35400465675,214343.57217405329,216211.79230110327,218078.2205129647,219942.87553601738,221805.77572654863,223666.93908144967,226419.52219707621,229168.39219886257,231913.60345056956,234655.20881639392,237393.25972123764,240149.37362465679,242901.97744897791,245651.11974912175,248396.84781367326,251139.2077130375,253441.96393875143,255742.39776632213,258040.53470278712,260336.39972564831,262630.01729894127,264448.69819166616,266265.99041989987,268081.90555881202]
[null,null,null,"OGV1",null,42011.14,41999.571539192264,41985.923008675047,41972.273985164247,41958.624468463931,41944.974458377976,41931.323954710148,41960.555548517041,41989.784879828898,42019.011950570479,42048.236762663444,42077.459318026333,42194.146533775798,42310.797905364983,42427.413553540275,42543.993598273941,42660.538158771349,42793.505789456744,42926.427529770721,43059.303553330807,43192.134032504902,43324.919138424404,43452.976900375361,43580.99274364765,43708.966818687957,43836.899274915508,43964.790260732378,44080.258090292431,44195.692322196279,44311.093063666871]
[null,null,null,"OGV2",null,30421.86,30413.482838725431,30403.599420075036,30393.715644429281,30383.831511646291,30373.947021584048,30364.062174100447,30385.229879960614,30406.395947462301,30427.560377999314,30448.723172963189,30469.884333743204,30554.381972734205,30638.853655609131,30723.299469805035,30807.719502198379,30892.113839110298,30988.400744089373,31084.654418109832,31180.874986894727,31277.062575262175,31373.21730713491,31465.948789926984,31558.649917813815,31651.320799739558,31743.961543904337,31836.572257771724,31920.186892970385,32003.777198831795,32087.343253000156]
[null,null,null,"PSV",null,5432,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068,5321.328515636068]
[]
[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":1822917.1875610852},1838590.8192316901,1854114.1587427664,1869613.1036071859,1885088.0913026906,1900540.0255563757,1915507.8322475955,1930461.9068363826,1945402.3873113042,1960329.4090358485,1975243.1048215097,1992711.7282019418,2010162.4139651079,2027595.3696258031,2045010.7980241117,2062408.8974837954,2077834.451701388,2093246.3398360533,2108644.7030138168,2124029.6794203036,2139401.4043956627,2152597.4816828188,2165784.0379282581,2178961.1523640142,2192128.902903649,2205287.3661760492,2216659.6334117609,2228025.1835169666,2239384.0611800272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":44502.6},45204.524882630096,45668.528305827291,46126.806727041534,46579.266129333249,47026.072044129105,47467.68416160591,47861.725069554741,48255.405851345073,48648.730094622922,49041.701319414249,49434.322979989614,49860.652873685016,50286.578118170313,50712.10289850508,51137.23131788605,51561.967399989058,51920.870178933452,52279.497512343311,52637.851707852984,52995.935036467476,53353.749733414224,53662.025825690303,53970.105268400584,54277.989432670714,54585.679671490223,54893.177320064453,55165.984979898945,55438.642822880996,55711.151749086217,0,0,{"$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,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":8585.0999999999985},8734.6695256996027,8789.9929613456279,8844.6290744394191,8898.5680562964208,8951.8321152272183,9004.4792597147862,9082.9623661404949,9161.370194996709,9239.7035329704122,9317.9631512011638,9396.149805730458,9511.7846126150489,9627.2634332191865,9742.5885513405665,9857.7621877808597,9972.7865028775977,10088.56963660552,10204.205313453269,10319.695573191724,10435.042402393556,10550.247736456231,10646.985513401474,10743.625727421451,10840.169450055597,10936.617730597785,11032.971596771404,11109.373581736374,11185.717229516415,11262.003026379305,0,0,{"$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,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":1517.3429999999998},1516.9103226256384,1516.3929513478176,1515.8818967596055,1515.3772182748003,1514.8786701509234,1514.3856705219991,1515.4413945634221,1516.4970368928994,1517.5525975799455,1518.6080766939629,1519.6634743042405,1523.877733020588,1528.0906971943928,1532.3023711865151,1536.5127593298553,1540.7218659296182,1545.5241057723356,1550.3246882449935,1555.1236196179379,1559.920906116382,1564.7165539208827,1569.3414696499237,1573.9648714499897,1578.5867647545911,1583.2071549601314,1587.8260474262788,1591.996266966232,1596.1652730980611,1600.3330696942153,0,0,{"$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,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":2172.1569999999997},2171.5295684756456,2170.7743758419783,2170.0319459018669,2169.3024720492513,2168.5854553566724,2167.8797144641198,2169.3910089632836,2170.9021864898214,2172.4132471432445,2173.9241910229034,2175.4350182279877,2181.4678315070018,2187.4987916170553,2193.5279048008265,2199.555177260966,2205.5806151604788,2212.4551376428731,2219.3272875599414,2226.1970738878354,2233.0645055381001,2239.9295913583505,2246.5502700832344,2253.1687815821747,2259.7851336333724,2266.3993339619101,2273.0113902402827,2278.9811603731509,2284.9491934829425,2290.9154951131609,0,0,{"$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,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":91.699999999999989},89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,89.728737759634825,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":521612.19999999995},529704.30357324646,534974.71940971375,540160.89745070622,545341.54878858861,550516.73752570618,555686.52635980258,560299.41673457366,564908.09124632971,569512.59189430845,574112.95988614485,578709.23565969989,583700.12118308828,588686.26962865377,593667.72998933238,598644.550299722,603616.7776634997,607818.31902906322,612016.63585618557,616211.75515948422,620403.70352476998,624592.50711901917,628201.38069063588,631807.95215891511,635412.23757511505,639014.25277818087,642614.01339886501,645807.67122176732,648999.57519449154,652189.73585388833,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":108662},110520.92898084826,111198.10112134699,111865.15155544406,112531.76032516714,113197.93062611832,113863.66561004744,114856.10214394846,115847.58677605106,116838.12945418913,117827.73992959586,118816.42776258598,120278.65590529444,121738.91156640067,123197.22362504025,124653.62016374982,126108.12850048341,127572.23226948883,129034.47141307709,130494.87172460977,131953.45832474509,133410.25568701941,134633.52663564964,135855.56387914511,137076.38096736302,138295.9911688604,139514.40747943067,140480.5277643555,141445.91036245512,142410.56142269506,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":21087.971999999998},21082.077165273156,21075.133776572511,21068.282551785807,21061.431079439106,21054.579359433963,21047.727391671866,21062.400398857048,21077.072270366691,21091.743007166951,21106.412610222415,21121.081080496104,21179.653061429519,21238.207050130797,21296.743107209455,21355.261292886429,21413.761666997707,21480.50571842822,21547.226734859203,21613.924803439219,21680.600010689563,21747.252442510857,21811.531950280336,21875.790416669817,21940.027917197083,22004.244526864186,22068.440320162608,22126.400221493481,22184.343258240988,22242.269484226439,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":26352.928},26345.492795118753,26336.743782264632,26328.182083263564,26319.620074896768,26311.057757041213,26302.495129573806,26320.831394237568,26339.166239693466,26357.499667148862,26375.831677809161,26394.162272877802,26467.357312634933,26540.529868225985,26613.680015392241,26686.807829389352,26759.913384991945,26843.320731305903,26926.699291710982,27010.049175113214,27093.370489634774,27176.663342622189,27256.990848227717,27337.292059270199,27417.567070121164,27497.815974507626,27578.038865518603,27650.469014108858,27722.878087710167,27795.266153580877,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":2458.3999999999996},2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,2407.6772104170386,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":35408.200000000004},35959.033115859442,36320.469678132868,36679.236353226479,37035.336140745661,37388.841989557332,37739.952872590897,38053.241493228736,38366.243789718035,38678.962614475022,38991.400766153492,39303.560991127306,39642.52149405521,39981.160274059643,40319.480658540153,40657.485909809897,40995.179226957698,41280.530707705926,41565.66319101039,41850.578511593259,42135.278475053929,42419.76485854623,42664.864770196364,42909.808332416833,43154.596635343361,43399.230754692224,43643.711752040115,43860.611910690852,44077.392955020965,44294.055600650179,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":6694.9},6809.9343885643239,6852.1678262070172,6894.0896377643003,6935.700425462197,6977.0097958053911,7018.0426970129693,7079.212007975133,7140.3226480045723,7201.3752302408948,7262.3703557061235,7323.3086136549318,7413.4337601037241,7503.4373316846313,7593.321108377294,7683.0868210625849,7772.7361534959573,7862.9769050885452,7953.1027295819431,8043.1152167626024,8133.0159149545789,8222.806332596243,8298.2032355635492,8373.5240985117234,8448.7697565928411,8523.9410276209019,8599.0387125979832,8658.5860086886714,8718.0878370912415,8777.5445768001828,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":1170.1949999999999},1169.865909266892,1169.4752310734928,1169.0872955705318,1168.7020865798995,1168.3194987809641,1167.9392828001642,1168.7534885892019,1169.5676313595559,1170.3817111648382,1171.1957280585736,1172.0096820942003,1175.2598437924476,1178.5090071009727,1181.7571753830007,1185.0043519801934,1188.2505402128527,1191.954170448475,1195.6565224709991,1199.3576011163036,1203.0574111854573,1206.7559574450904,1210.3228300487685,1213.8885350653807,1217.4530766854123,1221.01645907073,1224.5786863548697,1227.7948837300951,1231.0101452888759,1234.2244740177598,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":1164.5049999999999},1164.1715589672667,1163.7720009666468,1163.3779286580716,1162.9894062163082,1162.6062198142122,1162.2278631535455,1163.0380873392512,1163.848248814445,1164.6583476324772,1165.4683838466105,1166.278357510022,1169.5126253705916,1172.7458997237331,1175.9781839162242,1179.209481273386,1182.4397950992832,1186.1253139597652,1189.8095608578269,1193.4925406056968,1197.1742579809677,1200.8547177269588,1204.4041477233322,1207.9524158423369,1211.499526253966,1215.0454830997342,1218.5902904929633,1221.7907601217667,1224.9902985104254,1228.1889086308825,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":39.299999999999997},38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,38.455173325557787,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":574645.4},583468.29197485966,589220.20377116057,594932.25103477482,600638.21119742061,606338.15486130666,612032.15108161629,617112.78033003327,622188.7662344292,627260.15505268984,632326.99217083072,637389.32212704001,642886.27455936116,648378.00958259928,653864.58115748724,659346.04218924569,664822.44455778052,669450.01473960513,674074.03342052968,678694.53035440587,683311.5348227988,687925.07564596925,691899.8825744139,695872.1539703398,699841.90751257446,703809.1606461039,707773.93058661104,711291.41962845263,714806.97698282963,718320.61425501038,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":122573},124648.96813424469,125405.89663809151,126158.17619095443,126909.95764793013,127661.24461292321,128412.04064038298,129531.2809163877,130649.4476659802,131766.55210803036,132882.60523968772,133997.61784278959,135646.67506118308,137293.50777374924,138938.1485495145,140580.6290591248,142220.98011095257,143872.15260465344,145521.22222951055,147168.21807450656,148813.16846996942,150456.10101642224,151835.66944967181,153213.8465471247,154590.64758990507,155966.08754189525,157340.18105936275,158429.74265591407,159518.47231130072,160606.37696014234,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":24641.84},24635.016785388481,24626.971593181806,24618.965716683495,24610.959550903361,24602.953095726374,24594.946351037426,24612.092231816492,24629.236785522175,24646.380013283444,24663.521916227459,24680.662495479541,24749.105738872233,24817.52795776305,24885.929222976156,24954.309604881648,25022.669173399805,25100.661743981742,25178.627397425927,25256.566235568251,25334.478359511631,25412.363869633715,25487.476541688135,25562.564626213334,25637.628211454277,25712.667385053268,25787.682234056003,25855.410242748683,25923.118544633326,25990.807202601885,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":22593.66},22587.361966577482,22579.941405569854,22572.600989329549,22565.26030785295,22557.919361034597,22550.578148768938,22566.298838658615,22582.018311783198,22597.736569177829,22613.453611875968,22629.169440909391,22691.92358100196,22754.658444180244,22817.374095381401,22880.070599126266,22942.748019523231,23014.257732650014,23085.742766031217,23157.203213037992,23228.639166369423,23300.050718059618,23368.919914070473,23437.766566303788,23506.590755669476,23575.392562524881,23644.172066680327,23706.270423435653,23768.350711441883,23830.412988363292,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":3071.2},3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,3008.3551102721276,0,0,{"$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,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":18055.2},18331.524815230387,18511.216236228654,18690.668572335901,18869.929673245239,19049.001757028527,19227.886993155556,19387.502406937401,19546.971943261742,19706.297055387855,19865.479169183949,20024.51968388246,20197.214500631275,20369.74540482735,20542.114091726176,20714.322223422812,20886.371429800529,21031.753329022275,21177.023652638334,21322.183335409554,21467.233297259212,21612.174443618045,21737.048828574254,21861.84355606043,21986.559181482844,22111.196252901296,22235.755311171699,22346.262384495651,22456.708771026912,22567.094835361986,0,0,{"$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,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":3333},3389.2945488712826,3409.7677735914062,3430.2221433208165,3450.6629698967558,3471.0903513088551,3491.5043842020677,3521.9363616954383,3552.3391501645078,3582.7130546486887,3613.0583741588484,3643.3754018515488,3688.2130236127764,3732.9901613897146,3777.707700729371,3822.3665027519232,3866.9674051324591,3911.8625409163033,3956.7005000074405,4001.4820733310071,4046.2080311844275,4090.879124021842,4128.3893855905908,4165.8618169449019,4203.296833576278,4240.6948423504646,4278.0562417692099,4307.6812603597227,4337.28365859307,4366.8636250205309,0,0,{"$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,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":574.63199999999995},574.4732205775781,574.28648896910454,574.09979663919557,573.91309756340445,573.72639173904906,573.53967916344504,573.93951101591779,574.33931192181979,574.73908190747829,575.13882099917771,575.53852922316003,577.13458539242663,578.73015128267843,580.32522854549359,581.91981882186121,583.51392374228135,585.33266460352365,587.15077777294948,588.96826562531226,590.78513051827201,592.60137479257651,594.35295811446429,596.10396806963604,597.85440671591232,599.60427609706016,601.35357824293408,602.93295555978455,604.51187332546533,606.09033300657995,0,0,{"$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,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":258.16799999999995},258.09666431746263,258.01277040640935,257.92889414224726,257.84501484732669,257.76113252044235,257.67724716038839,257.85688176077468,258.03650245762918,258.21610926278015,258.39570218803641,258.57528124518785,259.29234995891636,260.00919840236281,260.72582731754062,261.44223744170586,262.15842950740182,262.97554496680056,263.79237841973099,264.60893093311131,265.42520356618024,266.24119737057794,267.02814060215064,267.81482623418435,268.60125519120703,269.38742839143288,270.17334674682542,270.8829220630916,271.59229091433951,272.30145395947795,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":189052.40000000002},191935.77946955987,193816.71293607561,195695.62037625429,197572.52553970605,199447.45165015603,201320.42142245438,202991.63170050096,204661.31460784734,206329.48536045407,207996.1588874908,209661.34983924471,211469.50448971256,213275.94293786414,215080.68293341645,216883.74187888877,218685.13683953576,220207.31893000353,221728.33279808855,223248.188230953,224766.89486040632,226284.46216651751,227591.92584222995,228898.55548581795,230204.35691251355,231509.33586062962,232813.49799305253,233970.5325949128,235126.93179202557,236282.69940180064,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":40925},41613.845384397544,41865.15177712305,42116.290666949913,42367.263273846889,42618.070800931353,42868.714434810659,43242.358460220654,43615.644102592945,43988.575107203476,44361.155145309727,44733.387816289935,45283.904439415244,45833.678439772513,46382.720690113914,46931.041763278787,47478.651944247533,48029.87472493136,48580.395489795585,49130.223949824351,49679.369562734653,50227.841542607501,50688.392787750287,51148.479553264428,51608.106940557424,52067.279945129667,52526.003459788255,52889.739638333238,53253.19808397998,53616.381111762406,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":8402.228000000001},8399.9143078384532,8397.184601735009,8394.4547970328495,8391.7248936927863,8388.9948916755948,8386.2647909420302,8392.1111097034081,8397.9569759657807,8403.8023901140969,8409.6473525326892,8415.4918636052662,8438.8293067551604,8462.1595810729978,8485.4827107080546,8508.7987196547892,8532.1076317542702,8558.7011578913498,8585.2855059541453,8611.860710666162,8638.4268065009801,8664.9838276848805,8690.5953800750722,8716.1985487295296,8741.7933637375918,8767.3798549831026,8792.9580521464759,8816.0516180584873,8839.1384644392565,8862.2186127333753,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":6084.3720000000003},6082.6965677450862,6080.7198840150077,6078.743128885857,6076.7663023292589,6074.7894043168099,6072.8124348200899,6077.0459759921232,6081.2791894924603,6085.5120755998632,6089.7446345926382,6093.9768667486414,6110.8763945468418,6127.7707311218264,6144.6598939610076,6161.5439004396758,6178.4227678220595,6197.6801488178753,6216.930883621967,6236.1749973789456,6255.4125150524351,6274.643461426982,6293.1897579853976,6311.7299835627637,6330.264159947912,6348.7923087808676,6367.3144515543454,6384.0373785940774,6400.7554397663589,6417.4686506000317,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":1086.4000000000001},1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,1064.2657031272136,0,0,{"$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":1822917.1875610852},1838590.8192316901,1854114.1587427661,1869613.1036071857,1885088.0913026906,1900540.0255563757,1915507.8322475953,1930461.9068363828,1945402.3873113045,1960329.4090358482,1975243.104821509,1992711.7282019423,2010162.4139651083,2027595.3696258031,2045010.7980241114,2062408.8974837959,2077834.4517013882,2093246.3398360533,2108644.7030138164,2124029.679420304,2139401.4043956627,2152597.4816828193,2165784.0379282576,2178961.1523640137,2192128.9029036495,2205287.3661760492,2216659.6334117609,2228025.1835169657,2239384.0611800267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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":13391.752535304753},{"$f":"H121*SupTraffA!H69/1000","v":13750.020349051714},{"$f":"I121*SupTraffA!I69/1000","v":14115.702675183797},{"$f":"J121*SupTraffA!J69/1000","v":14489.905494681338},{"$f":"K121*SupTraffA!K69/1000","v":14872.81711266061},{"$f":"L121*SupTraffA!L69/1000","v":15264.633660373536},{"$f":"M121*SupTraffA!M69/1000","v":15661.778435901659},{"$f":"N121*SupTraffA!N69/1000","v":16068.160383167784},{"$f":"O121*SupTraffA!O69/1000","v":16483.982477286292},{"$f":"P121*SupTraffA!P69/1000","v":16909.451990047619},{"$f":"Q121*SupTraffA!Q69/1000","v":17344.780578723574},{"$f":"R121*SupTraffA!R69/1000","v":17813.141205103882},{"$f":"S121*SupTraffA!S69/1000","v":18292.579871899899},{"$f":"T121*SupTraffA!T69/1000","v":18783.342623911838},{"$f":"U121*SupTraffA!U69/1000","v":19285.68074650065},{"$f":"V121*SupTraffA!V69/1000","v":19799.850874586209},{"$f":"W121*SupTraffA!W69/1000","v":20307.004570240864},{"$f":"X121*SupTraffA!X69/1000","v":20825.864682372674},{"$f":"Y121*SupTraffA!Y69/1000","v":21356.687306156244},{"$f":"Z121*SupTraffA!Z69/1000","v":21899.733940400529},{"$f":"AA121*SupTraffA!AA69/1000","v":22455.271599060336},{"$f":"AB121*SupTraffA!AB69/1000","v":23000.466342240517},{"$f":"AC121*SupTraffA!AC69/1000","v":23557.909024834364},{"$f":"AD121*SupTraffA!AD69/1000","v":24127.862942768341},{"$f":"AE121*SupTraffA!AE69/1000","v":24710.59688545742},{"$f":"AF121*SupTraffA!AF69/1000","v":25306.385248096787},{"$f":"AG121*SupTraffA!AG69/1000","v":25894.749632420771},{"$f":"AH121*SupTraffA!AH69/1000","v":26496.015984617497},{"$f":"AI121*SupTraffA!AI69/1000","v":27110.457248616072},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$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":17608.084432939926},{"$f":"H121*SupTraffA!H70/1000","v":18079.151225537109},{"$f":"I121*SupTraffA!I70/1000","v":18559.966955755579},{"$f":"J121*SupTraffA!J70/1000","v":19051.985817617478},{"$f":"K121*SupTraffA!K70/1000","v":19555.455403241755},{"$f":"L121*SupTraffA!L70/1000","v":20070.633594905907},{"$f":"M121*SupTraffA!M70/1000","v":20592.817582488162},{"$f":"N121*SupTraffA!N70/1000","v":21127.147022986705},{"$f":"O121*SupTraffA!O70/1000","v":21673.88879730026},{"$f":"P121*SupTraffA!P70/1000","v":22233.315435792334},{"$f":"Q121*SupTraffA!Q70/1000","v":22805.705235056517},{"$f":"R121*SupTraffA!R70/1000","v":23421.527057676649},{"$f":"S121*SupTraffA!S70/1000","v":24051.914790955376},{"$f":"T121*SupTraffA!T70/1000","v":24697.191945770395},{"$f":"U121*SupTraffA!U70/1000","v":25357.688923526635},{"$f":"V121*SupTraffA!V70/1000","v":26033.743159472084},{"$f":"W121*SupTraffA!W70/1000","v":26700.571871399257},{"$f":"X121*SupTraffA!X70/1000","v":27382.792711368926},{"$f":"Y121*SupTraffA!Y70/1000","v":28080.742404947487},{"$f":"Z121*SupTraffA!Z70/1000","v":28794.764782645172},{"$f":"AA121*SupTraffA!AA70/1000","v":29525.210926536442},{"$f":"AB121*SupTraffA!AB70/1000","v":30242.057735421509},{"$f":"AC121*SupTraffA!AC70/1000","v":30975.008691299787},{"$f":"AD121*SupTraffA!AD70/1000","v":31724.409987613239},{"$f":"AE121*SupTraffA!AE70/1000","v":32490.615040892011},{"$f":"AF121*SupTraffA!AF70/1000","v":33273.984638400652},{"$f":"AG121*SupTraffA!AG70/1000","v":34047.592852053007},{"$f":"AH121*SupTraffA!AH70/1000","v":34838.165159019904},{"$f":"AI121*SupTraffA!AI70/1000","v":35646.06043837536},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$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":28948.740940735999},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":29469.818277669248},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":30000.275006667289},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":30540.279956787304},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":31090.00499600948},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":31649.625085937652},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":32219.318337484528},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":32799.266067559263},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":33389.652856775327},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":33990.666608197273},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":34602.498607144815},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":35225.343582073452},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":35859.39976655077},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":36504.868962348679},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":37161.956603670944},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":37830.871822537039},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":38511.827515342709},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":39205.040410618873},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":39910.73113801},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":40629.1242984942},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":41360.448535867086},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":42104.936609512704},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":42862.825468483919},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":43634.356326916626},{"$f":"(AE121/AE65)*AE67*SupTraffA!AE66/1000","v":44419.774740801142},{"$f":"(AF121/AF65)*AF67*SupTraffA!AF66/1000","v":45219.330686135552},{"$f":"(AG121/AG65)*AG67*SupTraffA!AG66/1000","v":46033.278638485994},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":46861.877653978721},{"$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":36481.542994726144},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":37138.210768631216},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":37806.698562466576},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":38487.219136590975},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":39179.989081049622},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":39885.228884508513},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":40603.163004429662},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":41334.019938509402},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":42078.032297402577},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":42835.436878755805},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":43606.474742573409},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":44391.391287939747},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":45190.436331122677},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":46003.864185082872},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":46831.933740414359},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":47674.908547741834},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":48533.056901601187},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":49406.651925829996},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":50295.971660494928},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":51201.299150383857},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":52122.922535090758},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":53061.135140722407},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":54016.235573255392},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":54988.527813573986},{"$f":"(AE121/AE65)*AE68*SupTraffA!AE67/1000","v":55978.321314218338},{"$f":"(AF121/AF65)*AF68*SupTraffA!AF67/1000","v":56985.931097874251},{"$f":"(AG121/AG65)*AG68*SupTraffA!AG67/1000","v":58011.677857635994},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":59055.888059073412},{"$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":-15556.988405431246},-15719.797928617534,-15884.572331483492,-16050.374462105967,-16217.18788334887,-16384.991425564116,-16557.53990158287,-16731.105684391478,-16905.670379489035,-17081.214618149654,-17257.718028421241,-17412.20237696957,-17566.819894650871,-17721.526338436841,-17876.275857170294,-18031.02094795083,-18204.822945101845,-18379.175728246199,-18554.043831853756,-18729.390358093671,-18905.176936806751,-19104.470267272187,-19304.916443649556,-19506.493384148285,-19709.177855343722,-19912.945438038765,-20138.529006065222,-20365.861669361224,-20594.934203134279,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,-18873.458561786218,-19059.059543094107,-19246.731606710997,-19435.233318973496,-19624.533677807867,-19814.595289602606,-20010.3454219415,-20206.872915522697,-20404.143500102316,-20602.121442963471,-20800.769507516892,-20969.864230263098,-21138.521540167301,-21306.672239312476,-21474.244816887724,-21641.16538826975,-21832.485030201929,-22023.85921446107,-22215.229255547441,-22406.534367738685,-22597.711608554317,-22819.077405300897,-23041.226881955605,-23264.117825960748,-23487.706273326326,-23711.946459473598,-23964.085005582987,-24217.722900053508,-24472.833605761392,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,{"$f":"IF(F1=\"\",\"\",IFERROR(F129+F130,0))","v":-34257.675681941873},-34430.44696721746,-34778.857471711643,-35131.303938194491,-35485.607781079467,-35841.721561156737,-36199.586715166719,-36567.885323524373,-36937.978599914175,-37309.813879591355,-37683.336061113121,-38058.487535938133,-38382.066607232671,-38705.341434818169,-39028.198577749317,-39350.520674058018,-39672.186336220577,-40037.307975303775,-40403.034942707265,-40769.273087401198,-41135.924725832359,-41502.888545361071,-41923.547672573084,-42346.14332560516,-42770.611210109033,-43196.884128670048,-43624.891897512367,-44102.614011648213,-44583.584569414728,-45067.767808895675,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":5.6403104157576524E-2},5.642539545133745E-2,5.6445271104527434E-2,5.6464335961619462E-2,5.6478757900398538E-2,5.6488781713283032E-2,5.6494877239703069E-2,5.649778455901968E-2,5.6500644282306889E-2,5.6503457589992763E-2,5.650622562340829E-2,5.6508949486402706E-2,5.6509274819615679E-2,5.6509596774217102E-2,5.6509915380345672E-2,5.6510230669259497E-2,5.6510542673181757E-2,5.6509405728207882E-2,5.6508289762910661E-2,5.6507194211244414E-2,5.650611852727596E-2,5.6505062184297072E-2,5.6504238720169707E-2,5.6503427765049088E-2,5.6502629041138265E-2,5.6501842278762586E-2,5.6501067216074806E-2,5.6500917676081681E-2,5.6500770546616445E-2,5.6500625776886533E-2,{"$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,{"$f":"SUM(F78:F82,F90:F94)/F65","v":0.79457139740518778},0.79455527852809316,0.79453988812423393,0.79451447633220251,0.794493137872752,0.79447566213471943,0.79446164917867024,0.79445106393723131,0.79444065299592004,0.79443041201499986,0.79442033679891833,0.79441042329033285,0.7944028111642305,0.79439533994794431,0.79438800571944501,0.79438080470206929,0.7943737332578058,0.79436910651776682,0.79436455221999946,0.79436006865774889,0.794355654177894,0.79435130717884217,0.79434795658526158,0.79434464952024852,0.79434138513311925,0.79433816259536572,0.79433498109993439,0.79433211890221223,0.7943292880469881,0.79432648801825922,{"$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,0.46953409472205998,0.47708998839630284,0.48213752344969524,0.48708766423690342,0.49193789212770478,0.496691106506848,0.50135542997129889,0.50551730456704247,0.50967537549702413,0.51382968065409362,0.51798025721689467,0.52212714166956031,0.52663005372306559,0.53112869185669664,0.53562310027320714,0.54011332231071185,0.54459940046742383,0.54839014484928483,0.55217797996525597,0.55596293018865639,0.55974501950592459,0.56352427152561524,0.56678029497657523,0.57003424140757186,0.57328612530048473,0.5765359609456393,0.57978376244552354,0.58266516700552129,0.58554498919440068,0.58842323851879352]
[null,null,null,"LGV",null,9.3243192861670002E-2,9.4899150793463172E-2,9.5517864248773163E-2,9.6124710060709953E-2,9.6719419786987476E-2,9.7302385963338331E-2,9.7874636727970435E-2,9.8727712770364739E-2,9.9579970579460289E-2,0.10043141870619053,0.10128206553249541,0.10213191927620567,0.10338881758098303,0.10464402038509971,0.10589755251240873,0.10714943810202474,0.10839970063584431,0.10965821118664826,0.11091511894753357,0.11217044608989164,0.11342421420687325,0.11467644433537777,0.11572794043007664,0.11677837605968996,0.11782776287136909,0.11887611227046617,0.11992343542787183,0.12075389061667964,0.12158371170654421,0.12241290398297751]
[null,null,null,"OGV1",null,1.6736426112567884E-2,1.6731563463426188E-2,1.6725693449820837E-2,1.6719934882274901E-2,1.6714289632686972E-2,1.6708753338313922E-2,1.6703315669041863E-2,1.6714960055453157E-2,1.6726603540601022E-2,1.6738246125252185E-2,1.6749887810172143E-2,1.676152859612513E-2,1.6808010872747504E-2,1.6854478870871898E-2,1.6900932638597571E-2,1.6947372223715382E-2,1.6993797673710728E-2,1.7046765243051046E-2,1.7099714531991713E-2,1.7152645609693162E-2,1.7205558544818016E-2,1.7258453405536365E-2,1.7309465131854575E-2,1.7360460159894363E-2,1.7411438549586059E-2,1.7462400360450714E-2,1.7513345651604208E-2,1.7559342186529839E-2,1.7605325337850936E-2,1.7651295148279691E-2]
[null,null,null,"OGV2",null,3.3980016652789345E-2,3.3970144001501647E-2,3.3958226095090784E-2,3.3946534457952066E-2,3.3935072890606884E-2,3.3923832535364636E-2,3.3912792418963791E-2,3.3936434051980657E-2,3.3960073855159652E-2,3.3983711830057474E-2,3.400734797822829E-2,3.4030982301223756E-2,3.4125355408305545E-2,3.4219699525709614E-2,3.4314014751092033E-2,3.4408301181482741E-2,3.4502558913291466E-2,3.4610099129830908E-2,3.4717602231619536E-2,3.482506835907398E-2,3.4932497651600204E-2,3.5039890247604129E-2,3.5143459510128983E-2,3.524699487008854E-2,3.5350496449159559E-2,3.5453964368187804E-2,3.5557398747196413E-2,3.5650785651439358E-2,3.5744145382909459E-2,3.5837478028325417E-2]
[null,null,null,"PSV",null,1.6279965700224937E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3,1.5929997525096328E-3]
[]
[null,"Motorway Rural",null,"Cars",null,3.0185222336041928,3.066292283703405,3.0973484377497424,3.127374904179566,3.157369372601591,3.1873322141498002,3.2172637918259435,3.2439710889699529,3.2706539774900594,3.2973127005496665,3.3239474967290272,3.3505586001516248,3.3794543795557663,3.408322732653462,3.4371639430996015,3.4659782890005735,3.4947660430730014,3.5190917487794851,3.5433987853437805,3.5676873091726877,3.5919574741903393,3.6162094318959368,3.6371037629989411,3.6579847655914248,3.6788525326055166,3.6997071557441146,3.7205487255047411,3.7390390778701548,3.7575192759518017,3.775989380754988]
[null,null,null,"LGV",null,0.59949153956635282,0.60996180845655279,0.61376882671464539,0.61745067701754275,0.62113008951060444,0.62480708183226963,0.62848167137893085,0.63395952217726825,0.63943211886025597,0.64489951633593889,0.65036176842720517,0.65581892790314966,0.66388983956880776,0.67194986392877887,0.67999916038428465,0.68803788393964083,0.69606618537897402,0.70414744974796095,0.71221842213405429,0.72027924490624318,0.72833005672046491,0.73637099266080397,0.74312295665410599,0.74986811109090079,0.7566065307609543,0.76333828890136879,0.77006345724370062,0.77539605292441682,0.78072457687034069,0.78604906302129007]
[null,null,null,"OGV1",null,0.1255266133943107,0.12549074692428602,0.12544859966212116,0.12540781811527196,0.12536703509483518,0.12532625060022487,0.12528546463085463,0.12537280491650726,0.12546013844211237,0.12554746521342097,0.12563478523617466,0.12572209851610575,0.12607074508060356,0.1264192845473078,0.12676771727699337,0.12711604362812218,0.12746426395686467,0.1278615543312224,0.12825870759098507,0.12865572425489979,0.1290526048379799,0.12944934985154422,0.12983197016238732,0.13021446522554828,0.13059683549054268,0.13097908140381617,0.1313612034087753,0.13170620660237761,0.13205110941045492,0.13239591215337582]
[null,null,null,"OGV2",null,0.25485706355814597,0.25478424375536862,0.25469867204127628,0.25461587314312795,0.25453307125315028,0.25445026637015355,0.25436745849294728,0.2545447857395754,0.25472209926125849,0.25489939906967291,0.2550766851764758,0.25525395759330566,0.25596181576971028,0.25666945650514006,0.25737688053207752,0.25808408857830867,0.25879108136696766,0.25959770121793635,0.26040404268472722,0.26121010682055407,0.26201589467105002,0.26282140727434727,0.26359824245090746,0.26437482333671919,0.26515115084443514,0.26592722588047524,0.2667030493450892,0.2674035103745242,0.26810376759092358,0.26880382164473271]
[null,null,null,"PSV",null,1.0510076002762445E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2,1.0287886499881157E-2]
[]
[null,"A Urban",null,"Cars",null,1.2465565594177324,1.2656344157115054,1.2780405657135261,1.290430208956322,1.3028066490504211,1.3151700391346437,1.3275205289922547,1.3385406030448233,1.3495506055112823,1.3605506367267091,1.371540795135062,1.3825211773413297,1.3944442718844907,1.4063560496730441,1.4182566277498285,1.4301461208682382,1.4420246415577214,1.4520620136220284,1.4620916823486187,1.4721137122747043,1.4821281669130901,1.4921351087759958,1.5007566130335179,1.5093726176265794,1.5179831609012147,1.5265882806962479,1.5351880143531369,1.5428175790831886,1.5504429539111901,1.5580641640093997]
[null,null,null,"LGV",null,0.23011503680597845,0.23400169212715793,0.23541519253520121,0.23682739116800239,0.23823865476232184,0.23964899008350252,0.24105840380404855,0.24315947059701756,0.24525852213844102,0.2473555794886716,0.24945066329184279,0.25154379378789848,0.25463944664774774,0.25773092360772565,0.26081828580725097,0.26390159269927932,0.26698090211808428,0.27008052582744779,0.27317620197703135,0.27626798517342566,0.27935592859905495,0.28244008406633514,0.28502984560893779,0.28761699529999885,0.29020156182563989,0.29278357327644772,0.29536305716554684,0.29740841037386773,0.29945220184071797,0.30149444458394475]
[null,null,null,"OGV1",null,3.9673406489616862E-2,3.9662444133590866E-2,3.9649551919082406E-2,3.9636662416421609E-2,3.9623772448015578E-2,3.9610882013679106E-2,3.9597991113226885E-2,3.9625596070156976E-2,3.9653198890492014E-2,3.968079957604969E-2,3.9708398128644719E-2,3.9735994550088867E-2,3.9846188526727076E-2,3.9956348653808288E-2,4.0066475045359769E-2,4.0176567814677738E-2,4.0286627074334225E-2,4.0412195517246105E-2,4.0537720623426685E-2,4.0663202556832291E-2,4.0788641480239106E-2,4.0914037555255675E-2,4.1034969346610294E-2,4.1155861551915418E-2,4.1276714313245901E-2,4.1397527771706293E-2,4.1518302067440623E-2,4.1627344512504404E-2,4.1736355229505084E-2,4.1845334319699029E-2]
[null,null,null,"OGV2",null,1.7824284075045254E-2,1.7819358958569811E-2,1.7813566804225425E-2,1.7807775868247389E-2,1.7801984723021493E-2,1.7796193368464532E-2,1.7790401804493244E-2,1.7802804031519803E-2,1.781520529862685E-2,1.7827605606631023E-2,1.7840004956347626E-2,1.7852403348590652E-2,1.7901910787370138E-2,1.7951403018377641E-2,1.8000880092842796E-2,1.8050342061666814E-2,1.8099788975425524E-2,1.8156203783110576E-2,1.8212599120669963E-2,1.8268975061765232E-2,1.8325331679527719E-2,1.8381669046564148E-2,1.843600072094086E-2,1.8490314610280841E-2,1.8544610778414829E-2,1.8598889288737611E-2,1.8653150204212456E-2,1.8702140288226615E-2,1.8751116117603731E-2,1.8800077737835798E-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,9.7893339298511606,9.9386383791678501,10.036035110463274,10.133326931964568,10.230515073451748,10.327600737473954,10.424585100230237,10.511122142229162,10.597580095352097,10.683959747497632,10.770261871714016,10.856487226608666,10.950115393562607,11.043654693739056,11.137106046237196,11.230470352177951,11.323748495218316,11.402568699487757,11.481328411962282,11.560028139431537,11.638668380640837,11.717249626478221,11.78495148333219,11.852610153117528,11.920225936953116,11.987799131974889,12.055330031413112,12.115242511159481,12.175122088973614,12.23496896252504]
[null,null,null,"LGV",null,2.4957663804209593,2.5377737908407467,2.5530994299648988,2.5684148541122287,2.583720137681166,2.5990153540424776,2.614300575560085,2.6370868383058306,2.6598512454630869,2.6825940254333176,2.7053154021040489,2.7280155949793365,2.7615882351591692,2.7951155873205593,2.8285983145261309,2.8620370615486599,2.8954324556061648,2.9290481600144447,2.9626210527735903,2.9961517260971009,3.0296407567532651,3.0630887066525001,3.091174908936047,3.1192327854492383,3.1472626472957028,3.1752647991204399,3.203239539305816,3.2254215830983388,3.2475866896608743,3.2697350001731729]
[null,null,null,"OGV1",null,0.63807784557644753,0.63790214571207748,0.637694847718701,0.63748754223758941,0.63728022926576688,0.63707290880025447,0.63686558083807199,0.63730955909138831,0.63775350298124822,0.63819741253688589,0.63864128778748785,0.63908512876219348,0.64085740934925373,0.64262914552440875,0.64440033912159111,0.64617099196297589,0.64794110585909026,0.64996065829298377,0.65197951373009089,0.65399767480736692,0.65601514414278739,0.65803192433554747,0.65997690420391064,0.66192124739875324,0.66386495620510511,0.66580803289239032,0.66775047971458423,0.66950423989683616,0.67125748978776367,0.67301023101590118]
[null,null,null,"OGV2",null,0.46205637093466889,0.46192913999840096,0.4617790276583697,0.46162890989618538,0.46147878670969317,0.46132865809673596,0.46117852405515558,0.46150002554893632,0.46182150215883488,0.46214295390602084,0.46246438081162922,0.46278578289676087,0.46406915849428726,0.4653521398625029,0.46663472832942821,0.4679169252145689,0.46919873182899646,0.47066116635009181,0.4721230961493762,0.47358452313636923,0.4750454492068461,0.47650587624298263,0.47791430994076284,0.4793222825990972,0.48072979587266229,0.48213685140483431,0.48354345082780242,0.48481341509770898,0.48608300984631164,0.48735223625289403]
[null,null,null,"PSV",null,6.6252832424057898E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-2,6.4903032691149151E-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":14.747655066979064},14.893561637376237,15.038219709337358,15.182628987231464,15.326794097265246,15.470724851019733,15.599151138810981,15.727460053850463,15.855652765428101,15.983730420795,16.111694145771182,16.250644098725928,16.389462167922257,16.528149717359835,16.666708084357474,16.805138580316463,16.922112606738555,17.038996859619939,17.155792091067585,17.272499041250192,17.389118438675769,17.489592154341224,17.590001777743105,17.690347755760332,17.79063052936089,17.890850533716513,17.979764335118347,18.068629308031007,18.157445745808221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":3.4186161496549605},3.4766364422179206,3.4978013134635186,3.5188176323584841,3.53980830174108,3.5607738119215879,3.581715287471035,3.612933543850481,3.6441218570412444,3.6752805399641186,3.7064098993555925,3.7375102359465906,3.7835063389567076,3.8294403952421634,3.875313313230075,3.9211259762896047,3.9668792437390676,4.0129343467765022,4.0589307958322092,4.1048694022666616,4.1507509562796585,4.1965762277150169,4.2350556516291675,4.2734962678998283,4.3118985027536656,4.3502627735687227,4.3885894891429356,4.4189799370133027,4.449347180078477,4.4796914117613849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0.82001429157294292,0.81978690023338063,0.81951869274972533,0.81925195765155789,0.81898532644130462,0.81871879475247233,0.81845235225119539,0.81902292013350575,0.81959344385445365,0.82016392345160871,0.82073435896247937,0.82130475042451323,0.82358235382933187,0.82585925759639678,0.82813546408254179,0.83041097562949118,0.83268579456399983,0.83528117338450336,0.83787565647649442,0.84046924722879213,0.84306194900582443,0.84565376514788371,0.84815330884476281,0.85065203433611125,0.8531499445584797,0.85564704242836354,0.85814333084240435,0.86039713319824807,0.86265027976557462,0.86490277263725568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,0.76871773522064946,0.76850288671384104,0.76824949259896225,0.76799909336551275,0.76774891557647185,0.76749895037071869,0.7672491767715599,0.76778404937201217,0.76831888057387987,0.76885367041238228,0.76938841892268095,0.7699231261398809,0.7720582404596732,0.77419269891173026,0.77632650370544054,0.77845965703602715,0.7805921610846811,0.78302517048096965,0.7854573401863929,0.78788867337776258,0.79031917320902401,0.79274884281149816,0.7950920126227401,0.79743441541618576,0.79977605394467188,0.80211693094223491,0.80445704912430049,0.80656985141189907,0.80868203893774848,0.81079361366378799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,7.8390904996842842E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-2,7.6783918943539947E-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":0.94176093505479364},0.95142767303806852,0.96097514014669871,0.97040137769444268,0.97970983425268965,0.98891008670012304,0.99711927228239039,1.0053209552363556,1.0135152103046443,1.0217021108211302,1.0298817287497837,1.0387636015351045,1.0476370441285483,1.056502143718856,1.0653589857892927,1.0742076541664387,1.0816847953944468,1.0891561981738189,1.0966219105802704,1.1040819799264057,1.1115364527794629,1.117958871368548,1.1243771930916788,1.1307914465139732,1.137201659822713,1.143607860834676,1.1492913537478946,1.1549717254766874,1.1606489947726295,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0.17885624999999997},0.18197228178540839,0.18312485336136725,0.18426310571748789,0.18538683450617544,0.18649650240056703,0.18759331791072473,0.18922838262792699,0.19086187906243143,0.19249382360355025,0.19412423231669093,0.19575312095271785,0.19816217942948017,0.20056798819206639,0.20297059481959515,0.2053700455787679,0.20776638547661663,0.21017853409594833,0.2125876106969431,0.2149936577748276,0.21739671671653241,0.21979682784283816,0.22181219819586406,0.22382553598794688,0.22583686354282495,0.22784620272078721,0.22985357493273759,0.23144528295284111,0.23303577561492531,0.23462506304956887,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":3.7933574999999997E-2},3.7922758065640966E-2,3.7909823783695444E-2,3.7897047418990144E-2,3.7884430456870004E-2,3.7871966753773086E-2,3.7859641763049977E-2,3.7886034864085552E-2,3.7912425922322482E-2,3.793881493949864E-2,3.7965201917349069E-2,3.7991586857606008E-2,3.80969433255147E-2,3.8202267429859819E-2,3.8307559279662874E-2,3.8412818983246381E-2,3.8518046648240455E-2,3.8638102644308392E-2,3.8758117206124834E-2,3.887809049044845E-2,3.8998022652909546E-2,3.9117913848022073E-2,3.9233536741248097E-2,3.934912178624974E-2,3.9464669118864773E-2,3.9580178874003287E-2,3.9695651185656967E-2,3.9799906674155797E-2,3.9904131827451526E-2,4.0008326742355382E-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},5.4288239211891139E-2,5.426935939604946E-2,5.4250798647546672E-2,5.4232561801231281E-2,5.4214636383916812E-2,5.4196992861602997E-2,5.4234775224082092E-2,5.427255466224553E-2,5.4310331178581112E-2,5.4348104775572587E-2,5.4385875455699687E-2,5.4536695787675046E-2,5.4687469790426387E-2,5.4838197620020665E-2,5.4988879431524154E-2,5.5139515379011968E-2,5.5311378441071826E-2,5.5483182188998531E-2,5.5654926847195883E-2,5.5826612638452504E-2,5.5998239783958764E-2,5.6163756752080858E-2,5.6329219539554366E-2,5.649462834083431E-2,5.6659983349047746E-2,5.6825284756007066E-2,5.6974529009328777E-2,5.7123729837073561E-2,5.727288737782902E-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},2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-3,2.2432184439908705E-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},6.6213037946655806,6.6871839926214216,6.7520112181338279,6.816769359857358,6.8814592190713277,6.9460815794975321,7.0037427091821707,7.0613511405791218,7.1189073986788554,7.1764119985768104,7.2338654457462486,7.2962515147886036,7.3585783703581722,7.4208466248666545,7.4830568787465257,7.5452097207937463,7.5977289878632899,7.6502079482023202,7.7026469394935528,7.7550462940596248,7.8074063389877395,7.8525172586329486,7.8975994019864393,7.9426529696889387,7.9876781597272615,8.032675167485813,8.0725958902720905,8.112494689931145,8.1523716981736047,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":2.2637916666666666},2.3025193537676718,2.3166271066947286,2.3305239907384179,2.3444116734409821,2.358290221377465,2.3721597002093215,2.3928354613322593,2.4134913911677303,2.4341276969622738,2.4547445818665805,2.4753422450538745,2.505805331360301,2.5362273243000142,2.5666088255216719,2.5969504200781213,2.6272526770934039,2.6577548389476839,2.6882181544391059,2.71864316092937,2.7490303817655226,2.7793803268129045,2.8048651382427012,2.8303242474821895,2.8557579368200625,2.8811664826845917,2.9065501558214724,2.9266776617574064,2.9467897992178149,2.9668866963061467,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0.43933274999999999},0.43920994094319077,0.43906528701192732,0.43892255316220435,0.43877981415498135,0.43863706998820756,0.43849432065983052,0.43880000830952182,0.43910567229930603,0.43941131264931149,0.43971692937963364,0.44002252251033547,0.44124277211311502,0.44246264687772491,0.44368214806686362,0.44490127693513393,0.44612003472911893,0.44751053580058786,0.44890055697623343,0.45029010007165038,0.45167916688936588,0.45306775921897618,0.45440691563084035,0.45574563368062121,0.45708391494160588,0.45842176097633724,0.45975917333672101,0.46096667128111418,0.4621738178800206,0.46338061425471749,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":0.5490193333333333},0.54886443323164069,0.54868216213051313,0.54850379340132427,0.54832541822701608,0.54814703660502528,0.54796864853278759,0.54835065404661598,0.54873262999361383,0.54911457639893468,0.5494964932876909,0.5498783806849542,0.55140327734656114,0.55292770558804138,0.55445166698733839,0.55597516311227824,0.55749819552066548,0.55923584856887298,0.56097290191064542,0.56270935781485865,0.56444521853405771,0.56618048630462892,0.56785397600474419,0.56952691790146248,0.57119931396085755,0.57287116613557554,0.57454247636497091,0.57605143779393453,0.57755996016062849,0.57906804486626817,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":5.121666666666666E-2},5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-2,5.0159941883688303E-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},0.74914652324707176,0.75667645162776809,0.76415075735888505,0.77156950293220128,0.77893420811577774,0.78624901817897708,0.79277586444226533,0.79929674561912578,0.8058117211348963,0.81232084929486437,0.81882418731515227,0.82588586445948353,0.83294083904290928,0.83998918038625325,0.84703095645437276,0.85406623389495195,0.86001105641054021,0.86595131647938306,0.87188705232485963,0.8778183015636235,0.88374510121971306,0.88885134937909094,0.89395434025868403,0.89905409656965329,0.90415064072275475,0.90924399483416907,0.91376274813939273,0.91827901989627014,0.92279282501354543,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0.13947708333333333},0.14187363309509007,0.14275349637931284,0.14362686745342293,0.14449375886379576,0.14535437074594565,0.14620922285443685,0.14748358349948193,0.14875672183342861,0.15002865063001863,0.15129938241054425,0.15256892945114442,0.15444653666882757,0.15632161107676315,0.15819418975786029,0.1600643087721372,0.16193200319783244,0.16381201885601135,0.16568964019962382,0.16756490034922089,0.16943783156155373,0.17130846526242172,0.17287923407424061,0.17444841871899425,0.17601603659568421,0.17758210474210212,0.17914663984579132,0.18038720851434731,0.18162682993940085,0.18286551201667048,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":2.43790625E-2},2.4372206443060249E-2,2.4364067314031099E-2,2.4355985324386081E-2,2.4347960137081241E-2,2.4339989557936752E-2,2.4332068391670087E-2,2.4349031012275039E-2,2.4365992319990749E-2,2.4382952315934129E-2,2.4399911001220284E-2,2.4416868376962508E-2,2.4484580079009322E-2,2.4552270981270264E-2,2.4619941153812514E-2,2.4687590666254026E-2,2.4755219587767767E-2,2.4832378551009896E-2,2.490951088481248E-2,2.4986616689922993E-2,2.5063696066363692E-2,2.5140749113439383E-2,2.5215058959349345E-2,2.5289344480528764E-2,2.5363605764279422E-2,2.5437842897306877E-2,2.5512055965726449E-2,2.5579060077710315E-2,2.564604469351825E-2,2.5713009875369994E-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},2.4253574145151391E-2,2.4245250020138474E-2,2.4237040180376493E-2,2.4228945962839758E-2,2.4220962912796087E-2,2.4213080482365531E-2,2.4229960152901069E-2,2.4246838516967604E-2,2.4263715575676609E-2,2.428059133013772E-2,2.4297465781458794E-2,2.4364846361887328E-2,2.4432206244244442E-2,2.4499545498254671E-2,2.4566864193195544E-2,2.4634162397901734E-2,2.471094404082844E-2,2.4787699184538058E-2,2.4864427929285352E-2,2.4941130374603493E-2,2.5017806619311644E-2,2.5091753077569421E-2,2.5165675330048685E-2,2.5239573463624293E-2,2.5313447564577797E-2,2.5387297718603402E-2,2.5453974169203471E-2,2.5520631218967197E-2,2.5587268929810052E-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},1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-3,1.2017241664236808E-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},9.1166920621071821,9.2065656839243832,9.2958164224183566,9.3849720499596962,9.4740336697079162,9.5630023606502554,9.6423871926567699,9.721699472412956,9.8009399226982783,9.8801092526692305,9.9592081582350005,10.045098039990018,10.130906399728113,10.216634080585738,10.302281909206965,10.38785069621532,10.460156480306329,10.532406772195776,10.604602036787592,10.676742731606231,10.74882930696827,10.810935665225218,10.87300240578656,10.935029804883976,10.997018135095374,11.058967665415798,11.113928431694573,11.168859015356713,11.223759597734537,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":1.9152031249999999},1.9476401270975732,1.9594671349701798,1.9712215029836631,1.9829680882489082,1.9947069470769252,2.0064381350059843,2.0239262643185576,2.0413976197809407,2.0588523766879745,2.0762907068701209,2.0937127787935874,2.1194792978309858,2.1452110589648319,2.170908571086164,2.1965723290488248,2.2222028142336341,2.2480023844477102,2.2737690973361024,2.2995034074141651,2.3252057573432721,2.3508765783815977,2.3724323351511218,2.3939663522988237,2.4154788685922668,2.4369701178421135,2.4584403290525429,2.4754647289986575,2.4924761298640736,2.5094746400022241,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0.51337166666666667},0.51322951636226,0.51306190819128772,0.51289511909757279,0.51272832397715329,0.51256152282763279,0.51239471564661299,0.51275192149617688,0.51310909969837859,0.51346625027673842,0.5138233732547387,0.51418046865582379,0.51560636955983818,0.5170318324533969,0.51845685881200321,0.51988145010170106,0.52130560777916268,0.52293045299961971,0.52455473744637349,0.52617846324100526,0.5278016324898257,0.5294242472840357,0.53098909461850285,0.53255342971277775,0.53411725440529745,0.53568057052194307,0.53724337987616677,0.53865438005726418,0.54006496967986095,0.54147515005420599,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0.47070125000000002},0.47057004097036426,0.47041544594937201,0.47026252061103224,0.47010958974693645,0.46995665335488745,0.46980371143268623,0.47013122580538785,0.47045871482881663,0.47078617852453813,0.47111361691408271,0.47144103001894566,0.47274840793754086,0.4740553842537551,0.47536196032044586,0.47666813748179721,0.47797391707340064,0.47946370276354194,0.48095297429231704,0.48244173360495818,0.48392998263269632,0.48541772329290872,0.48685249820980153,0.48828680346466224,0.48972064074311406,0.49115401171926831,0.49258691805584015,0.4938806338215761,0.49517397315503919,0.49646693725756857,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":6.3983333333333323E-2},6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-2,6.267406479733599E-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},{"$f":"G96/Spd_MinorR_Car/1000","v":0.28643007523797481},0.28923775369107274,0.29204169644274847,0.29484265114445685,0.29764065245357074,0.30043573426805559,0.30292972510839689,0.30542143661346471,0.30791089149043521,0.31039811201849921,0.31288312006066343,0.31558147657236368,0.31827727195042732,0.32097053268322151,0.32366128474098144,0.32634955359063328,0.32862114576597307,0.33089099457247395,0.3331591146157743,0.3354255202696752,0.33769022568153195,0.33964138794647269,0.34159130556344425,0.34353998721066942,0.34548744145158278,0.34743367673705777,0.34916034975774451,0.35088607454729548,0.35261085680253101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":5.2078125000000003E-2},5.2957727326113792E-2,5.3277621462365719E-2,5.359722098938776E-2,5.3916608904636808E-2,5.4235786739200861E-2,5.4554756003157311E-2,5.5030255651491222E-2,5.5505299221320435E-2,5.5979891478885761E-2,5.6454037096232007E-2,5.6927740653930449E-2,5.7628328493949631E-2,5.8327971271714289E-2,5.902668282389642E-2,5.9724476605498802E-2,6.0421365705194671E-2,6.1122852201817242E-2,6.1823445312616257E-2,6.2523157395796988E-2,6.322200048725668E-2,6.3919986312841279E-2,6.4506084149852982E-2,6.5091590889764087E-2,6.5676513024629346E-2,6.6260856911726007E-2,6.6844628777643911E-2,6.7307519693120668E-2,6.777005716551672E-2,6.8232244140945794E-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,{"$f":"F98/Spd_MinorR_OGV1/1000","v":1.19715E-2},1.196819209536621E-2,1.1964301853523011E-2,1.1960412429983242E-2,1.195652286590426E-2,1.195263316123019E-2,1.1948743315905105E-2,1.1957073146164954E-2,1.1965402331704579E-2,1.1973730873072463E-2,1.1982058770816203E-2,1.19903860254825E-2,1.2023637195675554E-2,1.2056878151722466E-2,1.2090108928031116E-2,1.2123329558788776E-2,1.2156540077964195E-2,1.219443051257341E-2,1.2232307870269781E-2,1.2270172200527339E-2,1.2308023552463999E-2,1.2345861974845343E-2,1.2382353294051339E-2,1.2418832668117417E-2,1.2455300139914839E-2,1.2491755752022087E-2,1.2528199546727794E-2,1.2561103240828844E-2,1.2593997360947193E-2,1.2626881937637082E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":5.3784999999999987E-3},5.3770138399471387E-3,5.3752660501335285E-3,5.3735186279634849E-3,5.3717711426526397E-3,5.3700235941758828E-3,5.3682759825080919E-3,5.3720183700161394E-3,5.3757604678672747E-3,5.3795022763079205E-3,5.3832437955840919E-3,5.3869850259414135E-3,5.4019239574774249E-3,5.4168583000492251E-3,5.4317880691154303E-3,5.4467132800355388E-3,5.4616339480708714E-3,5.4786571868083453E-3,5.495674550411063E-3,5.5126860611064855E-3,5.5296917409620883E-3,5.5466916118870405E-3,5.5630862625448045E-3,5.5794755465455072E-3,5.5958594831501465E-3,5.6122380914881845E-3,5.6286113905588625E-3,5.6433942096477414E-3,5.6581727273820734E-3,5.6729469574891243E-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},{"$f":"G102/Spd_MinorR_Car/1000","v":2.9989965542118728},3.0283861396261815,3.0577440683789732,3.087070711557907,3.1163664320336881,3.1456315847258498,3.1717442453203275,3.1978330407476148,3.2238982087570949,3.2499399826170436,3.2759585912381985,3.3042110076517588,3.332436608404127,3.3606356708346321,3.388808466857637,3.416955263117746,3.4407393582813053,3.4645051999701337,3.4882529411086405,3.5119827321938488,3.5356947213518359,3.556123841284843,3.5765399294659055,3.5969430767580244,3.6173333728223378,3.6377109061414457,3.6557895717955127,3.6738583092503996,3.691917178153135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0.63945312499999996},0.6502163341312116,0.6541429965175477,0.65806704167109242,0.66198848865385762,0.66590735626455244,0.66982366304391661,0.67566185094094766,0.68149443910301477,0.68732148605005428,0.69314304914546454,0.69895918462953022,0.70756100686586321,0.71615122562144551,0.7247300107830299,0.73329752755123101,0.74185393662886767,0.75046679257705251,0.75906867952805601,0.76765974921600544,0.77624014941772901,0.78481002410324219,0.79200613730859826,0.79919499301975672,0.80637667094620979,0.81355124914265109,0.82071880405919151,0.82640218184895686,0.83208122006218721,0.83775595487128762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0.17504641666666668},0.17499821474663443,0.17494134586947938,0.17488447493818435,0.17482760195193306,0.17477072690990825,0.17471384981129232,0.17483564811882102,0.17495743699928709,0.17507921646071034,0.17520098651109769,0.17532274715844304,0.17580894389073251,0.17629499127235412,0.17678088980641779,0.17726663999280812,0.17775224232821396,0.17830627412273645,0.178860114707378,0.17941376480554505,0.17996722513543709,0.18052049641010168,0.18105407041823068,0.18158746976519854,0.18212069507786649,0.18265374697881465,0.18318662608638492,0.18366774204288516,0.18414871800915117,0.18462955443194531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":0.12675775},0.12672284516135596,0.12668166425031266,0.12664048185178869,0.1265992979651929,0.12655811258993355,0.12651692572541853,0.12660512449983591,0.12669331644775958,0.12678150157499715,0.12686967988734663,0.1269578513905967,0.12730992488639253,0.12766189023170471,0.12801374779085434,0.12836549792582658,0.12871714099629289,0.12911833643370574,0.12951939340879098,0.1299203124453947,0.13032109406359241,0.13072173877972879,0.1311081199580291,0.13149437465755759,0.13188050333224816,0.13226650643293472,0.1326523844073822,0.13300077872070995,0.13334907166179916,0.13369726355416733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F106/Spd_MinorR_PSV/1000","v":2.2633333333333335E-2},2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,2.2172202148483616E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$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},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":20.714329944524472},20.919477694528894,21.122739302879491,21.325625653146062,21.528144015634972,21.730310364020795,21.910699008992321,22.090922791208637,22.270983353064207,22.450882305997578,22.630621231345046,22.825791504997333,23.020776533612295,23.215578233075359,23.410198481795774,23.604639121778835,23.768941824021883,23.933118429593907,24.09716999491069,24.261097559619408,24.424902146988551,24.566028373837121,24.70706457615271,24.848011381625234,24.988869409642021,25.129639271448958,25.254528345407209,25.379348834458511,25.50410115064998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":5.1888593750000007},5.2771794572030695,5.3093932093855019,5.3412997295534721,5.3731654526183563,5.4049911846046568,5.436778795027541,5.4841657983706646,5.5315073501688667,5.5788039254127568,5.626055989705633,5.6732639995347842,5.7430826806494073,5.8128071794268354,5.8824388747922169,5.9519791076345818,6.0214291823355497,6.0913374211262239,6.1611566275124483,6.2308880330793865,6.3005328372918674,6.370092208715846,6.4285011271223782,6.4868511383974763,6.5451428895216779,6.6033770140439714,6.6615541324893801,6.7076845837653307,6.7537798118639181,6.7998401103868433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,1.2020349708333333,1.2017008286561526,1.2013067340239438,1.2009155923713211,1.2005246535439231,1.2001339091986885,1.199743339588361,1.2005797169470451,1.2014160295709895,1.2022522775152655,1.2030884608348555,1.2039245795846532,1.2072632461638853,1.2106008871663285,1.2139375060467912,1.2172731062379323,1.2206076911504677,1.2244121746308356,1.2282153450911921,1.2320172074990996,1.2358177667863659,1.2396170278494203,1.2432810296622225,1.2469438320934934,1.2506054394478288,1.2542658560004272,1.2579250859973841,1.2612288633739583,1.2645316794509498,1.2678335372962315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,1.2304212791666664,1.2300761465603507,1.2296691477965191,1.229268153320032,1.228867584845869,1.2284674254407351,1.2280676350173689,1.2289237580988388,1.2297798149172703,1.2306358055290356,1.2314917299904147,1.2323475883575963,1.2357650762775343,1.2391815144082212,1.2425969062860291,1.2460112554246574,1.2494245653153435,1.2533188674348295,1.2572118255357012,1.2611034447027993,1.2649937299843645,1.2688826863924241,1.2726331902647698,1.2763824664398309,1.2801305193238284,1.2838773532928924,1.2876229726933626,1.2910047477244004,1.2943855387608898,1.2977653489431322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0.14135395833333331,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0.13845115143992245,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":5.8759046407381881},{"$f":"G255-G198","v":5.9666748775454082},6.0259160571526564,6.084519593542133,6.1429966659145983,6.2013499183697256,6.2595855130010616,6.3115478701813394,6.3634627373581747,6.415330587636106,6.4671518852025773,6.5189270855738641,6.5751474062714053,6.631314365690038,6.6874285157155242,6.7434903974383005,6.7995005414623719,6.8468292172833287,6.8941215699739686,6.9413779038431045,6.9885985183692156,7.0357837083127812,7.0764362194958963,7.1170627984096058,7.1576636258649025,7.1982388802811315,7.2387887377324454,7.2747640102888624,7.3107195264275049,7.3466554048417585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":1.7702432253450402},{"$f":"G256-G199","v":1.8005430149851489},1.8115918959219832,1.822482097194988,1.8333571508772764,1.8442173726830688,1.8550635075565061,1.8712322545201836,1.8873854931276224,1.9035233854486382,1.9196460903500405,1.9357537635881936,1.9595763416926997,1.983366784184672,2.0071255615621419,2.0308531313449771,2.0545499385964821,2.0784030743497217,2.1022258316802391,2.1260186308127249,2.1497818810122089,2.1735159810008291,2.1934454754932107,2.213354870497648,2.2332443867680123,2.2531142404752487,2.2729646433464445,2.288704646752028,2.3044326317854411,2.3201486986254585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0.38202067926039041},{"$f":"G257-G200","v":0.38191392842277194},0.3817880412742185,0.38166363471976317,0.38153932710261851,0.38141511444621612,0.3812909873371656,0.38155679681353938,0.38182258571653582,0.38208835406365682,0.38235410187237617,0.38261982916013992,0.38368089233455338,0.38474162956993174,0.38580204196424939,0.3868621306084411,0.38792189658646792,0.38913100124633226,0.3903396886146977,0.39154796027030747,0.39275581778054147,0.39396326270153659,0.39512772081745973,0.3962917977573821,0.39745549488934906,0.39861881357206363,0.39978175515497971,0.40083173017571028,0.40188139968537517,0.40293076465897582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0.46170354394601698},{"$f":"G258-G201","v":0.46157325984650965},0.4614196551975569,0.46126905995451928,0.46111866926939715,0.46096847507001637,0.46081845824580903,0.46113970872682664,0.46146093434339042,0.46178213511665334,0.46210331106773372,0.46242446221771538,0.4637068358178611,0.46498881549649096,0.46627040258058861,0.46755159838863025,0.46883240423066241,0.47029369695385981,0.47175448534930831,0.47321477132503675,0.47467455677534054,0.47613384358092592,0.47754117764202975,0.47894805102364513,0.48035446537915649,0.48176042235065752,0.48316592356906207,0.48443489631250136,0.48570349982314132,0.48697173527934423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":6.2963053336490465E-2},{"$f":"G259-G202","v":6.1667232496382507E-2},6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,6.1667232496382507E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":70.818067153267734},{"$f":"G264*SupTraffA!G75","v":72.668658026478056},{"$f":"H264*SupTraffA!H75","v":74.186685331675093},{"$f":"I264*SupTraffA!I75","v":75.737438155605801},{"$f":"J264*SupTraffA!J75","v":77.439723679492943},{"$f":"K264*SupTraffA!K75","v":79.287144135475984},{"$f":"L264*SupTraffA!L75","v":81.268072698854738},{"$f":"M264*SupTraffA!M75","v":83.299521136521378},{"$f":"N264*SupTraffA!N75","v":85.461361966402634},{"$f":"O264*SupTraffA!O75","v":87.713035104528245},{"$f":"P264*SupTraffA!P75","v":90.10104881804817},{"$f":"Q264*SupTraffA!Q75","v":92.542719330905356},{"$f":"R264*SupTraffA!R75","v":95.100622430582703},{"$f":"S264*SupTraffA!S75","v":97.706001992960907},{"$f":"T264*SupTraffA!T75","v":100.38500331305376},{"$f":"U264*SupTraffA!U75","v":103.15953525826487},{"$f":"V264*SupTraffA!V75","v":106.06540149205716},{"$f":"W264*SupTraffA!W75","v":108.92142150056797},{"$f":"X264*SupTraffA!X75","v":111.85083679494058},{"$f":"Y264*SupTraffA!Y75","v":114.8356605627734},{"$f":"Z264*SupTraffA!Z75","v":117.86683796890809},{"$f":"AA264*SupTraffA!AA75","v":120.97771226088594},{"$f":"AB264*SupTraffA!AB75","v":124.05118209098164},{"$f":"AC264*SupTraffA!AC75","v":127.18176419871071},{"$f":"AD264*SupTraffA!AD75","v":130.35882908607488},{"$f":"AE264*SupTraffA!AE75","v":133.59711190565989},{"$f":"AF264*SupTraffA!AF75","v":136.90287418480915},{"$f":"AG264*SupTraffA!AG75","v":140.17073675402779},{"$f":"AH264*SupTraffA!AH75","v":143.49783013697504},{"$f":"AI264*SupTraffA!AI75","v":146.90492336070338},{"$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},{"$f":"G265*SupTraffA!G76","v":28.504629147372476},{"$f":"H265*SupTraffA!H76","v":28.990812466391372},{"$f":"I265*SupTraffA!I76","v":29.487959095008371},{"$f":"J265*SupTraffA!J76","v":30.041922373598332},{"$f":"K265*SupTraffA!K76","v":30.6496679657645},{"$f":"L265*SupTraffA!L76","v":31.30619554013732},{"$f":"M265*SupTraffA!M76","v":32.10195242943562},{"$f":"N265*SupTraffA!N76","v":32.948378376625989},{"$f":"O265*SupTraffA!O76","v":33.829878849992937},{"$f":"P265*SupTraffA!P76","v":34.764427520899908},{"$f":"Q265*SupTraffA!Q76","v":35.720158186432613},{"$f":"R265*SupTraffA!R76","v":36.841489554196677},{"$f":"S265*SupTraffA!S76","v":37.985844814624912},{"$f":"T265*SupTraffA!T76","v":39.163487127098236},{"$f":"U265*SupTraffA!U76","v":40.383158001288841},{"$f":"V265*SupTraffA!V76","v":41.659164639432881},{"$f":"W265*SupTraffA!W76","v":42.978446078013697},{"$f":"X265*SupTraffA!X76","v":44.333987668840294},{"$f":"Y265*SupTraffA!Y76","v":45.71884788881006},{"$f":"Z265*SupTraffA!Z76","v":47.129525459484753},{"$f":"AA265*SupTraffA!AA76","v":48.579479015786838},{"$f":"AB265*SupTraffA!AB76","v":49.981614586195114},{"$f":"AC265*SupTraffA!AC76","v":51.412914679919254},{"$f":"AD265*SupTraffA!AD76","v":52.869176375748268},{"$f":"AE265*SupTraffA!AE76","v":54.35645869754449},{"$f":"AF265*SupTraffA!AF76","v":55.877436261998717},{"$f":"AG265*SupTraffA!AG76","v":57.322526737265349},{"$f":"AH265*SupTraffA!AH76","v":58.79580698565546},{"$f":"AI265*SupTraffA!AI76","v":60.305875769115382},{"$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},{"$f":"G266*SupTraffA!G77","v":6.1853141015961501},{"$f":"H266*SupTraffA!H77","v":6.2503840882292545},{"$f":"I266*SupTraffA!I77","v":6.3175195417040202},{"$f":"J266*SupTraffA!J77","v":6.3959390961320226},{"$f":"K266*SupTraffA!K77","v":6.4847902237369173},{"$f":"L266*SupTraffA!L77","v":6.5828266502821737},{"$f":"M266*SupTraffA!M77","v":6.6964913727462108},{"$f":"N266*SupTraffA!N77","v":6.8189799566167659},{"$f":"O266*SupTraffA!O77","v":6.9468895505086534},{"$f":"P266*SupTraffA!P77","v":7.0837631920159589},{"$f":"Q266*SupTraffA!Q77","v":7.2229582083169008},{"$f":"R266*SupTraffA!R77","v":7.3795440999086148},{"$f":"S266*SupTraffA!S77","v":7.5382806371783548},{"$f":"T266*SupTraffA!T77","v":7.7011521195568999},{"$f":"U266*SupTraffA!U77","v":7.8697755819043147},{"$f":"V266*SupTraffA!V77","v":8.0467872130441052},{"$f":"W266*SupTraffA!W77","v":8.2319198250688608},{"$f":"X266*SupTraffA!X77","v":8.4214040843510585},{"$f":"Y266*SupTraffA!Y77","v":8.6138547641237988},{"$f":"Z266*SupTraffA!Z77","v":8.8085751324998913},{"$f":"AA266*SupTraffA!AA77","v":9.0080358966876748},{"$f":"AB266*SupTraffA!AB77","v":9.2109686651706433},{"$f":"AC266*SupTraffA!AC77","v":9.4171746714416962},{"$f":"AD266*SupTraffA!AD77","v":9.6258517051755508},{"$f":"AE266*SupTraffA!AE77","v":9.8380743874760874},{"$f":"AF266*SupTraffA!AF77","v":10.054283559263419},{"$f":"AG266*SupTraffA!AG77","v":10.27027411061156},{"$f":"AH266*SupTraffA!AH77","v":10.489737315904643},{"$f":"AI266*SupTraffA!AI77","v":10.714171761589556},{"$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},{"$f":"G267*SupTraffA!G78","v":7.4754424507081945},{"$f":"H267*SupTraffA!H78","v":7.5540607851872847},{"$f":"I267*SupTraffA!I78","v":7.6351950648528035},{"$f":"J267*SupTraffA!J78","v":7.729968355118662},{"$f":"K267*SupTraffA!K78","v":7.8373502972611746},{"$f":"L267*SupTraffA!L78","v":7.955834595167131},{"$f":"M267*SupTraffA!M78","v":8.0932068486489559},{"$f":"N267*SupTraffA!N78","v":8.2412433935621667},{"$f":"O267*SupTraffA!O78","v":8.3958316314425065},{"$f":"P267*SupTraffA!P78","v":8.5612535861925529},{"$f":"Q267*SupTraffA!Q78","v":8.7294810946769754},{"$f":"R267*SupTraffA!R78","v":8.918726766729888},{"$f":"S267*SupTraffA!S78","v":9.1105716537091759},{"$f":"T267*SupTraffA!T78","v":9.3074139287549311},{"$f":"U267*SupTraffA!U78","v":9.5112078985145576},{"$f":"V267*SupTraffA!V78","v":9.7251395928435471},{"$f":"W267*SupTraffA!W78","v":9.9488860953246778},{"$f":"X267*SupTraffA!X78","v":10.177891886502891},{"$f":"Y267*SupTraffA!Y78","v":10.410482817016568},{"$f":"Z267*SupTraffA!Z78","v":10.645816834667457},{"$f":"AA267*SupTraffA!AA78","v":10.886879972496802},{"$f":"AB267*SupTraffA!AB78","v":11.132139285214786},{"$f":"AC267*SupTraffA!AC78","v":11.381354548744801},{"$f":"AD267*SupTraffA!AD78","v":11.633556232367368},{"$f":"AE267*SupTraffA!AE78","v":11.890043095446689},{"$f":"AF267*SupTraffA!AF78","v":12.15134792695463},{"$f":"AG267*SupTraffA!AG78","v":12.412388539435472},{"$f":"AH267*SupTraffA!AH78","v":12.677626111954885},{"$f":"AI267*SupTraffA!AI78","v":12.948871797461514},{"$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},{"$f":"G268*SupTraffA!G79","v":5.5676328609018615},{"$f":"H268*SupTraffA!H79","v":5.6280599238457532},{"$f":"I268*SupTraffA!I79","v":5.6903652049385895},{"$f":"J268*SupTraffA!J79","v":5.7628768398165588},{"$f":"K268*SupTraffA!K79","v":5.8448364163326696},{"$f":"L268*SupTraffA!L79","v":5.9351296024323164},{"$f":"M268*SupTraffA!M79","v":6.0334045642277907},{"$f":"N268*SupTraffA!N79","v":6.1394876145025687},{"$f":"O268*SupTraffA!O79","v":6.2503008400077453},{"$f":"P268*SupTraffA!P79","v":6.3690199440439486},{"$f":"Q268*SupTraffA!Q79","v":6.4896601851549018},{"$f":"R268*SupTraffA!R79","v":6.6120128511508858},{"$f":"S268*SupTraffA!S79","v":6.735618008223148},{"$f":"T268*SupTraffA!T79","v":6.8622337606855073},{"$f":"U268*SupTraffA!U79","v":6.9932725873200878},{"$f":"V268*SupTraffA!V79","v":7.1310347163187728},{"$f":"W268*SupTraffA!W79","v":7.2724313197356683},{"$f":"X268*SupTraffA!X79","v":7.4167924047089757},{"$f":"Y268*SupTraffA!Y79","v":7.5628747340464155},{"$f":"Z268*SupTraffA!Z79","v":7.7100530130814171},{"$f":"AA268*SupTraffA!AA79","v":7.860473550623241},{"$f":"AB268*SupTraffA!AB79","v":8.0138670562250027},{"$f":"AC268*SupTraffA!AC79","v":8.1692064258599864},{"$f":"AD268*SupTraffA!AD79","v":8.3257811169785452},{"$f":"AE268*SupTraffA!AE79","v":8.4845074991732297},{"$f":"AF268*SupTraffA!AF79","v":8.6457462925976643},{"$f":"AG268*SupTraffA!AG79","v":8.8083440502560588},{"$f":"AH268*SupTraffA!AH79","v":8.9730695631855149},{"$f":"AI268*SupTraffA!AI79","v":9.1411851285102728},{"$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},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":120401.67658705675},122610.00259532877,124868.4770621096,127370.43034415852,130103.78903857125,133048.05908687369,136224.57635157995,139609.45130771014,143135.9359764801,146879.51306120053,150704.97700548673,154852.39570256879,159076.31710669652,163419.29024914932,167916.94932729268,172627.52765369645,177353.10481871088,182200.9128393438,187141.72076677022,192160.80840864161,197312.58069648052,202389.77168378717,207562.41452467645,212813.19451634464,218166.19558530039,223631.68822562357,228984.27019159624,234434.07011367555,240015.02781738012,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$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$16","v":-4.7999999999999994E-2},{"$f":"$E283+GR!J$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!K$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!L$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!M$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!N$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!O$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!P$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!Q$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!R$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!S$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!T$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!U$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!V$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!W$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!X$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!Y$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!Z$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AA$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AB$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AC$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AD$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AE$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AF$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AG$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AH$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AI$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AJ$16","v":-9.0000000000000011E-2},{"$f":"$E283+GR!AK$16","v":-9.0000000000000011E-2},{"$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$16","v":-4.7999999999999994E-2},{"$f":"$E284+GR!J$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!K$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!L$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!M$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!N$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!O$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!P$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!Q$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!R$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!S$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!T$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!U$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!V$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!W$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!X$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!Y$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!Z$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AA$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AB$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AC$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AD$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AE$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AF$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AG$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AH$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AI$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AJ$16","v":-9.0000000000000011E-2},{"$f":"$E284+GR!AK$16","v":-9.0000000000000011E-2},{"$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$16","v":-4.7999999999999994E-2},{"$f":"$E285+GR!J$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!K$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!L$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!M$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!N$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!O$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!P$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!Q$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!R$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!S$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!T$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!U$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!V$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!W$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!X$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!Y$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!Z$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AA$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AB$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AC$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AD$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AE$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AF$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AG$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AH$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AI$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AJ$16","v":-9.0000000000000011E-2},{"$f":"$E285+GR!AK$16","v":-9.0000000000000011E-2},{"$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$16","v":-4.7999999999999994E-2},{"$f":"$E286+GR!J$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!K$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!L$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!M$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!N$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!O$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!P$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!Q$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!R$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!S$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!T$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!U$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!V$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!W$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!X$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!Y$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!Z$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AA$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AB$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AC$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AD$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AE$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AF$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AG$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AH$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AI$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AJ$16","v":-9.0000000000000011E-2},{"$f":"$E286+GR!AK$16","v":-9.0000000000000011E-2},{"$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$16","v":-4.7999999999999994E-2},{"$f":"$E287+GR!J$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!K$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!L$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!M$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!N$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!O$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!P$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!Q$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!R$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!S$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!T$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!U$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!V$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!W$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!X$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!Y$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!Z$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AA$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AB$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AC$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AD$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AE$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AF$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AG$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AH$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AI$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AJ$16","v":-9.0000000000000011E-2},{"$f":"$E287+GR!AK$16","v":-9.0000000000000011E-2},{"$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":11770.158623999998},{"$f":"IFERROR(G289*(1+H283),0)","v":10710.844347839999},9746.8683565343999,8869.650204446305,8071.3816860461375,7344.9573343019856,6683.911174214807,6082.359168535475,5534.9468433672828,5036.8016274642277,4583.4894809924472,4170.975427703127,3795.5876392098457,3453.9847516809596,3143.1261240296735,2860.2447728670031,2602.8227433089728,2368.5686964111655,2155.3975137341608,1961.4117374980865,1784.8846811232588,1624.2450598221656,1478.0630044381708,1345.0373340387355,1223.9839739752492,1113.8254163174768,1013.5811288489039,922.35882725250258,839.34653279977738,847.73999812777515,856.21739810905297,864.77957209014346,873.42736781104486,882.16164148915527,890.98325790404681,899.89309048308724,908.89202138791813,917.98094160179733,927.1607510178153,936.43235852799342,945.79668211327339,955.25464893440608,964.80719542375016,974.45526737798764,984.19982005176757,994.04181825228522,1003.9822364348081,1014.0220587991562,1024.1622793871477,1034.4039021810192,1044.7479412028295,1055.1954206148578,1065.7473748210064,1076.4048485692165,1087.1688970549087,1098.0405860254577,1109.0209918857124,1120.1112018045696,1131.3123138226154]
[null,null,null,"LGV",{"$f":"D1_Congest_LGVCount","v":4500},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":4636.3544999999995},{"$f":"IFERROR(F290*(1+G284),0)","v":4413.8094839999994},4016.5666304399997,3655.0756337004,3326.1188266673639,3026.7681322673011,2754.3590003632439,2506.466690330552,2280.8846882008024,2075.6050662627304,1888.8006102990846,1718.8085553721671,1564.1157853886721,1423.3453647036915,1295.2442818803593,1178.6722965111269,1072.5917898251255,976.05852874086418,888.2132611541864,808.27406765030969,735.52940156178181,669.33175542122149,609.0918974333116,554.27362666431361,504.38900026452541,458.99399024071812,417.68453111905353,380.09292331833871,345.88456021968824,314.75494979991629,317.90249929791548,321.08152429089466,324.29233953380361,327.53526292914165,330.81061555843308,334.1187217140174,337.4599089311576,340.83450802046917,344.24285310067387,347.6852816316806,351.1621344479974,354.67375579247738,358.22049335040214,361.80269828390618,365.42072526674525,369.0749325194127,372.76568184460683,376.4933386630529,380.25827204968346,384.0608547701803,387.90146331788213,391.78047795106096,395.69828273057158,399.65526555787727,403.65181821345607,407.68833639559062,411.76521975954654,415.88287195714202,420.04170067671345,424.24211768348056]
[null,null,null,"OGV1",{"$f":"D1_Congest_OGV1Count","v":2000},{"$f":"IFERROR(E291*(1+E285)^$D$281,0)","v":2060.6019999999999},1961.6931039999997,1785.1407246399999,1624.4780594224001,1478.2750340743842,1345.2302810076897,1224.1595557169976,1113.9851957024678,1013.7265280892457,922.49114056121357,839.46693791070436,763.91491349874104,695.16257128385439,632.59793986830755,575.66412528015985,523.85435400494544,476.70746214450037,433.80379055149535,394.76144940186077,359.23291895569332,326.90195624968095,297.48078018720969,270.70750997036083,246.34383407302838,224.17288900645582,203.9973289958748,185.63756938624607,168.93018814148394,153.72647120875038,139.89108879996286,141.28999968796248,142.70289968484209,144.12992868169053,145.57122796850743,147.02694024819252,148.49720965067445,149.98218174718119,151.48200356465301,152.99682360029954,154.52679183630252,156.07205975466556,157.63278035221222,159.20910815573436,160.80119923729171,162.40921122966463,164.03330334196127,165.67363637538088,167.3303727391347,169.00367646652606,170.69371323119131,172.40065036350322,174.12465686713824,175.86590343580963,177.62456247016772,179.4008080948694,181.19481617581809,183.00676433757627,184.83683198095204,186.68520030076155,188.55205230376916]
[null,null,null,"OGV2",{"$f":"D1_Congest_OGV2Count","v":750},{"$f":"IFERROR(E292*(1+E286)^$D$281,0)","v":772.72574999999995},735.63491399999987,669.42777173999991,609.1792722834,554.35313777789406,504.46135537788359,459.0598333938741,417.74444838842544,380.14744803346719,345.93417771045517,314.80010171651423,286.46809256202795,260.68596423144544,237.22422745061536,215.87404698005997,196.44538275185459,178.7652983041877,162.6764214568108,148.03554352569785,134.71234460838505,122.58823359363041,111.55529257020368,101.51531623888535,92.378937777385673,84.064833377420968,76.498998373453077,69.614088519842298,63.348820553056491,57.647426703281411,52.459158299986086,52.983749882985947,53.51358738181581,54.048723255633966,54.589210488190304,55.135102593072205,55.686453619002926,56.243318155192952,56.805751336744883,57.373808850112333,57.947546938613456,58.527022407999588,59.112292632079587,59.70341555840038,60.300449713984385,60.903454211124227,61.512488753235473,62.127613640767827,62.748889777175506,63.376378674947262,64.010142461696731,64.650243886313703,65.296746325176841,65.94971378842861,66.609210926312898,67.27530303557603,67.948056065931794,68.627536626591109,69.313811992857026,70.006950112785603,70.707019613913459]
[null,null,null,"PSV",{"$f":"D1_Congest_PSVCount","v":1},{"$f":"IFERROR(E293*(1+E287)^$D$281,0)","v":1.0303009999999999},0.98084655199999993,0.89257036231999998,0.81223902971119999,0.73913751703719199,0.67261514050384474,0.61207977785849876,0.55699259785123389,0.5068632640446229,0.46124557028060686,0.41973346895535224,0.38195745674937054,0.3475812856419272,0.31629896993415374,0.28783206264007993,0.26192717700247276,0.23835373107225022,0.21690189527574771,0.19738072470093043,0.17961645947784671,0.16345097812484052,0.14874039009360487,0.13535375498518043,0.1231719170365142,0.11208644450322792,0.10199866449793742,9.2818784693123046E-2,8.4465094070741972E-2,7.6863235604375191E-2,6.9945544399981421E-2,7.0644999843981232E-2,7.1351449842421047E-2,7.2064964340845264E-2,7.2785613984253719E-2,7.3513470124096258E-2,7.4248604825337225E-2,7.4991090873590599E-2,7.5741001782326511E-2,7.6498411800149782E-2,7.7263395918151276E-2,{"$f":"IFERROR(AS293*(1+AT287),0)","v":7.8036029877332783E-2},7.8816390176106116E-2,7.9604554077867179E-2,8.0400599618645846E-2,8.1204605614832309E-2,8.2016651670980628E-2,8.2836818187690439E-2,8.3665186369567338E-2,8.4501838233263016E-2,8.5346856615595643E-2,8.6200325181751594E-2,8.7062328433569106E-2,8.79329517179048E-2,8.8812281235083848E-2,8.9700404047434693E-2,9.0597408087909045E-2,9.150338216878813E-2,9.2418415990476011E-2,9.3342600150380775E-2,9.4276026151884587E-2]
[]
[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},61279.853719051163,56879.960222023299,52795.979078082026,49005.227780275745,45486.652425651941,42220.710781490139,39189.263747379155,36375.474610317317,33763.715533296549,31339.480758005859,29089.306039581039,27000.693865939116,25062.044046364688,23262.58928383571,21592.335373256308,20042.0056934565,18602.989684666329,17267.295025307289,16027.503242490222,14876.728509679424,13808.579402684445,12817.123401571702,11896.853941338855,11042.659828350726,10249.796852675143,9513.861438653068,8830.7661873577799,8196.7171751054939,7608.1928819329187,7837.960306967293,8074.6667082377062,{"$f":"SUMPRODUCT(AL289:AL293,AL295:AL299)*$D301/1000","v":8318.5216428264848},8569.740996439843,8828.5471745323266,9095.169299203204,9369.8434120391375,9652.8126830827205,9944.3276261118208,10244.646320420397,10554.034639297093,10872.766485403861,11201.124033263059,11539.397979067608,11887.887798035446,12246.902009536119,12616.758450224108,12997.784555420882,13390.317648994587,13794.705241994225,14211.30534030245,14640.486761579585,15082.629461779286,15538.124871525022,16007.376242645078,16490.799005172961,16988.821135129183,17501.883533410084,18030.440416119072,18574.959716685869]
[]
[]
[]
[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$16","v":-4.0999999999999995E-2},{"$f":"$E311+GR!J$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!K$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!L$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!M$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!N$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!O$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!P$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!Q$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!R$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!S$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!T$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!U$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!V$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!W$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!X$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!Y$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!Z$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AA$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AB$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AC$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AD$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AE$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AF$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AG$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AH$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AI$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AJ$16","v":-8.3000000000000004E-2},{"$f":"$E311+GR!AK$16","v":-8.3000000000000004E-2},{"$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$16","v":-4.0999999999999995E-2},{"$f":"$E312+GR!J$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!K$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!L$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!M$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!N$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!O$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!P$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!Q$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!R$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!S$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!T$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!U$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!V$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!W$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!X$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!Y$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!Z$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AA$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AB$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AC$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AD$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AE$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AF$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AG$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AH$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AI$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AJ$16","v":-8.3000000000000004E-2},{"$f":"$E312+GR!AK$16","v":-8.3000000000000004E-2},{"$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$16","v":-3.0999999999999996E-2},{"$f":"$E313+GR!J$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!K$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!L$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!M$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!N$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!O$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!P$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!Q$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!R$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!S$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!T$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!U$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!V$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!W$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!X$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!Y$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!Z$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AA$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AB$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AC$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AD$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AE$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AF$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AG$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AH$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AI$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AJ$16","v":-7.3000000000000009E-2},{"$f":"$E313+GR!AK$16","v":-7.3000000000000009E-2},{"$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$16","v":-4.7E-2},{"$f":"$E314+GR!J$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!K$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!L$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!M$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!N$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!O$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!P$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!Q$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!R$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!S$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!T$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!U$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!V$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!W$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!X$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!Y$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!Z$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AA$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AB$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AC$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AD$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AE$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AF$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AG$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AH$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AI$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AJ$16","v":-8.900000000000001E-2},{"$f":"$E314+GR!AK$16","v":-8.900000000000001E-2},{"$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$16","v":-4.7999999999999994E-2},{"$f":"$E315+GR!J$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!K$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!L$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!M$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!N$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!O$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!P$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!Q$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!R$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!S$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!T$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!U$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!V$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!W$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!X$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!Y$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!Z$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AA$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AB$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AC$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AD$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AE$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AF$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AG$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AH$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AI$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AJ$16","v":-9.0000000000000011E-2},{"$f":"$E315+GR!AK$16","v":-9.0000000000000011E-2},{"$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":8869.9668441991471},{"$f":"IFERROR(G317*(1+H311),0)","v":8133.7595961306179},7458.6575496517771,6839.5889730306799,6271.9030882691341,5751.3351319427966,5273.9743159915442,4836.2344477642464,4434.8269885998143,4066.7363485460301,3729.1972316167098,3419.6738613925231,3135.840930896944,2875.5661336324979,2636.8941445410005,2418.0319305440976,2217.3352803089374,2033.2964520432956,1864.5328465237021,1709.7766202622349,1567.8651607804695,1437.7323524356907,1318.4005671835284,1208.9733201072956,1108.6285345383901,1016.6123661717038,932.23353977945237,854.85815597775786,783.90492903160396,797.23131282514112,810.78424514316839,824.56757731060213,838.5852261248823,852.84117496900524,867.33947494347819,882.08424601751722,897.07967819981491,912.33003272921167,927.83964328560819,943.61291722146348,959.65433681422826,975.96846054007005,992.55992436925112,1009.4334430835283,1026.5938116159482,1044.0459064134193,1061.7946868224474,1079.8451964984288,1098.2025648389019,1116.8720084411632,1135.8588325846629,1155.168432738602,1174.8062960951581,1194.7780031287757,1215.0892291819648,1235.7457460780581,1256.753423761385,1278.1182319653283,1299.8462419087386]
[null,null,null,"LGV",{"$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":358.57864364863133},328.81661622579492,301.52483707905395,276.49827560149248,253.54891872656862,232.50435847226342,213.20649671906557,195.51035749138313,179.28299781959834,164.40250900057168,150.75710075352424,138.24426139098173,126.76998769553026,116.24807871680126,106.59948818330676,97.751730664092307,89.638337018972649,82.198355046397921,75.375891577546895,69.119692576610504,63.382758092751835,58.121989171053436,53.297864069856004,48.874141352057961,44.817587619837155,41.097727847390672,37.68661643605725,34.558627271864502,31.690261208299749,32.228995648840844,32.776888574871137,33.334095680643941,33.900775307214886,34.477088487437534,35.063198991723972,35.659273374583279,36.265481021951189,36.881994199324353,37.508988100712862,38.146640898424977,38.795133793698199,39.454651068191062,40.125380136350309,40.807511598668263,41.501239295845622,42.206760363874992,42.924275290060862,43.653987969991896,44.396105765481757,45.150839563494941,45.918403836074347,46.699016701287604,47.49289998520949,48.300279284958044,49.121384032802325,49.956447561359958,50.805707169903073,51.669404191791422,52.547784063051871]
[null,null,null,"OGV1",{"$f":"D1_Tolls_OGV1Count","v":1777.3500000000001},1925.2373980300497,{"$f":"IFERROR(F319*(1+G313),0)","v":1865.5550386911182},1729.3695208666666,1603.1255458434,1486.0973809968318,1377.6122721840632,1277.0465763146267,1183.822176243659,1097.403157377872,1017.2927268892875,943.03035782636948,874.18914170504456,810.37333436057634,751.21608095225429,696.37730704273974,645.54176362861972,598.41721488373048,554.73275819721823,514.23726684882138,476.69794636885746,441.8989962839309,409.64036955520396,379.7366225776741,352.01584912950392,326.31869214305016,302.49742761660752,280.4151154005952,259.94481197635179,240.96884070207813,223.37811533082643,229.40932444475874,235.60337620476722,241.9646673622959,248.49771338107786,255.20715164236694,262.09774473671081,269.174383844602,276.44209220840622,283.90602869803314,291.57149147287998,299.44392174264772,307.52890762969918,315.83218813570102,324.3596572153649,333.11736796017971,342.11153689510451,351.34854839127229,360.83495919783661,370.57750309617819,380.58309567977494,390.85883926312886,401.41202792323332,412.2501526771606,423.38090679944389,434.81219128302882,446.55212044767057,458.60902769975763,470.99147144765107,483.7082411767376,496.76836368850945]
[null,null,null,"OGV2",{"$f":"D1_Tolls_OGV2Count","v":1244.145},1285.6550655919948,{"$f":"IFERROR(F320*(1+G314),0)","v":1225.229277509171},1116.1838718108547,1016.8435072196887,926.3444350771365,843.89978035527133,768.79269990365219,700.37014961222712,638.03720629673899,581.25189493632922,529.52047628699597,482.39315389745337,439.46016320058004,400.34820867572842,364.71721810358861,332.25738569236921,302.68647836574837,275.7473817911968,251.20586481178029,228.84854284353185,208.48102253045752,189.9262115252468,173.02277869949984,157.62375139524437,143.59523752106762,130.81526138169261,119.17270311872197,108.56633254115572,98.903928944992856,90.101479268888497,91.092595540846261,92.094614091795563,93.107654846805303,94.131839050120149,95.167289279671465,96.214129461747845,97.272484885827055,98.342482219571139,99.424249523986404,100.51791626875024,101.62361334770648,102.74147309453124,103.87162929857108,105.01421722085536,106.16937361028475,107.33723671999788,108.51794632391784,109.71164373348093,110.91847181454921,112.13857500450924,113.37209932955882,114.61919242218396,115.88000353882796,117.15468357775507,118.44338509711037,119.74626233317856,121.06347121884352,122.39516940225079,123.74151626567553,125.10267294459794]
[null,null,null,"PSV",{"$f":"D1_Tolls_PSVCount","v":122},125.69672199999999,{"$f":"IFERROR(F321*(1+G315),0)","v":119.66327934399999},108.89358420303999,99.093161624766395,90.174777078537417,82.059047141469051,74.673732898736844,67.953096937850532,61.837318213443986,56.271959574234032,51.207483212552972,46.598809723423209,42.404916848315118,38.588474331966758,35.11551164208975,31.955115594301674,29.079155190814525,26.462031223641219,24.080448413513508,21.913208056297293,19.941019331230539,18.146327591419791,16.513158108192009,15.026973878454729,13.674546229393805,12.443837068748362,11.323891732561009,10.304741476630518,9.3773147437337716,8.5333564167977318,8.6186899809657085,8.704876880775366,8.7919256495831206,8.8798449060789526,8.9686433551397418,9.0583297886911396,9.1489130865780517,9.2404022174438332,9.3328062396182716,9.4261343020144537,{"$f":"IFERROR(AS321*(1+AT315),0)","v":9.5203956450345988},9.615599601484945,9.7117555974997938,9.8088731534747922,9.9069618850095402,10.006031503859635,10.106091818898232,10.207152737087215,10.309224264458088,10.412316507102668,10.516439672173695,10.621604068895431,10.727820109584385,10.835098310680229,10.943449293787031,11.052883786724902,11.163412624592151,11.275046750838072,11.387797218346453,11.501675190529918]
[]
[null,"Charge per vehicle",null,"Cars",{"$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)*$D329/1000","v":15296.439332465914},14876.480347714598,13834.42569769683,12865.910278841056,11965.70907211228,11128.97057210077,10351.189939794873,9628.1840945038093,8956.0686042578272,8331.2362442575049,7750.337102439692,7210.2601200296913,6708.115963108231,6241.221128785327,5807.0831965841489,5403.3871421375961,5027.9826363254706,4678.872258565847,4354.2005581526191,4052.2439023319093,3771.4010542609717,3510.1844281196509,3267.2119724703512,3041.1996365097011,2830.9543771440117,2635.3676678701286,2453.4094732708941,2284.1226555562457,2126.6177820121825,1980.0683044741672,2044.6830169361947,2111.4887298605554,{"$f":"SUMPRODUCT(AL317:AL321,AL323:AL327)*$D329/1000","v":2180.5625988962634},2251.9845941492777,2325.837606099913,2402.207555612898,2481.183508201635,2562.8577927147512,2647.3261246197471,2734.6877340656019,2825.0454989134932,2918.5060829324152,3015.1800793643802,3115.1821600721642,3218.6312304911112,3325.6505906154616,3436.3681022589485,3550.916362839112,3669.4328859448083,3792.0602889569318,3918.9464880032165,4050.2449005393996,4186.1146558607979,4326.7208138607139,4472.2345923648381,4622.8336033842052,4778.7020986430816,4940.0312247526763,5107.0192884165826,5279.8720320694665]

{"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,105716,107412.17639631745,108540.55693316741,109641.84021727277,110715.36752530545,111766.03554118573,112815.60726750414,113752.11733964377,114687.77150629775,115622.5782941611,116556.54606921737,117489.68304117046,118502.93377591853,119515.22278802993,120526.56002406194,121536.95523600974,122546.41798687277,123399.41588790281,124251.75914239178,125103.45323485356,125954.50356274567,126804.91543849368,127537.5897867466,128269.79676144681,129001.53962132445,129732.82158200585,130463.64581685005,131112.02296764325,131760.04405136718,132407.71120721559]
[null,null,null,"LGV",null,20996,21367.775114602402,21506.102946033741,21641.128466423925,21772.781741743773,21901.673181134131,22030.480394858045,22222.498221494025,22414.331873013252,22605.983274134713,22797.454311538855,22988.746834966991,23271.660512988488,23554.192552872533,23836.348542189367,24118.133914382313,24399.55395496231,24682.830531439096,24965.746337924189,25248.306364948527,25530.5154728876,25812.37839691095,26049.05834662987,26285.499597580059,26521.704771404351,26757.676435319288,26993.417103766773,27180.343230570063,27367.126628829945,27553.768488255726]
[null,null,null,"OGV1",null,3767.94,3766.8484948794453,3765.5362836036738,3764.2550817663832,3763.0053713837365,3761.7811877522759,3760.5569598545585,3763.1785578192898,3765.7999528750584,3768.4211451944843,3771.0421349499079,3773.6629223133918,3784.1278654615426,3794.5895939721922,3805.0481186743277,3815.5034503275051,3825.9555996225072,3837.8806308843245,3849.8015465270928,3861.7183621214776,3873.6310931260714,3885.5397548885744,3897.024450875952,3908.5053874404457,3919.9825780746742,3931.4560361791077,3942.9257750629968,3953.2813591261274,3963.6339300265918,3973.9834973805432]
[null,null,null,"OGV2",null,7650.06,7647.8439138461472,7645.1797273165503,7642.5784993438692,7640.0412085669805,7637.5557448303798,7635.070191219862,7640.3928295118931,7645.7150558372405,7651.0368705463779,7656.3582739892081,7661.6792665150679,7682.9262723007068,7704.1667513980865,7725.4007257933299,7746.6282173316004,7767.8492477184227,7792.0606748257478,7816.2637459792468,7840.4584927920887,7864.6449466498998,7888.8231387131636,7912.1405517784451,7935.4503320760532,7958.752507000092,7982.047103757578,8005.3341493703219,8026.3591230742541,8047.3779791448933,8068.3907371059458]
[null,null,null,"PSV",null,368,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114,360.11258894572114]
[]
[null,"Motorway Rural",null,"Cars",null,951450,966519.80833651416,976509.38070944662,986285.4411883126,995878.25795189617,1005328.9553277728,1014769.7916431348,1023193.6449892716,1031609.7995156052,1040018.3319192588,1048419.3174517653,1056812.8299589315,1065926.9610786133,1075032.4415594053,1084129.3608700081,1093217.806729049,1102297.8651551479,1109970.5314046661,1117637.3091468213,1125298.2477144951,1132953.3956575016,1140602.8007607993,1147193.1636877649,1153779.3226169487,1160361.3068604381,1166939.1453426036,1173512.8666076241,1179344.9811718483,1185173.8929336013,1190999.6211348062]
[null,null,null,"LGV",null,188964,192267.04348222233,193491.62917407462,194690.29128866052,195866.82074821295,197026.32148424655,198185.06453053211,199912.44698796351,201638.17261555078,203362.25872796657,205084.72229769087,206805.57996490094,209350.65680981384,211892.30045774044,214430.56117417422,216965.48783809089,219497.12799767402,222045.46945835973,224590.56545082128,227132.46086961738,229671.19943843514,232206.8237546153,234335.98436606865,236462.99765571891,238587.88720772971,240710.6761166486,242831.38700226508,244512.96479080932,246193.25860074398,247872.27913463258]
[null,null,null,"OGV1",null,33913.769999999997,33904.071840226119,33892.451695412892,33881.073479774495,33869.899850942966,33858.881270605016,33847.862291837206,33871.458660099168,33895.053202026698,33918.645919173519,33942.236813090822,33965.825885327293,34060.018303724864,34154.181787948946,34248.316435468638,34342.422343128113,34436.499607152487,34543.833924990198,34651.131199137752,34758.391569742955,34865.615175944826,34972.802155884317,35076.173122577347,35179.510251615626,35282.813664442947,35386.083481673712,35489.319823101236,35582.527926864132,35675.708909879722,35768.862858700697]
[null,null,null,"OGV2",null,68855.23,68835.539796822733,68811.947381595877,68788.846155905805,68766.160303429671,68743.789246379893,68721.417380396757,68769.325158383159,68817.229228357231,68865.129593473495,68913.026256881349,68960.919221725082,69152.158374229242,69343.338781593309,69534.460641709054,69725.524151199497,69916.529505430808,70134.450696192231,70352.296677037259,70570.067732508425,70787.764145100111,71005.386195280298,71215.260582202507,71425.06626843175,71634.803500535709,71844.472523398159,72054.073580235854,72243.314275754456,72432.499907937628,72621.630652513544]
[null,null,null,"PSV",null,3315,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587,3244.8606633566587]
[]
[null,"A Urban",null,"Cars",null,164505,167235.13197823646,169102.02573600487,170965.90092941059,172817.8828824774,174653.05374455222,176469.14870705709,178073.76992178473,179661.38945682559,181233.08224523027,182790.21740256963,184334.27789902495,185999.78223083442,187654.14708813405,189298.77747540647,190934.93786763353,192563.74651142021,193935.95979530856,195303.64169609547,196667.40296794221,198027.76203027469,199385.15632850438,200553.25450166941,201719.48126323387,202884.05673491783,204047.1636279907,205208.95324519582,206239.2600893841,207268.66473465672,208297.24216992923]
[null,null,null,"LGV",null,30369,30925.222584998308,31137.964677665532,31350.340575285445,31561.341187938866,31770.41248720056,31977.304596113987,32282.598158958313,32584.655230990331,32883.679025196128,33179.928895919897,33473.686035074046,33905.268255215276,34333.866228130129,34759.837676706127,35183.505529396614,35605.156167596251,36028.351752204762,36449.981992940011,36870.234429622207,37289.268916748944,37707.220967861205,38057.786742254204,38407.677374336025,38756.95990873011,39105.690317534114,39453.915265668234,39729.93129527969,40005.651938994677,40281.097879524255]
[null,null,null,"OGV1",null,5237.79,5236.2205564948954,5234.2821945963124,5232.3475152428509,5230.4256814981936,5228.5216431342933,5226.637547165421,5230.6286326674699,5234.5778956447866,5238.4883328991327,5242.3636343783173,5246.2077332425533,5261.4495427128386,5276.5949803946114,5291.6573258295775,5306.6484868964899,5321.5789607491724,5338.5597186046716,5355.4900384673529,5372.377559631168,5389.2287525489828,5406.0490640250782,5422.2506799336315,5438.4307407990273,5454.5922928056552,5470.7378566565121,5486.8695120727843,5501.4278522682844,5515.9768568669269,5530.5175647372198]
[null,null,null,"OGV2",null,2353.21,2352.5048877006052,2351.6340294563138,2350.7648256888169,2349.901393136869,2349.0459556110586,2348.1994777120003,2349.9925740969788,2351.7668806520055,2353.5237437662777,2355.2648212424328,2356.9918801524518,2363.8396496246087,2370.6441216265648,2377.4112623292308,2384.1464216491481,2390.854315698904,2398.4833518368819,2406.089727427362,2413.6768746169018,2421.247700420558,2428.8046519532963,2436.0836388107627,2443.3529415184039,2450.613928651816,2457.8677327007522,2465.1152880327008,2471.655991598795,2478.1925009112283,2484.7252827080265]
[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,566391,575455.07370750024,581553.04722201219,587625.03804659378,593694.80617627176,599778.27384393697,605885.62225016428,611367.42530935281,616878.79084770533,622420.58433029684,627992.41972142691,633593.0949045145,639709.47217938385,645853.24575278,652022.16553451843,658213.9733444415,664426.48192267038,669696.62848100578,674980.69496284262,680277.18190740491,685584.73485453392,690902.14130622172,695494.34579824959,700093.10936184658,704697.70710976305,709307.50558568235,713920.54093038011,718017.23595860437,722115.26464984776,726214.56958628143]
[null,null,null,"LGV",null,122609,124774.42381488094,125589.21811305443,126400.62910349149,127211.84148865222,128024.98055172681,128841.39672347366,130065.31838501649,131295.82830357342,132533.12327991068,133777.12064902563,135027.55537655778,136887.57757704367,138756.00985277432,140632.20237626624,142515.49836011732,144405.25828387123,146315.82615174845,148231.73377414071,150152.45925949793,152077.52917266128,154006.51794423955,155631.22812811946,157258.50648065485,158888.10128209883,160519.79183919879,162152.88400104525,163449.75487093924,164747.17318048188,166045.11966638864]
[null,null,null,"OGV1",null,25172.58,25165.306785972203,25156.463794176019,25147.655887928231,25138.848296747208,25130.017974636474,25121.150434854222,25140.236469137693,25159.428082861701,25178.727354242161,25198.131993754694,25217.636896429503,25295.900269292411,25374.508133227737,25453.429382676943,25532.63306708273,25612.089397924974,25703.026348450279,25794.191323189807,25885.557547097607,25977.100893193085,26068.799814132712,26157.395894551984,26246.106979657125,26334.91883154005,26423.819031512081,26512.769716206698,26593.125085817563,26673.497362058231,26753.885458092034]
[null,null,null,"OGV2",null,18228.419999999998,18223.153189841938,18216.749644058495,18210.371505051473,18203.993594196254,18197.599223012621,18191.177901101335,18204.998822479021,18218.896197934333,18232.871532382254,18246.923167891335,18261.047407759295,18317.720884660022,18374.64382061319,18431.793690903993,18489.14808305991,18546.685426083601,18612.536321291584,18678.552337482273,18744.714085829302,18811.004095070857,18877.406761958169,18941.562544330747,19005.801605958608,19070.11363663245,19134.489643508747,19198.902208287607,19257.090579385127,19315.29119321458,19373.503262756298]
[null,null,null,"PSV",null,3254,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192,3184.4364148444192]
[]
[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":2357877.5545482035},2379293.5799288219,2400407.9124332997,2421270.7850695471,2441946.3080748641,2462615.897964126,2482629.440684827,2502648.6155128973,2522675.8752549794,2542712.4835624797,2562758.8348957524,2586261.8632489643,2609773.5039177886,2633292.7409238624,2656818.3627069429,2680349.0597077427,2701225.2547968584,2722104.6587663726,2742986.1186398687,2763868.5555749899,2784750.9761016285,2802699.7124897116,2820648.0252864091,2838595.2641032371,2856540.8539235163,2874482.3296923125,2890004.6862361133,2905522.6650257097,2921036.3182481756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"Redist_MotU_2_AU*F5\n+Redist_MotR_2_AU*F11\n+Redist_AU_2_AU*F17\n+Redist_AR_2_AU*F23\n+Redist_BU_2_AU*F29\n+Redist_BR_2_AU*F35\n+Redist_CU_2_AU*F41\n+Redist_CR_2_AU*F47\n+Redist_UU_2_AU*F53\n+Redist_UR_2_AU*F59","v":123352.7},125359.06307089314,126708.99757401863,128039.0584309141,129346.12213245704,130632.14100219567,131911.66969937002,133048.61311428604,134179.85689145609,135305.72947948184,136426.64746922304,137543.0614985268,138751.98831239328,139956.90007806115,141158.22525946528,142356.35002549688,143551.61654423698,144560.37906012454,145567.32390850288,146572.63815478014,147576.48110300436,148578.9877054969,149442.28920122341,150304.70211198292,151166.29475540246,152027.1241958013,152887.23804535376,153650.19410416548,154412.63025635402,155174.57049602969,0,0,{"$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,{"$f":"Redist_MotU_2_AU*F6\n+Redist_MotR_2_AU*F12\n+Redist_AU_2_AU*F18\n+Redist_AR_2_AU*F24\n+Redist_BU_2_AU*F30\n+Redist_BR_2_AU*F36\n+Redist_CU_2_AU*F42\n+Redist_CR_2_AU*F48\n+Redist_UU_2_AU*F54\n+Redist_UR_2_AU*F60","v":23807.899999999998},24235.009355721173,24395.661465523277,24553.892099082379,24709.349575602297,24862.294972954056,25014.527655234826,25240.528202733309,25465.428880406376,25689.291999453133,25912.196686853167,26134.228594999106,26461.742835656521,26788.094655449815,27113.395282544392,27437.745398886604,27761.234618752493,28086.486897668794,28411.017034428933,28734.88478435063,29058.141506046006,29380.831168196026,29651.676865317168,29922.152930606848,30192.281312602077,30462.080599983736,30731.566552337208,30945.219649982948,31158.684221879361,31371.967305636284,0,0,{"$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,{"$f":"Redist_MotU_2_AU*F7\n+Redist_MotR_2_AU*F13\n+Redist_AU_2_AU*F19\n+Redist_AR_2_AU*F25\n+Redist_BU_2_AU*F31\n+Redist_BR_2_AU*F37\n+Redist_CU_2_AU*F43\n+Redist_CR_2_AU*F49\n+Redist_UU_2_AU*F55\n+Redist_UR_2_AU*F61","v":4208.8950000000004},4207.6601133640797,4206.1600569014654,4204.6828118093235,4203.2314644180733,4201.8033243668806,4200.3811360478176,4203.4135802737437,4206.4333357059768,4209.4413015058781,4212.4385847784306,4215.4263655921404,4227.3243686369315,4239.1912098989178,4251.0308808209029,4262.8469612982008,4274.6426079605062,4288.0843572004287,4301.508094109171,4314.9161213743846,4328.3103909529445,4341.6925476295255,4354.5923195932555,4367.4829934480204,4380.3654924939683,4393.2405823223289,4406.1088961659325,4417.7253070687748,4429.3368080786922,4440.9437175875464,0,0,{"$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,{"$f":"Redist_MotU_2_AU*F8\n+Redist_MotR_2_AU*F14\n+Redist_AU_2_AU*F20\n+Redist_AR_2_AU*F26\n+Redist_BU_2_AU*F32\n+Redist_BR_2_AU*F38\n+Redist_CU_2_AU*F44\n+Redist_CR_2_AU*F50\n+Redist_UU_2_AU*F56\n+Redist_UR_2_AU*F62","v":6061.0050000000001},6059.2422060024837,6057.1160179584795,6055.0343972473538,6052.999263937947,6051.0028080645825,6049.008977167503,6053.2727528874184,6057.5306032816698,6061.7829325123475,6066.0302381651754,6070.2730506062826,6087.2002854978773,6104.1099624666294,6121.0038867540998,6137.8836786268639,6154.7507681125671,6173.9874779290876,6193.2115404136812,6212.4240073395322,6231.6257727810962,6250.8175926852027,6269.3234778881406,6287.8211149087574,6306.3109334956089,6324.7932924405295,6343.2684909690352,6359.9481836316154,6376.6223356747932,6393.2911007865696,0,0,{"$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,{"$f":"Redist_MotU_2_AU*F9\n+Redist_MotR_2_AU*F15\n+Redist_AU_2_AU*F21\n+Redist_AR_2_AU*F27\n+Redist_BU_2_AU*F33\n+Redist_BR_2_AU*F39\n+Redist_CU_2_AU*F45\n+Redist_CR_2_AU*F51\n+Redist_UU_2_AU*F57\n+Redist_UR_2_AU*F63","v":257.59999999999997},252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,252.07881226200479,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F5\n+Redist_MotR_2_AR*F11\n+Redist_AU_2_AR*F17\n+Redist_AR_2_AR*F23\n+Redist_BU_2_AR*F29\n+Redist_BR_2_AR*F35\n+Redist_CU_2_AR*F41\n+Redist_CR_2_AR*F47\n+Redist_UU_2_AR*F53\n+Redist_UR_2_AR*F59","v":835932.3},849200.38794781,858022.48066321621,866687.32024579681,875223.22241920885,883663.75088262197,892104.54082524357,899645.77908529597,907190.49691523518,914739.00764257018,922291.24813266366,929846.90944260638,938061.71440884436,946278.68281741766,954497.20226936112,962716.65671366663,970936.45018540462,977888.36052756791,984840.32489162753,991791.92797236796,998742.79741661134,1005692.602924426,1011683.5183209103,1017673.458640418,1023662.2269352354,1029649.6534155272,1035635.1689044508,1040946.6576078751,1046256.3044484751,1051564.1056702486,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F6\n+Redist_MotR_2_AR*F12\n+Redist_AU_2_AR*F18\n+Redist_AR_2_AR*F24\n+Redist_BU_2_AR*F30\n+Redist_BR_2_AR*F36\n+Redist_CU_2_AR*F42\n+Redist_CR_2_AR*F48\n+Redist_UU_2_AR*F54\n+Redist_UR_2_AR*F60","v":169057.5},172019.2575820199,173120.90585576856,174203.39263310979,175270.3269703447,176325.91920449061,177381.96418841457,178958.3084070794,180535.46932195756,182113.51809354979,183692.44180309126,185272.17258839798,187611.73303998276,189951.41327625059,192291.05353480182,194630.4909946988,196969.56708353318,199326.57646637634,201682.91594781709,204038.46038658152,206393.09835870299,208746.73201150255,210724.55749468389,212701.65030319968,214677.95143004044,216653.41083341365,218627.8361018991,220194.00181484828,221759.43297466534,223324.13129415939,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F7\n+Redist_MotR_2_AR*F13\n+Redist_AU_2_AR*F19\n+Redist_AR_2_AR*F25\n+Redist_BU_2_AR*F31\n+Redist_BR_2_AR*F37\n+Redist_CU_2_AR*F43\n+Redist_CR_2_AR*F49\n+Redist_UU_2_AR*F55\n+Redist_UR_2_AR*F61","v":31291.412999999997},31282.442323949945,31271.655325041829,31261.048202220616,31250.58438468424,31240.222281814451,31229.848734742307,31252.092002810725,31274.365666277197,31296.670349694108,31319.005367289981,31341.369188657955,31430.782893395128,31520.279691532582,31609.850319631125,31699.485560314497,31789.176544384231,31891.591652028223,31994.049236353367,32096.541362949349,32199.060891119301,32301.601453358835,32400.539954169737,32499.489270028072,32598.445214572079,32697.40414662522,32796.354791032871,32885.707074550162,32975.045445533273,33064.369638518096,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F8\n+Redist_MotR_2_AR*F14\n+Redist_AU_2_AR*F20\n+Redist_AR_2_AR*F26\n+Redist_BU_2_AR*F32\n+Redist_BR_2_AR*F38\n+Redist_CU_2_AR*F44\n+Redist_CR_2_AR*F50\n+Redist_UU_2_AR*F56\n+Redist_UR_2_AR*F62","v":53667.186999999991},53651.823814728486,53633.388060334655,53615.303760649498,53597.510290659644,53579.932239369708,53562.345536608125,53600.027257611917,53637.729319230355,53675.452175146114,53713.195330184346,53750.957677535342,53901.827127358469,54052.730293299275,54203.660556467534,54354.611330757623,54505.576281626643,54677.876383722032,54850.173375170758,55022.461638504683,55194.736130091333,55366.992365283659,55533.151170840974,55699.2868696898,55865.396541364731,56031.47765943133,56197.522168651383,56347.44716684366,56497.337293520708,56647.192435586367,0,0,{"$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,{"$f":"Redist_MotU_2_AR*F9\n+Redist_MotR_2_AR*F15\n+Redist_AU_2_AR*F21\n+Redist_AR_2_AR*F27\n+Redist_BU_2_AR*F33\n+Redist_BR_2_AR*F39\n+Redist_CU_2_AR*F45\n+Redist_CR_2_AR*F51\n+Redist_UU_2_AR*F57\n+Redist_UR_2_AR*F63","v":3296.7},3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,3226.7333888029866,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F5\n+Redist_MotR_2_BU*F11\n+Redist_AU_2_BU*F17\n+Redist_AR_2_BU*F23\n+Redist_BU_2_BU*F29\n+Redist_BR_2_BU*F35\n+Redist_CU_2_BU*F41\n+Redist_CR_2_BU*F47\n+Redist_UU_2_BU*F53\n+Redist_UR_2_BU*F59","v":97516.800000000003},99117.705710189824,100202.97737435217,101278.91243694606,102341.76341058259,103391.0321601766,104432.34166307408,105355.14317060701,106270.88723461956,107180.00638634045,108083.05078179308,108980.61607196112,109950.79302510933,110916.2256716626,111877.47899738117,112835.06171785633,113789.42400062992,114594.20868449425,115396.98442115572,116197.99715763296,116997.45588093359,117795.53716294985,118482.57873669175,119168.73153372761,119854.08458036446,120538.71192579804,121222.67504313335,121829.31092604663,122435.47910927286,123041.21023013638,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F6\n+Redist_MotR_2_BU*F12\n+Redist_AU_2_BU*F18\n+Redist_AR_2_BU*F24\n+Redist_BU_2_BU*F30\n+Redist_BR_2_BU*F36\n+Redist_CU_2_BU*F42\n+Redist_CR_2_BU*F48\n+Redist_UU_2_BU*F54\n+Redist_UR_2_BU*F60","v":18446.400000000001},18780.421568380043,18907.016754876335,19032.474770041357,19156.370997698679,19278.666949220464,19400.06595690301,19579.788730031534,19758.161654300107,19935.266592318865,20111.207851829615,20286.098464519717,20543.605455982659,20799.804257113814,21054.839633339263,21308.842386073338,21561.928653527193,21816.189860313632,22069.71669855326,22322.585681333439,22574.862208565857,22826.601906217766,23037.832200890643,23248.720829008427,23459.295394913352,23669.579057609433,23879.591237397326,24046.075487282895,24212.398764246856,24378.569698286421,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F7\n+Redist_MotR_2_BU*F13\n+Redist_AU_2_BU*F19\n+Redist_AR_2_BU*F25\n+Redist_BU_2_BU*F31\n+Redist_BR_2_BU*F37\n+Redist_CU_2_BU*F43\n+Redist_CR_2_BU*F49\n+Redist_UU_2_BU*F55\n+Redist_UR_2_BU*F61","v":3225.498},3224.5427710617914,3223.3737629196271,3222.2155306270552,3221.0718840143986,3219.9430135794,3218.8221068225362,3221.2050204127754,3223.5711441204321,3225.9216767179983,3228.2580942362993,3230.5819699910389,3239.8181767235983,3249.0148703495024,3258.1773659341293,3267.3104298568478,3276.4182641864213,3286.7880767071661,3297.1364793450693,3307.4665324889102,3317.7808289574141,3328.0815520766037,3338.0076072362381,3347.9239125517447,3357.8316905446645,3367.7319535163374,3377.6255373480126,3386.5555486451522,3395.4809217547481,3404.4020751090511,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F8\n+Redist_MotR_2_BU*F14\n+Redist_AU_2_BU*F20\n+Redist_AR_2_BU*F26\n+Redist_BU_2_BU*F32\n+Redist_BR_2_BU*F38\n+Redist_CU_2_BU*F44\n+Redist_CR_2_BU*F50\n+Redist_UU_2_BU*F56\n+Redist_UR_2_BU*F62","v":3236.3020000000001},3235.3551292340862,3234.2075299774906,3233.0794800786875,3231.9729198248415,3230.8851056935373,3229.8008484507586,3232.1148784923594,3234.4212690119743,3236.720558670424,3239.0134106937358,3241.3005320155012,3250.4137415400555,3259.507674070052,3268.584722669691,3277.6470338591389,3286.6965005950883,3297.011543182477,3307.3150147647189,3317.6082976843873,3327.8925641631931,3338.1688023952674,3348.0756210578384,3357.9762762301771,3367.8713235607538,3377.7612242075738,3387.6463600241768,3396.5701335617941,3405.4903941079592,3414.4073342149941,0,0,{"$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,{"$f":"Redist_MotU_2_BU*F9\n+Redist_MotR_2_BU*F15\n+Redist_AU_2_BU*F21\n+Redist_AR_2_BU*F27\n+Redist_BU_2_BU*F33\n+Redist_BR_2_BU*F39\n+Redist_CU_2_BU*F45\n+Redist_CR_2_BU*F51\n+Redist_UU_2_BU*F57\n+Redist_UR_2_BU*F63","v":110.39999999999999},108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,108.03377668371634,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F5\n+Redist_MotR_2_BR*F11\n+Redist_AU_2_BR*F17\n+Redist_AR_2_BR*F23\n+Redist_BU_2_BR*F29\n+Redist_BR_2_BR*F35\n+Redist_CU_2_BR*F41\n+Redist_CR_2_BR*F47\n+Redist_UU_2_BR*F53\n+Redist_UR_2_BR*F59","v":568630.5},577683.47935470438,583729.33782384009,589698.15137979062,595610.88047370478,601487.82352030033,607373.74861802254,612641.80615145783,617922.33527853421,623215.79174092598,628522.005096243,633840.39643993671,639632.82441327593,645436.35534421157,651249.89102826163,657072.32869093539,662902.60050787951,667839.47366190271,672781.54022546764,677728.06526805088,682678.38612451742,687631.91088135063,691905.12200545426,696180.35146600788,700457.24561301293,704735.49639562215,709014.13044747734,712812.11233085673,716609.80020500417,720407.17113358248,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F6\n+Redist_MotR_2_BR*F12\n+Redist_AU_2_BR*F18\n+Redist_AR_2_BR*F24\n+Redist_BU_2_BR*F30\n+Redist_BR_2_BR*F36\n+Redist_CU_2_BR*F42\n+Redist_CR_2_BR*F48\n+Redist_UU_2_BR*F54\n+Redist_UR_2_BR*F60","v":117993.7},120067.32495210717,120842.0978087496,121607.4019383439,122365.96696878999,123120.38672113736,123876.21772089647,125006.39328889729,126139.36593645194,127275.2392583453,128413.97701382007,129555.45167774917,131248.98583146598,132945.69506370928,134645.2695403854,136347.3955314859,138051.76754123782,139771.55391338214,141493.03652231675,143215.96789063417,144940.12441786117,146665.30609850434,148116.40937388031,149568.15253704309,151020.41680336831,152473.09875459399,153925.85810120215,155078.76687271241,156231.56417046412,157384.24357358407,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F7\n+Redist_MotR_2_BR*F13\n+Redist_AU_2_BR*F19\n+Redist_AR_2_BR*F25\n+Redist_BU_2_BR*F31\n+Redist_BR_2_BR*F37\n+Redist_CU_2_BR*F43\n+Redist_CR_2_BR*F49\n+Redist_UU_2_BR*F55\n+Redist_UR_2_BR*F61","v":22760.421000000002},22753.874945053936,22745.967405711875,22738.149987896464,22730.394103656494,22722.673368499742,22714.933904978272,22731.555832598598,22748.230002038857,22764.957452873135,22781.737040804594,22798.566213812941,22865.955625763665,22933.508602998554,23001.209621979062,23069.043236479796,23136.994581108233,23214.6633517222,23292.435021336227,23370.29624447169,23448.234999379987,23526.240553831653,23601.549884049196,23676.906565313249,23752.303515102911,23827.734560258155,23903.18080503372,23971.320920968021,24039.461353993032,24107.601586656227,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F8\n+Redist_MotR_2_BR*F14\n+Redist_AU_2_BR*F20\n+Redist_AR_2_BR*F26\n+Redist_BU_2_BR*F32\n+Redist_BR_2_BR*F38\n+Redist_CU_2_BR*F44\n+Redist_CR_2_BR*F50\n+Redist_UU_2_BR*F56\n+Redist_UR_2_BR*F62","v":29770.778999999999},29762.238533967786,29751.959036508011,29741.839599297477,29731.844888127027,29721.936385420278,29712.014164669694,29733.296958754458,29754.616867474339,29775.974644233174,29797.369461010072,29818.799470397171,29904.507954598783,29990.323544784587,30076.235037964711,30162.231286889804,30248.301564671041,30346.60336950346,30444.965171852313,30543.377362667175,30641.83129106546,30740.319239563174,30835.359446826122,30930.42068350883,31025.497868476938,31120.586578773822,31215.673178214558,31301.5395724189,31387.395568988577,31473.240827132213,0,0,{"$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,{"$f":"Redist_MotU_2_BR*F9\n+Redist_MotR_2_BR*F15\n+Redist_AU_2_BR*F21\n+Redist_AR_2_BR*F27\n+Redist_BU_2_BR*F33\n+Redist_BR_2_BR*F39\n+Redist_CU_2_BR*F45\n+Redist_CR_2_BR*F51\n+Redist_UU_2_BR*F57\n+Redist_UR_2_BR*F63","v":2621.5},2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,2565.6764064292074,0,0,{"$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,{"$f":"Redist_MotU_2_CU*F5\n+Redist_MotR_2_CU*F11\n+Redist_AU_2_CU*F17\n+Redist_AR_2_CU*F23\n+Redist_BU_2_CU*F29\n+Redist_BR_2_CU*F35\n+Redist_CU_2_CU*F41\n+Redist_CR_2_CU*F47\n+Redist_UU_2_CU*F53\n+Redist_UR_2_CU*F59","v":49351.5},50170.539593470938,50730.607720801461,51289.770278823176,51845.36486474322,52395.916123365663,52940.744612117123,53422.130976535416,53898.416837047676,54369.924673569076,54837.065220770884,55300.283369707482,55799.934669250324,56296.244126440215,56789.633242621938,57280.481360290061,57769.12395342606,58180.78793859257,58591.092508828639,59000.220890382661,59408.328609082404,59815.546898551314,60165.976350500816,60515.844378970156,60865.217020475349,61214.149088397207,61562.685973558742,61871.778026815227,62180.599420397011,62489.17265097877,0,0,{"$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,{"$f":"Redist_MotU_2_CU*F6\n+Redist_MotR_2_CU*F12\n+Redist_AU_2_CU*F18\n+Redist_AR_2_CU*F24\n+Redist_BU_2_CU*F30\n+Redist_BR_2_CU*F36\n+Redist_CU_2_CU*F42\n+Redist_CR_2_CU*F48\n+Redist_UU_2_CU*F54\n+Redist_UR_2_CU*F60","v":9110.6999999999989},9277.566775499492,9341.3894032996595,9405.1021725856335,9468.402356381659,9531.1237461601668,9593.1913788341953,9684.7794476874933,9775.3965692970996,9865.1037075588374,9953.9786687759679,10042.105810522213,10171.580476564583,10300.159868439039,10427.951303011838,10555.051658818984,10681.546850278875,10808.505525661429,10934.994597882003,11061.070328886663,11186.780675024684,11312.166290358362,11417.336022676262,11522.303212300807,11627.087972619032,11731.707095260233,11836.17457970047,11918.979388583906,12001.695581698403,12084.329363857276,0,0,{"$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,{"$f":"Redist_MotU_2_CU*F7\n+Redist_MotR_2_CU*F13\n+Redist_AU_2_CU*F19\n+Redist_AR_2_CU*F25\n+Redist_BU_2_CU*F31\n+Redist_BR_2_CU*F37\n+Redist_CU_2_CU*F43\n+Redist_CR_2_CU*F49\n+Redist_UU_2_CU*F55\n+Redist_UR_2_CU*F61","v":1571.337},1570.8661669484686,1570.2846583788937,1569.7042545728552,1569.127704449458,1568.5564929402879,1567.9912641496262,1569.1885898002408,1570.3733686934359,1571.5464998697398,1572.7090903134952,1573.862319972766,1578.4348628138516,1582.9784941183834,1587.4971977488733,1591.9945460689469,1596.4736882247516,1601.5679155814014,1606.6470115402058,1611.7132678893504,1616.7686257646949,1621.8147192075235,1626.6752039800895,1631.5292222397081,1636.3776878416966,1641.2213569969535,1646.0608536218353,1650.4283556804853,1654.7930570600781,1659.1552694211659,0,0,{"$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,{"$f":"Redist_MotU_2_CU*F8\n+Redist_MotR_2_CU*F14\n+Redist_AU_2_CU*F20\n+Redist_AR_2_CU*F26\n+Redist_BU_2_CU*F32\n+Redist_BR_2_CU*F38\n+Redist_CU_2_CU*F44\n+Redist_CR_2_CU*F50\n+Redist_UU_2_CU*F56\n+Redist_UR_2_CU*F62","v":705.96299999999997},705.75146631018151,705.49020883689411,705.22944770664503,704.97041794106065,704.71378668331761,704.45984331360012,704.99777222909358,705.53006419560165,706.05712312988328,706.57944637272988,707.09756404573557,709.15189488738258,711.19323648796944,713.22337869876924,715.24392649474441,717.25629470967112,719.54500555106449,721.82691822820857,724.10306238507053,726.37431012616742,728.6413955859889,730.8250916432288,733.00588245552115,735.18417859554472,737.36031981022563,739.53458640981023,741.49679747963853,743.45775027336845,745.41758481240788,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F5\n+Redist_MotR_2_CR*F11\n+Redist_AU_2_CR*F17\n+Redist_AR_2_CR*F23\n+Redist_BU_2_CR*F29\n+Redist_BR_2_CR*F35\n+Redist_CU_2_CR*F41\n+Redist_CR_2_CR*F47\n+Redist_UU_2_CR*F53\n+Redist_UR_2_CR*F59","v":113278.20000000001},115091.01474150005,116310.60944440245,117525.00760931877,118738.96123525436,119955.6547687874,121177.12445003286,122273.48506187057,123375.75816954108,124484.11686605937,125598.48394428538,126718.6189809029,127941.89443587678,129170.64915055601,130404.43310690369,131642.79466888829,132885.29638453407,133939.32569620115,134996.13899256854,136055.43638148098,137116.94697090678,138180.42826124435,139098.86915964991,140018.62187236932,140939.54142195263,141861.50111713647,142784.10818607602,143603.44719172089,144423.05292996956,145242.91391725629,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F6\n+Redist_MotR_2_CR*F12\n+Redist_AU_2_CR*F18\n+Redist_AR_2_CR*F24\n+Redist_BU_2_CR*F30\n+Redist_BR_2_CR*F36\n+Redist_CU_2_CR*F42\n+Redist_CR_2_CR*F48\n+Redist_UU_2_CR*F54\n+Redist_UR_2_CR*F60","v":24521.800000000003},24954.884762976188,25117.84362261089,25280.1258206983,25442.368297730445,25604.996110345364,25768.279344694733,26013.063677003302,26259.165660714687,26506.624655982137,26755.424129805127,27005.511075311559,27377.515515408737,27751.201970554866,28126.44047525325,28503.099672023465,28881.051656774245,29263.165230349692,29646.346754828144,30030.491851899587,30415.505834532258,30801.30358884791,31126.245625623895,31451.70129613097,31777.620256419767,32103.958367839761,32430.576800209052,32689.95097418785,32949.434636096375,33209.023933277727,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F7\n+Redist_MotR_2_CR*F13\n+Redist_AU_2_CR*F19\n+Redist_AR_2_CR*F25\n+Redist_BU_2_CR*F31\n+Redist_BR_2_CR*F37\n+Redist_CU_2_CR*F43\n+Redist_CR_2_CR*F49\n+Redist_UU_2_CR*F55\n+Redist_UR_2_CR*F61","v":5034.5160000000005},5033.0613571944414,5031.292758835204,5029.5311775856462,5027.769659349442,5026.0035949272951,5024.2300869708452,5028.0472938275389,5031.885616572341,5035.7454708484329,5039.6263987509392,5043.5273792859007,5059.180053858483,5074.9016266455474,5090.6858765353891,5106.5266134165468,5122.4178795849948,5140.605269690056,5158.8382646379614,5177.111509419522,5195.4201786386175,5213.7599628265425,5231.4791789103974,5249.2213959314249,5266.9837663080107,5284.7638063024169,5302.5539432413398,5318.6250171635129,5334.6994724116466,5350.7770916184072,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F8\n+Redist_MotR_2_CR*F14\n+Redist_AU_2_CR*F20\n+Redist_AR_2_CR*F26\n+Redist_BU_2_CR*F32\n+Redist_BR_2_CR*F38\n+Redist_CU_2_CR*F44\n+Redist_CR_2_CR*F50\n+Redist_UU_2_CR*F56\n+Redist_UR_2_CR*F62","v":3645.6839999999997},3644.6306379683879,3643.3499288116991,3642.0743010102947,3640.7987188392508,3639.5198446025242,3638.2355802202674,3640.9997644958044,3643.7792395868669,3646.5743064764511,3649.3846335782673,3652.2094815518594,3663.5441769320046,3674.9287641226383,3686.3587381807988,3697.8296166119821,3709.3370852167204,3722.5072642583168,3735.7104674964548,3748.9428171658606,3762.2008190141714,3775.4813523916341,3788.3125088661495,3801.1603211917218,3814.02272732649,3826.8979287017496,3839.7804416575218,3851.4181158770257,3863.058238642916,3874.7006525512597,0,0,{"$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,{"$f":"Redist_MotU_2_CR*F9\n+Redist_MotR_2_CR*F15\n+Redist_AU_2_CR*F21\n+Redist_AR_2_CR*F27\n+Redist_BU_2_CR*F33\n+Redist_BR_2_CR*F39\n+Redist_CU_2_CR*F45\n+Redist_CR_2_CR*F51\n+Redist_UU_2_CR*F57\n+Redist_UR_2_CR*F63","v":650.80000000000007},636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,636.88728296888394,0,0,{"$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":2357877.554548203},2379293.5799288219,2400407.9124332992,2421270.7850695476,2441946.3080748641,2462615.8979641274,2482629.4406848261,2502648.6155128973,2522675.8752549784,2542712.4835624793,2562758.8348957519,2586261.8632489648,2609773.5039177877,2633292.7409238629,2656818.362706942,2680349.0597077436,2701225.2547968584,2722104.6587663717,2742986.1186398691,2763868.5555749903,2784750.9761016285,2802699.7124897111,2820648.0252864091,2838595.2641032366,2856540.8539235168,2874482.3296923125,2890004.6862361128,2905522.6650257097,2921036.3182481746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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":17321.748313375298},{"$f":"H121*SupTraffA!H69/1000","v":17793.700913866458},{"$f":"I121*SupTraffA!I69/1000","v":18274.734719701773},{"$f":"J121*SupTraffA!J69/1000","v":18765.371715142806},{"$f":"K121*SupTraffA!K69/1000","v":19266.272492250613},{"$f":"L121*SupTraffA!L69/1000","v":19779.078063683304},{"$f":"M121*SupTraffA!M69/1000","v":20298.738320912453},{"$f":"N121*SupTraffA!N69/1000","v":20830.744804840277},{"$f":"O121*SupTraffA!O69/1000","v":21375.395236893819},{"$f":"P121*SupTraffA!P69/1000","v":21932.984562243146},{"$f":"Q121*SupTraffA!Q69/1000","v":22503.807029600444},{"$f":"R121*SupTraffA!R69/1000","v":23118.972559567421},{"$f":"S121*SupTraffA!S69/1000","v":23749.071187644262},{"$f":"T121*SupTraffA!T69/1000","v":24394.433190563635},{"$f":"U121*SupTraffA!U69/1000","v":25055.393738807303},{"$f":"V121*SupTraffA!V69/1000","v":25732.29379430936},{"$f":"W121*SupTraffA!W69/1000","v":26399.501437419152},{"$f":"X121*SupTraffA!X69/1000","v":27082.423217883075},{"$f":"Y121*SupTraffA!Y69/1000","v":27781.397566498919},{"$f":"Z121*SupTraffA!Z69/1000","v":28496.770360502149},{"$f":"AA121*SupTraffA!AA69/1000","v":29228.895230053637},{"$f":"AB121*SupTraffA!AB69/1000","v":29946.797277738948},{"$f":"AC121*SupTraffA!AC69/1000","v":30681.069029550701},{"$f":"AD121*SupTraffA!AD69/1000","v":31432.05990981912},{"$f":"AE121*SupTraffA!AE69/1000","v":32200.12720723058},{"$f":"AF121*SupTraffA!AF69/1000","v":32985.613729867677},{"$f":"AG121*SupTraffA!AG69/1000","v":33760.685068019899},{"$f":"AH121*SupTraffA!AH69/1000","v":34552.919574575099},{"$f":"AI121*SupTraffA!AI69/1000","v":35362.683695173364},{"$f":"AJ121*SupTraffA!AJ69/1000","v":0},{"$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":22775.4213665438},{"$f":"H121*SupTraffA!H70/1000","v":23395.966079857881},{"$f":"I121*SupTraffA!I70/1000","v":24028.451174390284},{"$f":"J121*SupTraffA!J70/1000","v":24673.562978754504},{"$f":"K121*SupTraffA!K70/1000","v":25332.170069393876},{"$f":"L121*SupTraffA!L70/1000","v":26006.430124279461},{"$f":"M121*SupTraffA!M70/1000","v":26689.703031362489},{"$f":"N121*SupTraffA!N70/1000","v":27389.20931802487},{"$f":"O121*SupTraffA!O70/1000","v":28105.340441920198},{"$f":"P121*SupTraffA!P70/1000","v":28838.484210353305},{"$f":"Q121*SupTraffA!Q70/1000","v":29589.027514894558},{"$f":"R121*SupTraffA!R70/1000","v":30397.875092038521},{"$f":"S121*SupTraffA!S70/1000","v":31226.35738477857},{"$f":"T121*SupTraffA!T70/1000","v":32074.908655962652},{"$f":"U121*SupTraffA!U70/1000","v":32943.969602962294},{"$f":"V121*SupTraffA!V70/1000","v":33833.988538013546},{"$f":"W121*SupTraffA!W70/1000","v":34711.263449061087},{"$f":"X121*SupTraffA!X70/1000","v":35609.200021574718},{"$f":"Y121*SupTraffA!Y70/1000","v":36528.243239737574},{"$f":"Z121*SupTraffA!Z70/1000","v":37468.847878647175},{"$f":"AA121*SupTraffA!AA70/1000","v":38431.47890729949},{"$f":"AB121*SupTraffA!AB70/1000","v":39375.409123818819},{"$f":"AC121*SupTraffA!AC70/1000","v":40340.862970769689},{"$f":"AD121*SupTraffA!AD70/1000","v":41328.299887130932},{"$f":"AE121*SupTraffA!AE70/1000","v":42338.189652294015},{"$f":"AF121*SupTraffA!AF70/1000","v":43370.983005894886},{"$f":"AG121*SupTraffA!AG70/1000","v":44390.082001919262},{"$f":"AH121*SupTraffA!AH70/1000","v":45431.747911241931},{"$f":"AI121*SupTraffA!AI70/1000","v":46496.462553232959},{"$f":"AJ121*SupTraffA!AJ70/1000","v":0},{"$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},{"$f":"(H121/H65)*H67*SupTraffA!H66/1000","v":20260.500065897606},{"$f":"(I121/I65)*I67*SupTraffA!I66/1000","v":20625.18906708376},{"$f":"(J121/J65)*J67*SupTraffA!J66/1000","v":20996.442470291277},{"$f":"(K121/K65)*K67*SupTraffA!K66/1000","v":21374.378434756516},{"$f":"(L121/L65)*L67*SupTraffA!L66/1000","v":21759.117246582151},{"$f":"(M121/M65)*M67*SupTraffA!M66/1000","v":22150.781357020609},{"$f":"(N121/N65)*N67*SupTraffA!N66/1000","v":22549.495421446987},{"$f":"(O121/O65)*O67*SupTraffA!O66/1000","v":22955.386339033026},{"$f":"(P121/P65)*P67*SupTraffA!P66/1000","v":23368.583293135624},{"$f":"(Q121/Q65)*Q67*SupTraffA!Q66/1000","v":23789.21779241207},{"$f":"(R121/R65)*R67*SupTraffA!R66/1000","v":24217.423712675496},{"$f":"(S121/S65)*S67*SupTraffA!S66/1000","v":24653.337339503643},{"$f":"(T121/T65)*T67*SupTraffA!T66/1000","v":25097.097411614719},{"$f":"(U121/U65)*U67*SupTraffA!U66/1000","v":25548.845165023773},{"$f":"(V121/V65)*V67*SupTraffA!V66/1000","v":26008.724377994226},{"$f":"(W121/W65)*W67*SupTraffA!W66/1000","v":26476.881416798111},{"$f":"(X121/X65)*X67*SupTraffA!X66/1000","v":26953.465282300465},{"$f":"(Y121/Y65)*Y67*SupTraffA!Y66/1000","v":27438.627657381883},{"$f":"(Z121/Z65)*Z67*SupTraffA!Z66/1000","v":27932.522955214761},{"$f":"(AA121/AA65)*AA67*SupTraffA!AA66/1000","v":28435.308368408623},{"$f":"(AB121/AB65)*AB67*SupTraffA!AB66/1000","v":28947.143919039972},{"$f":"(AC121/AC65)*AC67*SupTraffA!AC66/1000","v":29468.192509582699},{"$f":"(AD121/AD65)*AD67*SupTraffA!AD66/1000","v":29998.619974755184},{"$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},{"$f":"(AH121/AH65)*AH67*SupTraffA!AH66/1000","v":32217.540887110386},{"$f":"(AI121/AI65)*AI67*SupTraffA!AI66/1000","v":32797.45662307836},{"$f":"(AJ121/AJ65)*AJ67*SupTraffA!AJ66/1000","v":{"$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},{"$f":"(H121/H65)*H68*SupTraffA!H67/1000","v":27962.888108145853},{"$f":"(I121/I65)*I68*SupTraffA!I67/1000","v":28466.220094092474},{"$f":"(J121/J65)*J68*SupTraffA!J67/1000","v":28978.61205578615},{"$f":"(K121/K65)*K68*SupTraffA!K67/1000","v":29500.227072790298},{"$f":"(L121/L65)*L68*SupTraffA!L67/1000","v":30031.231160100542},{"$f":"(M121/M65)*M68*SupTraffA!M67/1000","v":30571.79332098232},{"$f":"(N121/N65)*N68*SupTraffA!N67/1000","v":31122.085600760016},{"$f":"(O121/O65)*O68*SupTraffA!O67/1000","v":31682.283141573684},{"$f":"(P121/P65)*P68*SupTraffA!P67/1000","v":32252.564238122017},{"$f":"(Q121/Q65)*Q68*SupTraffA!Q67/1000","v":32833.110394408213},{"$f":"(R121/R65)*R68*SupTraffA!R67/1000","v":33424.106381507576},{"$f":"(S121/S65)*S68*SupTraffA!S67/1000","v":34025.740296374694},{"$f":"(T121/T65)*T68*SupTraffA!T67/1000","v":34638.203621709457},{"$f":"(U121/U65)*U68*SupTraffA!U67/1000","v":35261.691286900204},{"$f":"(V121/V65)*V68*SupTraffA!V67/1000","v":35896.401730064441},{"$f":"(W121/W65)*W68*SupTraffA!W67/1000","v":36542.536961205587},{"$f":"(X121/X65)*X68*SupTraffA!X67/1000","v":37200.302626507277},{"$f":"(Y121/Y65)*Y68*SupTraffA!Y67/1000","v":37869.908073784427},{"$f":"(Z121/Z65)*Z68*SupTraffA!Z67/1000","v":38551.566419112547},{"$f":"(AA121/AA65)*AA68*SupTraffA!AA67/1000","v":39245.494614656571},{"$f":"(AB121/AB65)*AB68*SupTraffA!AB67/1000","v":39951.913517720379},{"$f":"(AC121/AC65)*AC68*SupTraffA!AC67/1000","v":40671.04796103936},{"$f":"(AD121/AD65)*AD68*SupTraffA!AD67/1000","v":41403.126824338055},{"$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},{"$f":"(AH121/AH65)*AH68*SupTraffA!AH67/1000","v":44465.609832714115},{"$f":"(AI121/AI65)*AI68*SupTraffA!AI67/1000","v":45265.990809702955},{"$f":"(AJ121/AJ65)*AJ68*SupTraffA!AJ67/1000","v":{"$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,{"$f":"F123-F126","v":-2785.7376811778049},-2580.5110833807012,-2466.799152031148,-2350.4543473819867,-2231.0707551484702,-2108.1059425059029,-1980.0391828988468,-1852.0430361081562,-1718.7506166067105,-1579.9911021392072,-1435.5987308924778,-1285.4107628116253,-1098.4511531080752,-904.26615185938135,-702.66422105108359,-493.45142621647028,-276.43058368486527,-77.379979378958524,128.95793558260993,342.76990911703615,564.24740528738766,793.58686164501341,999.65335869897535,1212.876519968002,1433.439935063936,1661.5320729297964,1897.3238831494855,2112.8060040607852,2335.3786874647121,2565.2270720950037,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Serious savings",null,-4939.8884541075204,-4693.0345353676421,-4566.9220282879724,-4437.76891970219,-4305.0490770316464,-4168.0570033964214,-4024.8010358210813,-3882.0902896198313,-3732.8762827351457,-3576.9426996534858,-3414.0800277687122,-3244.0828795136549,-3026.2312894690549,-2799.3829115961234,-2563.2949657468052,-2317.7216839379107,-2062.4131920508953,-1831.2735121445003,-1591.1026049325592,-1341.6648340468528,-1082.7185404653719,-814.01570735708083,-576.50439390155952,-330.18499026967038,-74.826937207122683,189.8065451178627,463.92900278957677,710.70102675806265,966.13807852781611,1230.4717435300045,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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},-7273.5456187483433,-7033.7211803191203,-6788.2232670841768,-6536.1198321801166,-6276.1629459023243,-6004.8402187199281,-5734.1333257279875,-5451.6268993418562,-5156.933801792693,-4849.6787586611899,-4529.4936423252802,-4124.6824425771301,-3703.6490634555048,-3265.9591867978888,-2811.173110154381,-2338.8437757357606,-1908.6534915234588,-1462.1446693499493,-998.89492492981663,-518.47113517798425,-20.428845712067414,423.14896479741583,882.69152969833158,1358.6129978568133,1851.3386180476591,2361.2528859390623,2823.5070308188479,3301.5167659925282,3795.6988156250081,"","",{"$f":"IF(AL1=\"\",\"\",IFERROR(AL129+AL130,0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"% of total traffic now added to Non TRN Urban",null,null,null,{"$f":"SUM(F72:F76,F84:F88)/F65","v":0.12062398089462606},0.12069291383043043,0.12074828661289787,0.12080424374694682,0.12085512948072699,0.1208985967254715,0.12093511248677676,0.12095812090097287,0.12097439557642434,0.12098433909393858,0.12098849464706257,0.12098746667661771,0.12097498835537195,0.12095799137133181,0.12093712319509355,0.12091297046501719,0.12088605525963722,0.12085746938980003,0.12082721533905862,0.12079559246556743,0.12076285689169208,0.1207292263875028,0.12069951237064108,0.12066930054374632,0.12063870196743509,0.12060780959859836,0.12057678322509449,0.12055056989650412,0.12052435164783556,0.12049815072406367,{"$error":"#DIV/0!"},{"$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},0.78978369154813688,0.78969246066330823,0.78959288866075306,0.78949168018788973,0.78939289042705263,0.78930215024426964,0.78922840302709596,0.78916193302577275,0.78910217546333228,0.78904846773291881,0.78900012165076672,0.78895751821767279,0.78891957303521398,0.78888562195149747,0.78885507664328058,0.78882742396082484,0.78880837699026951,0.78879107137645765,0.78877523047557296,0.7887606214221905,0.7887470492596369,0.78873687666036807,0.78872730882632625,0.78871825160453046,0.78870962725597371,0.78870136402468949,0.78869421008616458,0.7886872743550255,0.78868052805873001,{"$error":"#DIV/0!"},{"$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,1.3137808045534194,1.334859959937831,1.3488828579811278,1.3625690061425524,1.3759102181677638,1.3889673473745228,1.4020108524923776,1.4136492890208876,1.4252770888227193,1.4368943578629885,1.4485012001095774,1.4600977175882095,1.4726898452274664,1.4852700211021901,1.4978383688227712,1.5103950095816887,1.5229400622226847,1.5335406550250763,1.5441331122372124,1.5547175020176416,1.5652938914430221,1.5758623465332831,1.5849676238302235,1.5940670928634944,1.603160794130817,1.6122487675942418,1.6213310526905447,1.6293887303819361,1.6374419830659424,1.6454908373272967]
[null,null,null,"LGV",null,0.26092683957398688,0.26554705798156264,0.26726612084498913,0.26894414438743741,0.27058025950692549,0.2721820520354199,0.27378279785325715,0.27616909070170409,0.27855309472222467,0.28093483383417689,0.28331433148419671,0.28569161065986043,0.28920750758681807,0.29271866172309807,0.29622514250797677,0.2997270174653251,0.30322435228059091,0.30674475911167431,0.31026068249001687,0.31377218443521598,0.31727932534936809,0.32078216407857818,0.32372349343991785,0.32666185638311429,0.32959728548851519,0.33252981266008785,0.33545946914594521,0.33778248512520737,0.34010372735195726,0.34242321061125336]
[null,null,null,"OGV1",null,4.6825903786645459E-2,4.6812339156168933E-2,4.6796031709939151E-2,4.6780109632102392E-2,4.6764578912892693E-2,4.6749365426227846E-2,4.6734151389446088E-2,4.6766731179480901E-2,4.6799308447873764E-2,4.6831883196769911E-2,4.686445542831108E-2,4.689702514463559E-2,4.7027077751892611E-2,4.7157090409387606E-2,4.7287063251697313E-2,4.7416996412535641E-2,4.7546890024761791E-2,4.769508781095759E-2,4.7843234450483961E-2,4.7991330136844638E-2,4.8139375062150588E-2,4.8287369417134657E-2,4.8430094956640017E-2,4.8572773776087659E-2,4.8715406043156502E-2,4.8857991924380277E-2,4.9000531585159095E-2,4.9129225137337383E-2,4.925788124357304E-2,4.9386500023370368E-2]
[null,null,null,"OGV2",null,9.5070774354704415E-2,9.5043234044342992E-2,9.5010124986846162E-2,9.4977798343965469E-2,9.4946266277691233E-2,9.4915378289614119E-2,9.4884489184632978E-2,9.4950636031067306E-2,9.501677775780433E-2,9.5082914369199523E-2,9.5149045869601309E-2,9.5215172263351036E-2,9.5479218465963772E-2,9.5743183558453612E-2,9.6007067814052091E-2,9.6270871504239006E-2,9.6534594898758777E-2,9.6835481313156294E-2,9.7136263884315885E-2,9.7436943005108786E-2,9.773751906557844E-2,9.8037992452970332E-2,9.8327768548329683E-2,9.8617449787814296E-2,9.8907036511863153E-2,9.9196529058590208E-2,9.9485927763807797E-2,9.974721467277585E-2,0.10000842555513308,0.10026956065350946]
[null,null,null,"PSV",null,4.5733033417425777E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3,4.475282897904994E-3]
[]
[null,"Motorway Rural",null,"Cars",null,8.4457870040779799,8.5795579761758081,8.6682329465090984,8.7550126244149116,8.840165693051599,8.9240572029329925,9.0078611786121261,9.0826376472810644,9.1573457754252878,9.2319862438662419,9.3065597205932278,9.3810668611172598,9.4619707553461421,9.5427978599870151,9.6235489692314697,9.7042248617361242,9.7848263010670546,9.8529346671365374,9.9209907623783771,9.9889950247083998,10.056947885091329,10.124849767702459,10.183350794094517,10.241814502635053,10.300241153520236,10.358631003504573,10.4169843059677,10.468754548642375,10.520496360829384,10.572209913334536]
[null,null,null,"LGV",null,1.6773868258327727,1.7067071282302269,1.7175774734103477,1.7282177013883289,1.7386614632459176,1.7489540653244413,1.7592399415779327,1.7745734896467187,1.7898923304455845,1.8051966176726091,1.8204865019883116,1.835762131103442,1.8583541505906933,1.8809156944349896,1.9034472088307204,1.9259491276644987,1.9484218730098233,1.9710428716861723,1.9936350611414908,2.0161988398937041,2.0387345960671999,2.0612427077880664,2.0801427414438631,2.0990237138535841,2.1178858343680349,2.1367293079918173,2.1555543355152254,2.1704812868346148,2.1853968405925408,2.2003010917930208]
[null,null,null,"OGV1",null,0.35121820125020192,0.35111776504888254,0.35099742436250153,0.35087958914601114,0.35076387267392189,0.35064976191694541,0.35053564703374473,0.35078001603244363,0.35102436611723542,0.35126869730421084,0.35151300960943432,0.35175730304894443,0.35273277972880046,0.35370795676021377,0.35468283515259502,0.35565741590888306,0.35663170002560562,0.35774327700579323,0.35885447035366208,0.35996528152061252,0.36107571194759785,0.36218576306523498,0.36325629473963805,0.36432647598410556,0.36539630805633516,0.36646579220543529,0.36753492967201085,0.36850021258056231,0.3694652146208976,0.37042993668937468]
[null,null,null,"OGV2",null,0.71307937829586454,0.71287546237197374,0.71263113431174563,0.7123918931146288,0.71215695361068998,0.7119252741950105,0.71169358640184543,0.71218972952041582,0.71268583423802334,0.71318190058733699,0.71367792860097257,0.71417391831149291,0.71615443157059455,0.7181343364525552,0.72011363500678394,0.72209232926955047,0.72407042126410837,0.72632725937539855,0.72858331859682912,0.73083860187518301,0.73309311213603212,0.73534685228396213,0.73752035598653809,0.73969314821015397,0.74186523150831718,0.74403660841709607,0.74620728145529491,0.74816709826962668,0.75012634483636798,0.75208502297539725]
[null,null,null,"PSV",null,2.9426437457058707E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2,2.8803827863389062E-2]
[]
[null,"A Urban",null,"Cars",null,3.4072974014192154,3.4638450540436132,3.5025129501535801,3.54111832447692,3.5794773609570258,3.6174881989832732,3.6551039288788592,3.6883395247282471,3.7212229745698151,3.753776542873275,3.786028587341594,3.8180098238827709,3.8525064567013896,3.8867723639946403,3.9208366468118703,3.954725495495742,3.9884620716446952,4.0168839357605925,4.0452119439458718,4.0734587464000196,4.1016350808462825,4.1297500078397436,4.1539441531242494,4.1780995369371681,4.2022207185330185,4.2263114823051833,4.2503749621003193,4.2717151148790622,4.2930365809308313,4.3143409134578823]
[null,null,null,"LGV",null,0.6290156213105994,0.64053633963816026,0.64494274418220177,0.64934156393895315,0.65371189820959452,0.65804227172216678,0.66232750891905978,0.66865087880659801,0.67490721312236346,0.68110072089999896,0.68723677399679151,0.69332119657901259,0.70226031075296458,0.71113761393138664,0.7199605154225982,0.72873570385782604,0.73746911089010092,0.74623451750831116,0.7549675020596438,0.7636719489484759,0.77235116914902879,0.78100796947529638,0.7882690366289743,0.79551611994846805,0.80275060809048249,0.80997366037286733,0.81718624333926193,0.82290320452855803,0.82861404755975898,0.83431920082195721]
[null,null,null,"OGV1",null,0.10848733020989972,0.1084548232297069,0.10841467505512223,0.10837460315497556,0.1083347973185321,0.10829536006757,0.10825633587196037,0.10833900092931407,0.10842079974077957,0.10850179437738727,0.10858206126690273,0.10866168187461014,0.10897737670334502,0.10929107543868111,0.1096030531321241,0.10991355642471427,0.11022280273795826,0.1105745154039269,0.11092518337677461,0.11127496488480097,0.11162399394677285,0.11197238337921298,0.11230795812638787,0.11264308641635758,0.11297783134298646,0.11331224511614517,0.11364637081190188,0.11394790933484709,0.11424925449494673,0.11455042780968637]
[null,null,null,"OGV2",null,4.8740684587056389E-2,4.8726080001752374E-2,4.8708042416069401E-2,4.8690039098612199E-2,4.8672155317021661E-2,4.8654437131806803E-2,4.8636904522185088E-2,4.8674043895778785E-2,4.8710794086437199E-2,4.8747182981145012E-2,4.878324491701428E-2,4.8819016494390077E-2,4.8960850402952116E-2,4.9101787515929203E-2,4.9241951407186194E-2,4.9381452886465844E-2,4.95203896358943E-2,4.9678405471329491E-2,4.9835951951884248E-2,4.9993100165635226E-2,5.0149910323912444E-2,5.0306433112400038E-2,5.0457198578522093E-2,5.0607763462421532E-2,5.0758156110617111E-2,5.0908399979717411E-2,5.1058514422738538E-2,5.119398825188784E-2,5.1329375207874624E-2,5.1464684957975043E-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,5.8656654280636786,5.9595348994774282,6.0226868076562665,6.0855696335826464,6.1484294408087763,6.2114311233584054,6.274680119905927,6.3314508360503154,6.388527707504374,6.4459196972081401,6.5036228072939526,6.561624588387315,6.6249670898151196,6.6885933131260842,6.7524799559086164,6.8166036319696426,6.8809416895815509,6.9355204460731912,6.9902433602474989,7.0450949033703765,7.100061048364898,7.1551292383443066,7.2026870828854221,7.2503128545640507,7.2979990462939579,7.3457390978670585,7.3935126711403445,7.4359389144888004,7.4783789695345897,7.5208322416464863]
[null,null,null,"LGV",null,1.3753940538771587,1.3996687286076612,1.4087966984262441,1.4178812557826492,1.4269585063913355,1.4360526619833083,1.4451792308431859,1.4588554956098498,1.4726000325966186,1.4864155014891596,1.5003014003583277,1.5142551535671616,1.5350059877902025,1.5558452929669628,1.5767662276469143,1.5977618347274345,1.6188253146679612,1.6401168133969268,1.6614641775957739,1.6828618324789737,1.7043047186480922,1.7257882877135473,1.7438806932423896,1.7619996999375482,1.7801426171428649,1.7983070871568305,1.816485859588866,1.830921242067475,1.8453621439682226,1.8598083346533416]
[null,null,null,"OGV1",null,0.34536045832453055,0.34526075484825869,0.34513962790875541,0.3450190699470308,0.34489859718555305,0.34477788689394029,0.3446567339829118,0.34491737026229863,0.34517933362548825,0.34544266420750264,0.34570734150403659,0.34597330563438633,0.34704020047819162,0.34811152347754581,0.34918687856021624,0.35026586896389122,0.35134811118094117,0.35258653277214086,0.35382788308628332,0.35507181533874177,0.35631801678669017,0.35756620798973698,0.35877205222071601,0.3599793617862278,0.36118795200509701,0.36239766183011934,0.36360801492868805,0.36470139858793865,0.36579499981409935,0.36688880184157657]
[null,null,null,"OGV2",null,0.25008860775224628,0.25001640868322178,0.24992869607185736,0.24984139547888434,0.24975415658264183,0.24966674568181885,0.24957901426348789,0.24976775087959555,0.24995744848742252,0.25014813615026055,0.2503397990201644,0.25053239373524533,0.2513049727600698,0.25208075838029181,0.25285946378498414,0.25364080166350744,0.25442449430344016,0.25532128235223994,0.25622019120041212,0.25712096972805437,0.25802339146622394,0.25892725406153366,0.25980045160810467,0.26067471025899258,0.261549896279553,0.26242589304939679,0.26330235563801546,0.26409411621885209,0.2648860343481409,0.26567809788527957]
[null,null,null,"PSV",null,3.6501505793265152E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-2,3.5721709925944305E-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},{"$f":"G138+G144+G150+G156+G162+G168+G174+G180+G186+G192","v":19.337797889634679},19.542315562300072,19.74426958861703,19.943982712985164,20.141943872649193,20.339656079889288,20.516077297080514,20.692373546322194,20.868576841810643,21.044712315338352,21.220798990975556,21.412134147090118,21.603433558209929,21.794703940774728,21.985948998783197,22.177170124515985,22.338879703995396,22.500579178808962,22.662266176496438,22.823937905745531,22.985591360419789,23.124949653934411,23.264293986999768,23.403621712478028,23.54293035127106,23.682202991898912,23.805797308392176,23.929353894360744,24.052873905766198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F139+F145+F151+F157+F163+F169+F175+F181+F187+F193","v":3.9427233405945175},4.0124592544576112,4.0385830368637823,4.0643846654973688,4.0899121273537737,4.1152310510653365,4.1405294791934359,4.1782489547648707,4.2159526708867912,4.2536476738959443,4.2913390078276272,4.3290300919094769,4.3848279567206783,4.4406172630564367,4.4963990944082095,4.5521736837150844,4.6079406508484766,4.6641389617030846,4.7203274232869257,4.7765048057563693,4.832669809213689,4.8888211290554882,4.9360159647551445,4.9832013901227148,5.0303763450898975,5.0775398681816029,5.1246859075892992,5.162088218555855,5.1994767594724802,5.2368518378795734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,0.8518918935712777,0.85164568228301707,0.85134775903631832,0.85105337188011987,0.85076184609089978,0.85047237430468359,0.850182868278063,0.85080311840353717,0.85142380793137706,0.8520450390858707,0.85266686780868473,0.85328931570257649,0.85577743466222977,0.85826764608582828,0.86075983009663271,0.86325383771002417,0.86574950396926686,0.86859941299281851,0.87145077126720394,0.87430339188099992,0.87715709774321149,0.88001172385131965,0.88276640004338192,0.88552169796277858,0.88827749744757512,0.8910336910760801,0.89378984699775987,0.89627874564068533,0.89876735017351672,0.901255666364008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,1.1069794449898716,1.1066611851012909,1.1062779977865185,1.1059011260360909,1.1055295317880447,1.1051618352982504,1.1047939943721514,1.1055821603268574,1.1063708545696875,1.107160134087942,1.1079500184077524,1.1087405008044793,1.1118994731995802,1.1150600659072298,1.1182221180130063,1.1213854553237628,1.1245499001022017,1.1281624285121243,1.1317757256334413,1.1353896147739813,1.139003932991747,1.1426185319108662,1.1461057747214944,1.1495930717193823,1.1530803204103504,1.1565674305048006,1.1600540792798568,1.1632024174131423,1.1663501799475167,1.1694973664721613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,7.0501246592066441E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-2,6.9000820687238368E-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},2.6116471473102738,2.6397707827920547,2.6674803839773773,2.6947108777595217,2.7215029375457429,2.748159785403542,2.7718461065476259,2.7954136852386688,2.8188693641558715,2.84222182227548,2.8654804478859752,2.89066642317486,2.915768751626274,2.9407963595721935,2.9657572921978517,2.9906586780049369,3.0116745637525946,3.032652581427143,3.0535966282245863,3.0745100229792572,3.0953955771978521,3.1133810250254879,3.1313479606663108,3.1492978074042179,3.1672317540791939,3.185150792611537,3.2010457105034473,3.2169297970073751,3.2328035520006182,0,0,{"$f":"AL72/Spd_NtrunkAU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F73/Spd_NtrunkAU_LGV/1000","v":0.49599791666666665},0.50489602824419111,0.50824294719840157,0.51153941873088293,0.5147781161583812,0.51796447860320949,0.5211359928173922,0.52584433755694393,0.53052976834179943,0.53519358332194034,0.53983743097610759,0.54446309572914797,0.55128630907617748,0.55808530532187117,0.56486240171967483,0.57161969581013761,0.5783590545573436,0.58513514370143316,0.59189618821726941,0.59864343300730483,0.60537794804262512,0.61210064933741715,0.61774326802744095,0.62337818605430939,0.62900586067920994,0.63462667916632776,0.6402409698403585,0.6446920760413114,0.64913925462248667,0.65358265220075584,0,0,{"$f":"AL73/Spd_NtrunkAU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F74/Spd_NtrunkAU_OGV1/1000","v":0.10522237500000001},0.105191502834102,0.10515400142253664,0.10511707029523309,0.10508078661045184,0.10504508310917202,0.10500952840119544,0.10508533950684359,0.10516083339264942,0.10523603253764695,0.10531096461946077,0.10538565913980351,0.10568310921592328,0.10597978024747294,0.10627577202052256,0.10657117403245502,0.10686606519901265,0.10720210893001073,0.10753770235272928,0.1078729030343596,0.10820775977382362,0.10854231369073813,0.10886480798983139,0.10918707483620051,0.10950913731234921,0.10983101455805823,0.11015272240414831,0.11044313267671937,0.1107334202019673,0.11102359293968865,0,0,{"$f":"AL74/Spd_NtrunkAU_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F75/Spd_NtrunkAU_OGV2/1000","v":0.15152512500000001},0.1514810551500621,0.15142790044896198,0.15137585993118383,0.15132498159844868,0.15127507020161457,0.15122522442918757,0.15133181882218547,0.15143826508204175,0.15154457331280868,0.15165075595412938,0.15175682626515705,0.15218000713744692,0.15260274906166574,0.15302509716885249,0.15344709196567161,0.15386876920281417,0.1543496869482272,0.15483028851034203,0.1553106001834883,0.15579064431952741,0.15627043981713007,0.1567330869472035,0.15719552787271895,0.1576577733373902,0.15811983231101323,0.15858171227422588,0.15899870459079041,0.15941555839186983,0.15983227751966425,0,0,{"$f":"AL75/Spd_NtrunkAU_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F76/Spd_NtrunkAU_PSV/1000","v":6.4399999999999995E-3},6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-3,6.3019703065501191E-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},10.615004849347624,10.725281008290203,10.83359150307246,10.940290280240111,11.045796886032775,11.151306760315546,11.245572238566199,11.339881211440439,11.434237595532128,11.528640601658296,11.623086368032579,11.725771430110555,11.828483535217721,11.931215028367014,12.033958208920833,12.136705627317559,12.223604506594599,12.310504061145345,12.397399099654599,12.484284967707641,12.571157536555326,12.646043979011377,12.720918233005225,12.795777836690442,12.870620667694089,12.945439611305636,13.011833220098438,13.07820380560594,13.144551320878108,0,0,{"$f":"AL78/Spd_NtrunkAR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F79/Spd_NtrunkAR_LGV/1000","v":3.5220312499999999},3.583734532958748,3.606685538661845,3.6292373465231207,3.6514651452155142,3.6734566500935544,3.695457587258637,3.7282980918141542,3.7611556108741158,3.794031626948954,3.8269258708977345,3.8598369289249579,3.9085777716663075,3.9573211099218875,4.0060636153083706,4.0548018957228917,4.1035326475736085,4.1526370097161731,4.2017274155795228,4.250801258053782,4.2998562158063125,4.3488902502396369,4.390094947805915,4.4312843813166598,4.4724573214591752,4.5136127256961185,4.5547465854562317,4.5873750378093394,4.6199881869721953,4.6525860686283202,0,0,{"$f":"AL79/Spd_NtrunkAR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F80/Spd_NtrunkAR_OGV1/1000","v":0.65190443749999993},0.65171754841562379,0.65149281927170477,0.65127183754626283,0.65105384134758837,0.65083796420446771,0.65062184864046468,0.65108525005855677,0.65154928471410822,0.65201396561862723,0.65247927848520793,0.65294519143037411,0.6548079769457319,0.65667249357359547,0.6585385483256484,0.66040594917321871,0.66227451134133808,0.66440815941725462,0.66654269242402853,0.66867794506144485,0.67081376856498554,0.67295003027830913,0.67501124904520282,0.67707269312558482,0.67913427530358506,0.68119591972135884,0.68325739147985143,0.6851188973864617,0.68698011344860976,0.68884103413579367,0,0,{"$f":"AL80/Spd_NtrunkAR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F81/Spd_NtrunkAR_OGV2/1000","v":1.1180663958333332},1.1177463294735102,1.1173622512569721,1.1169854950135312,1.1166147977220759,1.1162485883202022,1.1158821986793359,1.1166672345335817,1.1174526941506324,1.1182385869822107,1.1190249027121737,1.1198116182819864,1.1229547318199682,1.1260985477770682,1.1292429282597403,1.1323877360574504,1.1355328392005553,1.1391224246608755,1.1427119453160575,1.1463012841355142,1.1498903360435695,1.1534790076100763,1.1569406493925203,1.1604018097852042,1.1638624279450984,1.1673224512381528,1.1707817118469037,1.1739051493092429,1.1770278602816813,1.1801498424080494,0,0,{"$f":"AL81/Spd_NtrunkAR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F82/Spd_NtrunkAR_PSV/1000","v":6.8681249999999985E-2},6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-2,6.7223612266728891E-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},2.064952202295621,2.0875620286323371,2.1099773424363764,2.1321200710538037,2.153979836670346,2.1756737846473766,2.1948988160543128,2.2139768173879073,2.2329167997154258,2.2517302246206889,2.2704295014991898,2.2906415213564446,2.310754701492971,2.330780812445441,2.3507304524553403,2.3706130000131234,2.3873793475936305,2.404103842107411,2.4207916074506866,2.4374469975194497,2.4540736908947887,2.4683870570144113,2.4826819069526587,2.4969600954242597,2.5112231651207928,2.5254723967319448,2.538110644292638,2.5507391481098511,2.5633585464611746,0,0,{"$f":"AL84/Spd_MinorU_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F85/Spd_MinorU_LGV/1000","v":0.38430000000000003},0.39125878267458419,0.39389618239325697,0.39650989104252832,0.39909106245205583,0.4016388947754263,0.40416804076881274,0.40791226520899027,0.41162836779791889,0.41531805400664301,0.41898349691311698,0.42262705134416073,0.42799178033297203,0.43332925535653777,0.43864249236123465,0.44393421637652791,0.44920684694848317,0.45450395542320071,0.45978576455319292,0.46505386836111329,0.47030962934512199,0.47555420637953677,0.47995483751855506,0.48434835060434223,0.48873532072736153,0.4931162303668632,0.49749148411244432,0.50095990598506024,0.50442497425514288,0.50788686871430044,0,0,{"$f":"AL85/Spd_MinorU_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F86/Spd_MinorU_OGV1/1000","v":6.719787499999999E-2},6.7177974397120643E-2,6.7153620060825564E-2,6.7129490221396984E-2,6.7105664250299971E-2,6.7082146116237501E-2,6.7058793892136162E-2,6.7108437925266162E-2,6.7157732169175671E-2,6.7206701598291632E-2,6.7255376963256244E-2,6.7303791041479988E-2,6.7496212015074955E-2,6.7687809798947965E-2,6.7878695123627694E-2,6.8068967288684334E-2,6.8258713837217114E-2,6.8474751598065958E-2,6.8690343319688943E-2,6.8905552760185632E-2,6.9120433936612796E-2,6.9335032334929242E-2,6.9541825150754966E-2,6.9748414844828022E-2,6.9954826886347174E-2,7.0161082364923702E-2,7.0367198694750263E-2,7.0553240596774008E-2,7.0739185869890586E-2,7.092504323143857E-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},6.7403231859043455E-2,6.7379323541197716E-2,6.7355822501639323E-2,6.7332769163017531E-2,6.7310106368615369E-2,6.7287517676057479E-2,6.7335726635257484E-2,6.7383776437749454E-2,6.7431678305633833E-2,6.7479446056119496E-2,6.7527094416989619E-2,6.7716952948751158E-2,6.790640987645942E-2,6.8095515055618561E-2,6.8284313205398725E-2,6.8472843762397678E-2,6.868774048296826E-2,6.8902396140931646E-2,6.9116839535091401E-2,6.9331095086733185E-2,6.9545183383234746E-2,6.9751575438704957E-2,6.9957839088128693E-2,7.0163985907515714E-2,7.037002550432446E-2,7.0575965833837018E-2,7.0761877782537383E-2,7.0947716543915823E-2,7.1133486129479034E-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},3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-3,3.3760555213661358E-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},9.0263043649172552,9.1207709034975011,9.2140336153092282,9.3064200074016377,9.3982472425046932,9.4902148221566023,9.5725282211165279,9.655036488727097,9.7377467459519682,9.8206563296287968,9.9037561943740116,9.9942628814574359,10.084943052253307,10.175779547316587,10.266755135795865,10.357853132935617,10.43499177596723,10.512211566022932,10.589501019813294,10.666849783195584,10.744248607521104,10.811017531335223,10.877817991656373,10.944644462703327,11.011492131181596,11.078345788241833,11.137689255169636,11.19702812820319,11.256362048962226,0,0,{"$f":"AL90/Spd_MinorR_Car/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F91/Spd_MinorR_LGV/1000","v":1.8436515625000001},1.8760519523766745,1.8881577782617125,1.9001156552866234,1.9119682338873436,1.9237560425177713,1.9355659018890075,1.9532248951390201,1.9709275927570615,1.9886756134116454,2.0064683908409386,2.0243039324648309,2.0507654036166558,2.0772764853704575,2.1038323365685221,2.1304280551794674,2.1570588678318408,2.1839305298965961,2.2108286956611991,2.237749498291159,2.2646894440290808,2.2916454077891304,2.3143188964668799,2.3370023833912983,2.3596940125526298,2.3823921680405311,2.4050915328312836,2.4231057323861314,2.4411181901635017,2.4591288058372509,0,0,{"$f":"AL91/Spd_MinorR_LGV/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F92/Spd_MinorR_OGV1/1000","v":0.47417543750000002},0.47403906135529034,0.47387432095233073,0.47371145808117632,0.4735498771595103,0.47338902851041126,0.47322778968704732,0.47357407984580413,0.47392145837580957,0.47426994693485697,0.47461952168342902,0.47497012945443629,0.47637407553674305,0.47778142922913658,0.4791918671245638,0.48060506742666242,0.4820207204397548,0.48363881982754581,0.48525906294450472,0.48688117175982687,0.4885048958204164,0.49013001153815938,0.49169895591769158,0.49326888677735936,0.49483965656464396,0.49641113667204489,0.49798293343820249,0.49940251918683376,0.50082211154152145,0.50224169972200472,0,0,{"$f":"AL92/Spd_MinorR_OGV1/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F93/Spd_MinorR_OGV2/1000","v":0.62022456249999991},0.62004663612432886,0.61983247992725021,0.61962165831869742,0.61941343516931302,0.61920700802958917,0.61900029509728527,0.61944368664071781,0.61988785140571545,0.62033280508819111,0.62077853043770981,0.62122498896660772,0.62301058238747464,0.62479840718301227,0.62658822995759822,0.62837981847687097,0.63017294926398004,0.6322209035313221,0.63427010774692316,0.63632036172223283,0.63837148523053044,0.64042331749089942,0.64240332180887749,0.64438376423976729,0.64636453892660295,0.64834555372445457,0.6503265245461366,0.65211540775872712,0.65390407435392861,0.65569251723192112,0,0,{"$f":"AL93/Spd_MinorR_OGV2/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F94/Spd_MinorR_PSV/1000","v":5.4614583333333334E-2},5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-2,5.3451591800608489E-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},{"$f":"G96/Spd_MinorR_Car/1000","v":0.78391468114798335},0.79266574563752279,0.80140266060661214,0.81008382601161277,0.81868618942758853,0.82719913456433003,0.83472079650836584,0.84216276307886995,0.84953007302451677,0.85682914407454502,0.86406692765167936,0.87187397920703635,0.87962881447562835,0.88733801941596779,0.8950075212545322,0.90264256177228219,0.90907481154050895,0.91548582045044746,0.92187845141222913,0.92825513451691255,0.93461792028986423,0.9400933804765752,0.94556006842140872,0.95101901594492733,0.95647107950620636,0.96191696833685536,0.96674653166898794,0.97157186594370326,0.97639332267154333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F97/Spd_MinorR_LGV/1000","v":0.14235468749999999},0.14496198086717957,0.14595920942655718,0.14695472144665053,0.14794378681846343,0.14892380853375262,0.1498936152942843,0.15132467887011708,0.15274057139526717,0.15414224543060684,0.15553091669962449,0.15690790328940957,0.1589309449463216,0.16093999794435998,0.16293673910955997,0.16492268216904662,0.16689916953560743,0.16888289883845983,0.1708592905919063,0.17282922388885411,0.17479344804726069,0.17675259828684942,0.17839587535431659,0.18003598769220011,0.18167324957217237,0.18330792336344115,0.18494022780781985,0.18623405294662354,0.18752649346403755,0.18881764631026993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F98/Spd_MinorR_OGV1/1000","v":3.27361875E-2},3.2726378478093093E-2,3.2714263716226953E-2,3.270217197026782E-2,3.2690160509363707E-2,3.2678260269589331E-2,3.2666484669783877E-2,3.2691428954171681E-2,3.2716111847779915E-2,3.274055208061958E-2,3.2764772714864485E-2,3.2788798332765955E-2,3.2884059641955239E-2,3.2978718627466319E-2,3.3072858286434859E-2,3.3166553043103057E-2,3.3259868504682322E-2,3.3365998241279192E-2,3.347181274042095E-2,3.3577359747694803E-2,3.368267970343114E-2,3.3787806650156738E-2,3.3889066749585195E-2,3.3990192129993921E-2,3.4091201830035348E-2,3.4192111604103195E-2,3.42929344504549E-2,3.4383924076676779E-2,3.4474855355418291E-2,3.4565734779607622E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F99/Spd_MinorR_OGV2/1000","v":1.47075625E-2},1.4703155548128783E-2,1.4697712684101961E-2,1.4692280160555106E-2,1.4686883707105429E-2,1.4681537222569117E-2,1.4676246735700003E-2,1.4687453588106116E-2,1.4698543004075035E-2,1.4709523398539235E-2,1.4720405132765206E-2,1.4731199250952825E-2,1.4773997810153804E-2,1.481652576016603E-2,1.4858820389557692E-2,1.4900915135307174E-2,1.4942839473118148E-2,1.4990520948980511E-2,1.5038060796421013E-2,1.5085480466355635E-2,1.5132798127628489E-2,1.5180029074708102E-2,1.5225522742567266E-2,1.5270955884490024E-2,1.5316337054073849E-2,1.53616733293797E-2,1.5406970550204379E-2,1.544784994749247E-2,1.5488703130695176E-2,1.5529533016925164E-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},{"$f":"G102/Spd_MinorR_Car/1000","v":1.7982971053359385},1.8173532725687882,1.8363282438956057,1.8552962693008495,1.8743071057623031,1.8933925695317635,1.9105232040917277,1.9277462213990793,1.9450643260321776,1.9624763116294592,1.9799784215766079,1.9990921005605746,2.0182913929774378,2.0375692672953702,2.0569186667013795,2.0763327560083447,2.0928019640031428,2.1093146717588835,2.1258661934606402,2.1424522964204185,2.1590691915819429,2.17341983061953,2.1877909667557707,2.20218033471801,2.2165859549552573,2.2310016904074379,2.2438038623706387,2.2566102020307746,2.2694205299571295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F103/Spd_MinorR_LGV/1000","v":0.38315312500000004},0.38992007442150295,0.39246630660329518,0.39500196594841092,0.39753700465203823,0.40007806422414632,0.4026293647608552,0.4064541199531766,0.41029946344866697,0.41416601024972088,0.41805350202820513,0.42196111055174312,0.42777367992826154,0.43361253078991979,0.43947563242583204,0.44536093237536667,0.45126643213709761,0.45723695672421394,0.46322416804418975,0.46922643518593105,0.47524227866456653,0.48127036857574856,0.48634758790037336,0.49143283275204641,0.49652531650655884,0.50162434949749624,0.50672776250326645,0.51078048397168518,0.5148349161890059,0.51889099895746449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F104/Spd_MinorR_OGV1/1000","v":0.10488575000000001},0.10485544494155086,0.10481859914240009,0.1047818995330343,0.10474520123644671,0.10470840822765198,0.10467146014522594,0.10475098528807372,0.10483095034525711,0.10491136397600902,0.10499221664064456,0.10507348706845626,0.10539958445538507,0.10572711722178224,0.10605595576115394,0.10638597111284473,0.10671703915802072,0.10709594311854284,0.10747579717995752,0.10785648977957338,0.10823792038830453,0.10861999922555297,0.10898914956063328,0.10935877908190468,0.10972882846475022,0.11009924596463368,0.11046987381752792,0.11080468785757319,0.1111395723419093,0.11147452274205015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F105/Spd_MinorR_OGV2/1000","v":7.5951749999999985E-2},7.5929804957674749E-2,7.5903123516910392E-2,7.5876547937714478E-2,7.5849973309151053E-2,7.5823330095885919E-2,7.579657458792223E-2,7.5854161760329261E-2,7.5912067491393065E-2,7.5970298051592736E-2,7.602884653288057E-2,7.6087697532330412E-2,7.6323837019416751E-2,7.6561015919221626E-2,7.6799140378766631E-2,7.7038117012749624E-2,7.7277855942015014E-2,7.7552234672048276E-2,7.782730140617615E-2,7.8102975357622104E-2,7.8379183729461899E-2,7.865586150815905E-2,7.8923177268044778E-2,7.9190840024827541E-2,7.9458806819301869E-2,7.9727040181286457E-2,7.9995425867865039E-2,8.0237877414104708E-2,8.0480379971727412E-2,8.0722930261484582E-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,{"$f":"F106/Spd_MinorR_PSV/1000","v":1.3558333333333335E-2},1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,1.3268485061851749E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"U Urban",null,"Cars",null,{"$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},{"$f":"G207+G213+G219+G225+G231+G237+G243+G249","v":26.900120350354694},27.18340374141841,27.462813749297659,27.738921331767536,28.012520197943449,28.285946856619162,28.530089382884757,28.774217187272065,29.018364904412085,29.262554433887267,29.506797861020043,29.77230833586691,30.037870248043337,30.303479034412572,30.569127277325798,30.834805756051864,31.059526969451706,31.284272542912166,31.509033000016036,31.733799202339267,31.958562524040875,32.152342803482604,32.346117127457745,32.539879552885182,32.733624752537139,32.92732724763524,33.099229224103787,33.271082946900833,33.442889320930796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F208+F214+F220+F226+F232+F238+F244+F250","v":6.7714885416666659},6.8908233515428812,6.9354079625450691,6.9793589989782179,7.0227833491837961,7.0658179387478608,7.1088505027889894,7.1730583885424029,7.2372813746148292,7.3015271333695102,7.3657996083557276,7.4301000223042504,7.5253258895666963,7.6205646847050339,7.7158132174931957,7.8110674776334381,7.906323018583981,8.0023264943000765,8.0983215226472804,8.1943037167881432,8.2902689639349685,8.3862134806083191,8.4668554130734801,8.5474821218108552,8.6280910814971072,8.7086800761307774,8.7892385625514038,8.8531472891401499,8.9170320156663703,8.9808930406483629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,1.4361220625,1.4357079104217807,1.4352076245660248,1.4347139276473713,1.4342255311136609,1.4337408904375299,1.4332559054358536,1.4342955215787161,1.4353363708447799,1.4363785627460515,1.4374221311068629,1.4384670564673161,1.4426450178108134,1.4468273486984013,1.4510136966419511,1.4552036820769683,1.4593969184800257,1.464185781132699,1.4689774109613301,1.4737714221430849,1.4785674581875741,1.4833651937178456,1.4879950544136993,1.4926260407958711,1.497257926361711,1.5018905108851226,1.5065230542849353,1.510706401781039,1.5148892587593168,1.5190716275505833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,2.0478983541666667,2.0473102131127479,2.0466027913753941,2.0459076638633213,2.0452228406691115,2.0445456402384763,2.0438680572054886,2.045320081980178,2.0467731975716075,2.0482274651389765,2.0496828868257779,2.051139424714024,2.056960109123211,2.0627836555775931,2.0686097312101337,2.0744379918534483,2.0802680968448803,2.086923511244422,2.0935800999168515,2.1002375414003045,2.1068955425374507,2.1135538388842074,2.1199773335979182,2.1264007368951368,2.1328238699899833,2.1392465762886115,2.1456683109191728,2.1514668668028949,2.1572642926738181,2.1630605865675236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,0.14674416666666665,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0.14362171495710538,0,0,0,0,0,{"$f":"AO211+AO217+AO223+AO229+AO235+AO241+AO247+AO253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Travel time summary"]
[]
[null,"Delay tme",null,"Cars",null,{"$f":"F255-F198","v":7.4440116535523728},7.562322460720015,7.6410881791183378,7.7185441606806293,7.7949386187823713,7.8705763252942553,7.9462907767298745,8.014012085804243,8.0818436409498702,8.1497880626014414,8.2178421185489157,8.2859988700444873,8.3601741887767922,8.434436689833408,8.5087750936378441,8.5831782785426007,8.6576356315358787,8.7206472654563107,8.783693364103204,8.846766823519598,8.9098612965937356,8.9729711636210858,9.0273931495481925,9.0818231404579777,9.1362578404071542,9.1906944012660787,9.2451242557363287,9.2934319157116114,9.3417290525400887,9.3900154151645978,0,0,{"$f":"AL255-AL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LGV",null,{"$f":"F256-F199","v":2.8287652010721485},2.87836409708527,2.8968249256812868,2.9149743334808491,2.9328712218300224,2.9505868876825243,2.9683210235955535,2.9948094337775322,3.0213287037280381,3.0478794594735659,3.0744606005281003,3.1010699303947735,3.1404979328460181,3.1799474216485972,3.2194141230849862,3.2588937939183538,3.2983823677355044,3.3381875325969919,3.3779940993603548,3.4177989110317739,3.4575991547212794,3.4973923515528309,3.5308394483183356,3.5642807316881404,3.5977147364072097,3.6311402079491746,3.6645526549621046,3.6910590705842949,3.71755525619389,3.7440412027687895,0,0,{"$f":"AL256-AL199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV1",null,{"$f":"F257-F200","v":0.58423016892872226},0.58406222813876363,0.58385986552970648,0.5836605557672514,0.58346368502276114,0.58326851613284636,0.58307303715779057,0.58349240317517892,0.58391256291340288,0.58433352366018076,0.58475526329817817,0.58517774076473961,0.58686758314858367,0.58855970261257307,0.59025386654531842,0.59194984436694409,0.59364741451075886,0.59558636813988053,0.59752663969412612,0.59946803026208495,0.60141036044436258,0.60335346986652594,0.60522865437031736,0.60710434283309256,0.60898042891413584,0.61085681980904249,0.6127332072871754,0.61442765614035366,0.61612190858580007,0.61781596118657534,0,0,{"$f":"AL257-AL200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"OGV2",null,{"$f":"F258-F201","v":0.9409189091767951},0.940649028011457,0.94032479358887566,0.94000653782723043,0.93969330888106684,0.93938380494022589,0.93907406283333716,0.9397379216533206,0.94040234300191994,0.94106733105103446,0.9417328684180255,0.94239892390954472,0.94506063592363088,0.9477235896703633,0.95038761319712739,0.95305253652968558,0.95571819674267866,0.95876108273229765,0.96180437428341015,0.96484792662632324,0.96789160954570375,0.97093530697334129,0.97387155887642374,0.97680766517575446,0.97974354957963294,0.98267914578381088,0.98561423163931594,0.98826444938975255,0.99091411272630148,0.99356322009536235,0,0,{"$f":"AL258-AL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PSV",null,{"$f":"F259-F202","v":7.6242920074600207E-2},7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,{"$f":"Z259-Z202","v":7.4620894269867011E-2},7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,7.4620894269867011E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delay cost",null,"Cars",null,{"$f":"F264*SupTraffA!F75","v":89.717337057524347},{"$f":"G264*SupTraffA!G75","v":92.102190258787829},{"$f":"H264*SupTraffA!H75","v":94.071506964152476},{"$f":"I264*SupTraffA!I75","v":96.077061144040741},{"$f":"J264*SupTraffA!J75","v":98.264401816542872},{"$f":"K264*SupTraffA!K75","v":100.62898042317266},{"$f":"L264*SupTraffA!L75","v":103.16653318150983},{"$f":"M264*SupTraffA!M75","v":105.76856626306602},{"$f":"N264*SupTraffA!N75","v":108.53923300285214},{"$f":"O264*SupTraffA!O75","v":111.42725018833794},{"$f":"P264*SupTraffA!P75","v":114.49185159800754},{"$f":"Q264*SupTraffA!Q75","v":117.62807863024646},{"$f":"R264*SupTraffA!R75","v":120.91862278592188},{"$f":"S264*SupTraffA!S75","v":124.27326508454742},{"$f":"T264*SupTraffA!T75","v":127.72524057006294},{"$f":"U264*SupTraffA!U75","v":131.30243094728004},{"$f":"V264*SupTraffA!V75","v":135.05044872506161},{"$f":"W264*SupTraffA!W75","v":138.73068341778034},{"$f":"X264*SupTraffA!X75","v":142.50741634786979},{"$f":"Y264*SupTraffA!Y75","v":146.35772984802247},{"$f":"Z264*SupTraffA!Z75","v":150.27006845660338},{"$f":"AA264*SupTraffA!AA75","v":154.2869378254515},{"$f":"AB264*SupTraffA!AB75","v":158.2518031203648},{"$f":"AC264*SupTraffA!AC75","v":162.29199065128793},{"$f":"AD264*SupTraffA!AD75","v":166.39394312973644},{"$f":"AE264*SupTraffA!AE75","v":170.57647694635992},{"$f":"AF264*SupTraffA!AF75","v":174.84749571548821},{"$f":"AG264*SupTraffA!AG75","v":179.0665919549144},{"$f":"AH264*SupTraffA!AH75","v":183.36332612969315},{"$f":"AI264*SupTraffA!AI75","v":187.76428441321329},{"$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},{"$f":"G265*SupTraffA!G76","v":45.567753980708964},{"$f":"H265*SupTraffA!H76","v":46.357741143268498},{"$f":"I265*SupTraffA!I76","v":47.1646026268131},{"$f":"J265*SupTraffA!J76","v":48.058879054644159},{"$f":"K265*SupTraffA!K76","v":49.036794550980048},{"$f":"L265*SupTraffA!L76","v":50.093615669787184},{"$f":"M265*SupTraffA!M76","v":51.377497232700883},{"$f":"N265*SupTraffA!N76","v":52.743799130102268},{"$f":"O265*SupTraffA!O76","v":54.167652287114414},{"$f":"P265*SupTraffA!P76","v":55.677899822374044},{"$f":"Q265*SupTraffA!Q76","v":57.223553193853384},{"$f":"R265*SupTraffA!R76","v":59.043691907394432},{"$f":"S265*SupTraffA!S76","v":60.903001018576674},{"$f":"T265*SupTraffA!T76","v":62.817935250700799},{"$f":"U265*SupTraffA!U76","v":64.802530994482396},{"$f":"V265*SupTraffA!V76","v":66.879783022048514},{"$f":"W265*SupTraffA!W76","v":69.029013014189019},{"$f":"X265*SupTraffA!X76","v":71.238753938609491},{"$f":"Y265*SupTraffA!Y76","v":73.497864159482361},{"$f":"Z265*SupTraffA!Z76","v":75.800716728714519},{"$f":"AA265*SupTraffA!AA76","v":78.168966705273704},{"$f":"AB265*SupTraffA!AB76","v":80.456550410444464},{"$f":"AC265*SupTraffA!AC76","v":82.792896700004022},{"$f":"AD265*SupTraffA!AD76","v":85.17124953978454},{"$f":"AE265*SupTraffA!AE76","v":87.601382651928901},{"$f":"AF265*SupTraffA!AF76","v":90.087546238691246},{"$f":"AG265*SupTraffA!AG76","v":92.445669021843855},{"$f":"AH265*SupTraffA!AH76","v":94.850532094893509},{"$f":"AI265*SupTraffA!AI76","v":97.316040037601411},{"$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},{"$f":"G266*SupTraffA!G77","v":9.4592212199112815},{"$f":"H266*SupTraffA!H77","v":9.558571821901074},{"$f":"I266*SupTraffA!I77","v":9.6610906341360856},{"$f":"J266*SupTraffA!J77","v":9.7809004973336258},{"$f":"K266*SupTraffA!K77","v":9.9166861195931393},{"$f":"L266*SupTraffA!L77","v":10.066507878585631},{"$f":"M266*SupTraffA!M77","v":10.240551017716502},{"$f":"N266*SupTraffA!N77","v":10.428110362961128},{"$f":"O266*SupTraffA!O77","v":10.62398371045489},{"$f":"P266*SupTraffA!P77","v":10.833590617191442},{"$f":"Q266*SupTraffA!Q77","v":11.046772916235833},{"$f":"R266*SupTraffA!R77","v":11.287544668436272},{"$f":"S266*SupTraffA!S77","v":11.531708214126015},{"$f":"T266*SupTraffA!T77","v":11.782298487272804},{"$f":"U266*SupTraffA!U77","v":12.041789729029089},{"$f":"V266*SupTraffA!V77","v":12.314217027130571},{"$f":"W266*SupTraffA!W77","v":12.599405382065159},{"$f":"X266*SupTraffA!X77","v":12.891369826847795},{"$f":"Y266*SupTraffA!Y77","v":13.18798990766842},{"$f":"Z266*SupTraffA!Z77","v":13.488198278957407},{"$f":"AA266*SupTraffA!AA77","v":13.795778006504799},{"$f":"AB266*SupTraffA!AB77","v":14.108709353864327},{"$f":"AC266*SupTraffA!AC77","v":14.426762483109089},{"$f":"AD266*SupTraffA!AD77","v":14.748708661616645},{"$f":"AE266*SupTraffA!AE77","v":15.076194672111207},{"$f":"AF266*SupTraffA!AF77","v":15.409891353981303},{"$f":"AG266*SupTraffA!AG77","v":15.743116062532746},{"$f":"AH266*SupTraffA!AH77","v":16.081751931536456},{"$f":"AI266*SupTraffA!AI77","v":16.428098586135249},{"$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},{"$f":"G267*SupTraffA!G78","v":15.234348015638023},{"$f":"H267*SupTraffA!H78","v":15.394382464153564},{"$f":"I267*SupTraffA!I78","v":15.559537592344691},{"$f":"J267*SupTraffA!J78","v":15.752560078897387},{"$f":"K267*SupTraffA!K78","v":15.971330668051342},{"$f":"L267*SupTraffA!L78","v":16.212714102108265},{"$f":"M267*SupTraffA!M78","v":16.492818205697375},{"$f":"N267*SupTraffA!N78","v":16.794671053970141},{"$f":"O267*SupTraffA!O78","v":17.109892879159403},{"$f":"P267*SupTraffA!P78","v":17.44721083765932},{"$f":"Q267*SupTraffA!Q78","v":17.790264707144932},{"$f":"R267*SupTraffA!R78","v":18.176867233213642},{"$f":"S267*SupTraffA!S78","v":18.568841623390568},{"$f":"T267*SupTraffA!T78","v":18.971075281275748},{"$f":"U267*SupTraffA!U78","v":19.387551757669087},{"$f":"V267*SupTraffA!V78","v":19.824766357596804},{"$f":"W267*SupTraffA!W78","v":20.28222973541067},{"$f":"X267*SupTraffA!X78","v":20.750498917193738},{"$f":"Y267*SupTraffA!Y78","v":21.226160656506892},{"$f":"Z267*SupTraffA!Z78","v":21.707497576938444},{"$f":"AA267*SupTraffA!AA78","v":22.200598194363597},{"$f":"AB267*SupTraffA!AB78","v":22.702280655362337},{"$f":"AC267*SupTraffA!AC78","v":23.21210899498578},{"$f":"AD267*SupTraffA!AD78","v":23.728106010916754},{"$f":"AE267*SupTraffA!AE78","v":24.252920850899166},{"$f":"AF267*SupTraffA!AF78","v":24.787636847273433},{"$f":"AG267*SupTraffA!AG78","v":25.321714886583649},{"$f":"AH267*SupTraffA!AH78","v":25.864418590308514},{"$f":"AI267*SupTraffA!AI78","v":26.419444554226057},{"$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},{"$f":"G268*SupTraffA!G79","v":6.7371556372530028},{"$f":"H268*SupTraffA!H79","v":6.8102758551132618},{"$f":"I268*SupTraffA!I79","v":6.8856688248424547},{"$f":"J268*SupTraffA!J79","v":6.9734120690342802},{"$f":"K268*SupTraffA!K79","v":7.0725878654180496},{"$f":"L268*SupTraffA!L79","v":7.1818478081863004},{"$f":"M268*SupTraffA!M79","v":7.300766158121097},{"$f":"N268*SupTraffA!N79","v":7.429132743711647},{"$f":"O268*SupTraffA!O79","v":7.5632231130923353},{"$f":"P268*SupTraffA!P79","v":7.706880049709663},{"$f":"Q268*SupTraffA!Q79","v":7.8528616725619589},{"$f":"R268*SupTraffA!R79","v":8.0009154279085806},{"$f":"S268*SupTraffA!S79","v":8.150484769416499},{"$f":"T268*SupTraffA!T79","v":8.3036971043132777},{"$f":"U268*SupTraffA!U79","v":8.4622616130760164},{"$f":"V268*SupTraffA!V79","v":8.6289617039712212},{"$f":"W268*SupTraffA!W79","v":8.8000597177228421},{"$f":"X268*SupTraffA!X79","v":8.9747449244752033},{"$f":"Y268*SupTraffA!Y79","v":9.1515129357983067},{"$f":"Z268*SupTraffA!Z79","v":9.3296071092207313},{"$f":"AA268*SupTraffA!AA79","v":9.5116246017129313},{"$f":"AB268*SupTraffA!AB79","v":9.6972395563627103},{"$f":"AC268*SupTraffA!AC79","v":9.8852091182878343},{"$f":"AD268*SupTraffA!AD79","v":10.074673490180647},{"$f":"AE268*SupTraffA!AE79","v":10.26674153189604},{"$f":"AF268*SupTraffA!AF79","v":10.461849735544249},{"$f":"AG268*SupTraffA!AG79","v":10.658602363991719},{"$f":"AH268*SupTraffA!AH79","v":10.857929698562467},{"$f":"AI268*SupTraffA!AI79","v":11.061359191299207},{"$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},{"$f":"IF(G1=\"\",\"\",IFERROR(SUM(G270:G274)*1000,0))","v":169100.66911229913},172192.47824858886,175347.96082217706,178830.15351645229,182626.37962721527,186721.21864017719,191180.19887730188,195934.94629359734,200892.00217815899,206157.43292494206,211541.53112004258,217427.64202287485,223427.30071005714,229600.24669362555,235996.56504153664,242698.17683580873,249441.39126716802,256362.78395499606,263421.25750747847,270596.08815043449,277963.90533330652,285216.58309639868,292608.96794767468,300116.68083223503,307773.71665319527,315594.41989097849,323235.69428986637,331017.95844499412,338989.22678247525,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,"Congestion charge"]
[]
["Years of growth to start year",null,null,{"$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$17","v":-9.9000000000000286E-3},{"$f":"$E283+GR!J$17","v":-2.5000000000000029E-2},{"$f":"$E283+GR!K$17","v":-3.6200000000000017E-2},{"$f":"$E283+GR!L$17","v":-4.4400000000000002E-2},{"$f":"$E283+GR!M$17","v":-5.0300000000000018E-2},{"$f":"$E283+GR!N$17","v":-5.45E-2},{"$f":"$E283+GR!O$17","v":-5.7400000000000014E-2},{"$f":"$E283+GR!P$17","v":-5.9200000000000037E-2},{"$f":"$E283+GR!Q$17","v":-6.0300000000000027E-2},{"$f":"$E283+GR!R$17","v":-6.0900000000000017E-2},{"$f":"$E283+GR!S$17","v":-6.1099999999999995E-2},{"$f":"$E283+GR!T$17","v":-6.1000000000000006E-2},{"$f":"$E283+GR!U$17","v":-6.0700000000000039E-2},{"$f":"$E283+GR!V$17","v":-6.0300000000000027E-2},{"$f":"$E283+GR!W$17","v":-5.9900000000000016E-2},{"$f":"$E283+GR!X$17","v":-5.9400000000000015E-2},{"$f":"$E283+GR!Y$17","v":-5.8900000000000015E-2},{"$f":"$E283+GR!Z$17","v":-5.8500000000000003E-2},{"$f":"$E283+GR!AA$17","v":-5.8000000000000003E-2},{"$f":"$E283+GR!AB$17","v":-5.7600000000000047E-2},{"$f":"$E283+GR!AC$17","v":-5.7200000000000036E-2},{"$f":"$E283+GR!AD$17","v":-5.6900000000000013E-2},{"$f":"$E283+GR!AE$17","v":-5.6500000000000002E-2},{"$f":"$E283+GR!AF$17","v":-5.6300000000000024E-2},{"$f":"$E283+GR!AG$17","v":-5.6000000000000001E-2},{"$f":"$E283+GR!AH$17","v":-5.5800000000000023E-2},{"$f":"$E283+GR!AI$17","v":-5.5600000000000045E-2},{"$f":"$E283+GR!AJ$17","v":-5.5400000000000012E-2},{"$f":"$E283+GR!AK$17","v":-5.5300000000000023E-2},{"$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$17","v":-9.9000000000000286E-3},{"$f":"$E284+GR!J$17","v":-2.5000000000000029E-2},{"$f":"$E284+GR!K$17","v":-3.6200000000000017E-2},{"$f":"$E284+GR!L$17","v":-4.4400000000000002E-2},{"$f":"$E284+GR!M$17","v":-5.0300000000000018E-2},{"$f":"$E284+GR!N$17","v":-5.45E-2},{"$f":"$E284+GR!O$17","v":-5.7400000000000014E-2},{"$f":"$E284+GR!P$17","v":-5.9200000000000037E-2},{"$f":"$E284+GR!Q$17","v":-6.0300000000000027E-2},{"$f":"$E284+GR!R$17","v":-6.0900000000000017E-2},{"$f":"$E284+GR!S$17","v":-6.1099999999999995E-2},{"$f":"$E284+GR!T$17","v":-6.1000000000000006E-2},{"$f":"$E284+GR!U$17","v":-6.0700000000000039E-2},{"$f":"$E284+GR!V$17","v":-6.0300000000000027E-2},{"$f":"$E284+GR!W$17","v":-5.9900000000000016E-2},{"$f":"$E284+GR!X$17","v":-5.9400000000000015E-2},{"$f":"$E284+GR!Y$17","v":-5.8900000000000015E-2},{"$f":"$E284+GR!Z$17","v":-5.8500000000000003E-2},{"$f":"$E284+GR!AA$17","v":-5.8000000000000003E-2},{"$f":"$E284+GR!AB$17","v":-5.7600000000000047E-2},{"$f":"$E284+GR!AC$17","v":-5.7200000000000036E-2},{"$f":"$E284+GR!AD$17","v":-5.6900000000000013E-2},{"$f":"$E284+GR!AE$17","v":-5.6500000000000002E-2},{"$f":"$E284+GR!AF$17","v":-5.6300000000000024E-2},{"$f":"$E284+GR!AG$17","v":-5.6000000000000001E-2},{"$f":"$E284+GR!AH$17","v":-5.5800000000000023E-2},{"$f":"$E284+GR!AI$17","v":-5.5600000000000045E-2},{"$f":"$E284+GR!AJ$17","v":-5.5400000000000012E-2},{"$f":"$E284+GR!AK$17","v":-5.5300000000000023E-2},{"$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$17","v":-9.9000000000000286E-3},{"$f":"$E285+GR!J$17","v":-2.5000000000000029E-2},{"$f":"$E285+GR!K$17","v":-3.6200000000000017E-2},{"$f":"$E285+GR!L$17","v":-4.4400000000000002E-2},{"$f":"$E285+GR!M$17","v":-5.0300000000000018E-2},{"$f":"$E285+GR!N$17","v":-5.45E-2},{"$f":"$E285+GR!O$17","v":-5.7400000000000014E-2},{"$f":"$E285+GR!P$17","v":-5.9200000000000037E-2},{"$f":"$E285+GR!Q$17","v":-6.0300000000000027E-2},{"$f":"$E285+GR!R$17","v":-6.0900000000000017E-2},{"$f":"$E285+GR!S$17","v":-6.1099999999999995E-2},{"$f":"$E285+GR!T$17","v":-6.1000000000000006E-2},{"$f":"$E285+GR!U$17","v":-6.0700000000000039E-2},{"$f":"$E285+GR!V$17","v":-6.0300000000000027E-2},{"$f":"$E285+GR!W$17","v":-5.9900000000000016E-2},{"$f":"$E285+GR!X$17","v":-5.9400000000000015E-2},{"$f":"$E285+GR!Y$17","v":-5.8900000000000015E-2},{"$f":"$E285+GR!Z$17","v":-5.8500000000000003E-2},{"$f":"$E285+GR!AA$17","v":-5.8000000000000003E-2},{"$f":"$E285+GR!AB$17","v":-5.7600000000000047E-2},{"$f":"$E285+GR!AC$17","v":-5.7200000000000036E-2},{"$f":"$E285+GR!AD$17","v":-5.6900000000000013E-2},{"$f":"$E285+GR!AE$17","v":-5.6500000000000002E-2},{"$f":"$E285+GR!AF$17","v":-5.6300000000000024E-2},{"$f":"$E285+GR!AG$17","v":-5.6000000000000001E-2},{"$f":"$E285+GR!AH$17","v":-5.5800000000000023E-2},{"$f":"$E285+GR!AI$17","v":-5.5600000000000045E-2},{"$f":"$E285+GR!AJ$17","v":-5.5400000000000012E-2},{"$f":"$E285+GR!AK$17","v":-5.5300000000000023E-2},{"$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$17","v":-9.9000000000000286E-3},{"$f":"$E286+GR!J$17","v":-2.5000000000000029E-2},{"$f":"$E286+GR!K$17","v":-3.6200000000000017E-2},{"$f":"$E286+GR!L$17","v":-4.4400000000000002E-2},{"$f":"$E286+GR!M$17","v":-5.0300000000000018E-2},{"$f":"$E286+GR!N$17","v":-5.45E-2},{"$f":"$E286+GR!O$17","v":-5.7400000000000014E-2},{"$f":"$E286+GR!P$17","v":-5.9200000000000037E-2},{"$f":"$E286+GR!Q$17","v":-6.0300000000000027E-2},{"$f":"$E286+GR!R$17","v":-6.0900000000000017E-2},{"$f":"$E286+GR!S$17","v":-6.1099999999999995E-2},{"$f":"$E286+GR!T$17","v":-6.1000000000000006E-2},{"$f":"$E286+GR!U$17","v":-6.0700000000000039E-2},{"$f":"$E286+GR!V$17","v":-6.0300000000000027E-2},{"$f":"$E286+GR!W$17","v":-5.9900000000000016E-2},{"$f":"$E286+GR!X$17","v":-5.9400000000000015E-2},{"$f":"$E286+GR!Y$17","v":-5.8900000000000015E-2},{"$f":"$E286+GR!Z$17","v":-5.8500000000000003E-2},{"$f":"$E286+GR!AA$17","v":-5.8000000000000003E-2},{"$f":"$E286+GR!AB$17","v":-5.7600000000000047E-2},{"$f":"$E286+GR!AC$17","v":-5.7200000000000036E-2},{"$f":"$E286+GR!AD$17","v":-5.6900000000000013E-2},{"$f":"$E286+GR!AE$17","v":-5.6500000000000002E-2},{"$f":"$E286+GR!AF$17","v":-5.6300000000000024E-2},{"$f":"$E286+GR!AG$17","v":-5.6000000000000001E-2},{"$f":"$E286+GR!AH$17","v":-5.5800000000000023E-2},{"$f":"$E286+GR!AI$17","v":-5.5600000000000045E-2},{"$f":"$E286+GR!AJ$17","v":-5.5400000000000012E-2},{"$f":"$E286+GR!AK$17","v":-5.5300000000000023E-2},{"$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$17","v":-9.9000000000000286E-3},{"$f":"$E287+GR!J$17","v":-2.5000000000000029E-2},{"$f":"$E287+GR!K$17","v":-3.6200000000000017E-2},{"$f":"$E287+GR!L$17","v":-4.4400000000000002E-2},{"$f":"$E287+GR!M$17","v":-5.0300000000000018E-2},{"$f":"$E287+GR!N$17","v":-5.45E-2},{"$f":"$E287+GR!O$17","v":-5.7400000000000014E-2},{"$f":"$E287+GR!P$17","v":-5.9200000000000037E-2},{"$f":"$E287+GR!Q$17","v":-6.0300000000000027E-2},{"$f":"$E287+GR!R$17","v":-6.0900000000000017E-2},{"$f":"$E287+GR!S$17","v":-6.1099999999999995E-2},{"$f":"$E287+GR!T$17","v":-6.1000000000000006E-2},{"$f":"$E287+GR!U$17","v":-6.0700000000000039E-2},{"$f":"$E287+GR!V$17","v":-6.0300000000000027E-2},{"$f":"$E287+GR!W$17","v":-5.9900000000000016E-2},{"$f":"$E287+GR!X$17","v":-5.9400000000000015E-2},{"$f":"$E287+GR!Y$17","v":-5.8900000000000015E-2},{"$f":"$E287+GR!Z$17","v":-5.8500000000000003E-2},{"$f":"$E287+GR!AA$17","v":-5.8000000000000003E-2},{"$f":"$E287+GR!AB$17","v":-5.7600000000000047E-2},{"$f":"$E287+GR!AC$17","v":-5.7200000000000036E-2},{"$f":"$E287+GR!AD$17","v":-5.6900000000000013E-2},{"$f":"$E287+GR!AE$17","v":-5.6500000000000002E-2},{"$f":"$E287+GR!AF$17","v":-5.6300000000000024E-2},{"$f":"$E287+GR!AG$17","v":-5.6000000000000001E-2},{"$f":"$E287+GR!AH$17","v":-5.5800000000000023E-2},{"$f":"$E287+GR!AI$17","v":-5.5600000000000045E-2},{"$f":"$E287+GR!AJ$17","v":-5.5400000000000012E-2},{"$f":"$E287+GR!AK$17","v":-5.5300000000000023E-2},{"$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":15301.5153015},{"$f":"IFERROR(G289*(1+H283),0)","v":14918.977418962499},14378.910436396056,13740.48681302007,13049.34032632516,12338.151278540439,11629.941395152218,10941.448864559206,10281.679498026286,9655.5252165964848,9065.57262586244,8512.5726956848303,7995.8595330567605,7513.7092032134378,7063.6380219409521,6644.0579234376592,6252.7229117471807,5886.9386214099704,5545.4961813681921,5226.0756013213841,4927.1440769258006,4646.789578948722,4384.2459677381194,4137.4129197544635,3905.7177962482133,3687.7787432175628,3482.7382450946661,3289.7945463164215,3107.8689079051233,3138.9475969841747,3170.3370729540165,3202.0404436835565,3234.0608481203922,3266.4014566015962,3299.065471167612,3332.0561258792882,3365.3766871380813,3399.0304540094621,3433.0207585495568,3467.3509661350522,3502.0244757964028,3537.0447205543669,3572.4151677599107,3608.1393194375096,3644.2207126318849,3680.6629197582038,3717.4695489557857,3754.6442444453437,3792.1906868897972,3830.1125937586953,3868.4137196962824,3907.0978568932451,3946.1688354621774,3985.6305238167993,4025.4868290549671,4065.741697345517,4106.3991143189724,4147.4631054621623,4188.9377365167838]
[null,null,null,"LGV",{"$f":"D2_Congest_LGVCount","v":5000},{"$f":"IFERROR(E290*(1+E284)^$D$281,0)","v":5151.5049999999992},{"$f":"IFERROR(F290*(1+G284),0)","v":5100.5051004999987},4972.9924729874983,4792.9701454653505,4580.1622710066886,4349.7801087750522,4112.7170928468122,3876.647131717405,3647.1496215197344,3427.2264993420945,3218.5084055321609,3021.8575419541457,2837.5242318949427,2665.2865110189196,2504.5697344044788,2354.5460073136505,2214.6859744792196,2084.2409705823934,1962.3128738033233,1848.4987271227305,1742.025200440461,1642.3813589752667,1548.9298596495739,1461.415322579373,1379.1376399181543,1301.9059320827375,1229.2595810725206,1160.9127483648883,1096.5981821054736,1035.9563026350409,1046.3158656613912,1056.779024318005,1067.3468145611851,1078.0202827067969,1088.800485533865,1099.6884903892037,1110.6853752930958,1121.7922290460267,1133.0101513364871,1144.340252849852,1155.7836553783507,1167.3414919321342,1179.0149068514556,1190.8050559199703,1202.7131064791699,1214.7402375439617,1226.8876399194014,1239.1565163185953,1251.5480814817813,1264.0635622965992,1276.7041979195653,1289.471239898761,1302.3659522977487,1315.3896118207263,1328.5435079389335,1341.8289430183229,1355.2472324485061,1368.7997047729912,1382.487701820721,1396.3125788389282]
[null,null,null,"OGV1",{"$f":"D2_Congest_OGV1Count","v":2200},2266.6621999999998,2244.2222442199995,2188.1166881144995,2108.9068640047544,2015.2713992429433,1913.9032478610231,1809.5955208525975,1705.7247379556584,1604.7458334686833,1507.9796597105217,1416.1436984341508,1329.6173184598242,1248.5106620337749,1172.7260648483248,1102.0106831379708,1036.0002432180063,974.46182877085675,917.06602705625323,863.41766447346242,813.33943993400158,766.49108819380297,722.64779794911738,681.52913824581253,643.02274193492417,606.82056156398789,572.83861011640454,540.87421567190916,510.80160928055096,482.50320012640844,455.82077315941802,460.37898089101219,464.9827706999223,469.63259840692155,474.32892439099078,479.07221363490066,483.86293577124968,488.70156512896216,493.58858078025179,498.52446658805434,503.50971125393488,508.54480836647423,513.63025645013897,518.76655901464039,523.95422460478676,529.19376685083466,534.48570451934302,539.83056156453642,545.22886718018174,550.68115585198359,556.18796741050346,561.74984708460852,567.36734555545456,573.0410190110091,578.77142920111919,584.55914349313036,590.40473492806166,596.30878227734229,602.27187010011573,608.2945888011169,614.37753468912808]
[null,null,null,"OGV2",{"$f":"D2_Congest_OGV2Count","v":780},803.63477999999998,795.67879567799991,775.78682578604992,747.7033426925949,714.50531427704368,678.56569696890836,641.58386648410283,604.75695254791538,568.95534095707876,534.64733389736693,502.08731126301723,471.40977654484686,442.65378017561119,415.78469571895153,390.71287856709876,367.30917714092953,345.49101201875834,325.14159141085344,306.12080831331849,288.365801431146,271.75593126871195,256.21149200014162,241.63305810533353,227.98079032238218,215.14547182723206,203.09732540490705,191.76449464731323,181.10238874492259,171.06931640845389,161.60918321106638,163.22527504317705,164.85752779360882,166.50610307154491,168.17116410226038,169.85287574328299,171.55140450071582,173.26691854572297,174.99958773118021,176.749583608492,178.51707944457692,180.3022502390227,182.10527274141293,183.92632546882706,185.76558872351532,187.62324461075048,189.49947705685798,191.39447182742657,193.30841654570085,195.24150071115787,197.19391571826944,199.16585487545214,201.15751342420666,203.16908855844872,205.2007794440332,207.25278723847353,209.32531511085827,211.41856826196687,213.53275394458655,215.6680814840324,217.82476229887271]
[null,null,null,"PSV",{"$f":"D2_Congest_PSVCount","v":1},1.0303009999999999,1.0201010200999998,0.99459849459749983,0.95859402909307034,0.91603245420133805,0.86995602175501074,0.82254341856936264,0.77532942634348123,0.72942992430394715,0.68544529986841918,0.64370168110643244,0.60437150839082943,0.56750484637898879,0.53305730220378411,0.50091394688089597,0.47090920146273024,0.44293719489584404,0.41684819411647878,0.39246257476066476,0.3696997454245462,0.34840504008809231,0.3284762717950534,0.30978597192991486,0.29228306451587466,0.27582752798363092,0.26038118641654756,0.2458519162145042,0.23218254967297774,0.21931963642109478,0.20719126052700823,0.20926317313227832,0.21135580486360112,0.21346936291223712,0.2156040565413595,0.2177600971067731,0.21993769807784083,0.22213707505861924,0.22435844580920544,0.2266020302672975,0.22886805056997048,{"$f":"IFERROR(AS293*(1+AT287),0)","v":0.2311567310756702},0.23346829838642691,0.23580298137029118,0.2381610111839941,0.24054262129583404,0.24294804750879237,0.24537752798388029,0.2478313032637191,0.25030961629635629,0.25281271245931985,0.25534083958391307,0.25789424797975219,0.2604731904595497,0.26307792236414518,0.26570870158778664,0.2683657886036645,0.27104944648970114,0.27375994095459816,0.27649754036414415,0.2792625157677856]
[]
[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)*$D301/1000","v":75334.90214878101},76080.868349858269,75662.423573934037,74381.912717368788,72500.942908571946,70231.228389876182,67731.698971480509,65120.777439527868,62490.939963409968,59897.191009288668,57374.441118359457,54946.240021348254,52626.409767646925,50420.626428645766,48327.867908098407,46341.689192811376,44460.772711853533,42678.873863107874,40985.802936958375,39380.798893947089,37854.714175208843,36403.213014874636,35018.507598214834,33700.761157294015,32439.476470221129,31235.323103646522,30082.239915952308,28977.860724157861,27919.936984840311,26903.483758970215,27715.968968491114,28552.991231339547,29415.291566525997,30303.63337183508,31218.80309966451,32161.610953274369,33132.891604063261,34133.504930505966,35164.336779407255,36226.29975014535,37320.334002599739,38447.408089478253,39608.519813780498,40804.69711215666,42036.998964943799,43306.516333685111,44614.373126962397,45961.727195396656,47349.771356697645,48779.734451669909,50252.882432110338,51770.519481560077,53333.989169903194,54944.675642834271,56604.004847247852,58313.445793634732,60074.511856602519,61888.762114671918,63757.802730535012,65683.288372997165]
[]
[]
[]
[null,"Tolls"]
[]
["Years of growth to start year",null,null,{"$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$17","v":-2.9000000000000276E-3},{"$f":"$E311+GR!J$17","v":-1.800000000000003E-2},{"$f":"$E311+GR!K$17","v":-2.9200000000000018E-2},{"$f":"$E311+GR!L$17","v":-3.7400000000000003E-2},{"$f":"$E311+GR!M$17","v":-4.3300000000000019E-2},{"$f":"$E311+GR!N$17","v":-4.7500000000000001E-2},{"$f":"$E311+GR!O$17","v":-5.0400000000000014E-2},{"$f":"$E311+GR!P$17","v":-5.2200000000000038E-2},{"$f":"$E311+GR!Q$17","v":-5.3300000000000028E-2},{"$f":"$E311+GR!R$17","v":-5.3900000000000017E-2},{"$f":"$E311+GR!S$17","v":-5.4099999999999995E-2},{"$f":"$E311+GR!T$17","v":-5.4000000000000006E-2},{"$f":"$E311+GR!U$17","v":-5.3700000000000039E-2},{"$f":"$E311+GR!V$17","v":-5.3300000000000028E-2},{"$f":"$E311+GR!W$17","v":-5.2900000000000016E-2},{"$f":"$E311+GR!X$17","v":-5.2400000000000016E-2},{"$f":"$E311+GR!Y$17","v":-5.1900000000000016E-2},{"$f":"$E311+GR!Z$17","v":-5.1500000000000004E-2},{"$f":"$E311+GR!AA$17","v":-5.1000000000000004E-2},{"$f":"$E311+GR!AB$17","v":-5.0600000000000048E-2},{"$f":"$E311+GR!AC$17","v":-5.0200000000000036E-2},{"$f":"$E311+GR!AD$17","v":-4.9900000000000014E-2},{"$f":"$E311+GR!AE$17","v":-4.9500000000000002E-2},{"$f":"$E311+GR!AF$17","v":-4.9300000000000024E-2},{"$f":"$E311+GR!AG$17","v":-4.9000000000000002E-2},{"$f":"$E311+GR!AH$17","v":-4.8800000000000024E-2},{"$f":"$E311+GR!AI$17","v":-4.8600000000000046E-2},{"$f":"$E311+GR!AJ$17","v":-4.8400000000000012E-2},{"$f":"$E311+GR!AK$17","v":-4.8300000000000023E-2},{"$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$17","v":-2.9000000000000276E-3},{"$f":"$E312+GR!J$17","v":-1.800000000000003E-2},{"$f":"$E312+GR!K$17","v":-2.9200000000000018E-2},{"$f":"$E312+GR!L$17","v":-3.7400000000000003E-2},{"$f":"$E312+GR!M$17","v":-4.3300000000000019E-2},{"$f":"$E312+GR!N$17","v":-4.7500000000000001E-2},{"$f":"$E312+GR!O$17","v":-5.0400000000000014E-2},{"$f":"$E312+GR!P$17","v":-5.2200000000000038E-2},{"$f":"$E312+GR!Q$17","v":-5.3300000000000028E-2},{"$f":"$E312+GR!R$17","v":-5.3900000000000017E-2},{"$f":"$E312+GR!S$17","v":-5.4099999999999995E-2},{"$f":"$E312+GR!T$17","v":-5.4000000000000006E-2},{"$f":"$E312+GR!U$17","v":-5.3700000000000039E-2},{"$f":"$E312+GR!V$17","v":-5.3300000000000028E-2},{"$f":"$E312+GR!W$17","v":-5.2900000000000016E-2},{"$f":"$E312+GR!X$17","v":-5.2400000000000016E-2},{"$f":"$E312+GR!Y$17","v":-5.1900000000000016E-2},{"$f":"$E312+GR!Z$17","v":-5.1500000000000004E-2},{"$f":"$E312+GR!AA$17","v":-5.1000000000000004E-2},{"$f":"$E312+GR!AB$17","v":-5.0600000000000048E-2},{"$f":"$E312+GR!AC$17","v":-5.0200000000000036E-2},{"$f":"$E312+GR!AD$17","v":-4.9900000000000014E-2},{"$f":"$E312+GR!AE$17","v":-4.9500000000000002E-2},{"$f":"$E312+GR!AF$17","v":-4.9300000000000024E-2},{"$f":"$E312+GR!AG$17","v":-4.9000000000000002E-2},{"$f":"$E312+GR!AH$17","v":-4.8800000000000024E-2},{"$f":"$E312+GR!AI$17","v":-4.8600000000000046E-2},{"$f":"$E312+GR!AJ$17","v":-4.8400000000000012E-2},{"$f":"$E312+GR!AK$17","v":-4.8300000000000023E-2},{"$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$17","v":7.0999999999999709E-3},{"$f":"$E313+GR!J$17","v":-8.0000000000000314E-3},{"$f":"$E313+GR!K$17","v":-1.9200000000000019E-2},{"$f":"$E313+GR!L$17","v":-2.7400000000000004E-2},{"$f":"$E313+GR!M$17","v":-3.3300000000000024E-2},{"$f":"$E313+GR!N$17","v":-3.7500000000000006E-2},{"$f":"$E313+GR!O$17","v":-4.0400000000000019E-2},{"$f":"$E313+GR!P$17","v":-4.2200000000000043E-2},{"$f":"$E313+GR!Q$17","v":-4.3300000000000033E-2},{"$f":"$E313+GR!R$17","v":-4.3900000000000022E-2},{"$f":"$E313+GR!S$17","v":-4.41E-2},{"$f":"$E313+GR!T$17","v":-4.4000000000000011E-2},{"$f":"$E313+GR!U$17","v":-4.3700000000000044E-2},{"$f":"$E313+GR!V$17","v":-4.3300000000000033E-2},{"$f":"$E313+GR!W$17","v":-4.2900000000000021E-2},{"$f":"$E313+GR!X$17","v":-4.2400000000000021E-2},{"$f":"$E313+GR!Y$17","v":-4.1900000000000021E-2},{"$f":"$E313+GR!Z$17","v":-4.1500000000000009E-2},{"$f":"$E313+GR!AA$17","v":-4.1000000000000009E-2},{"$f":"$E313+GR!AB$17","v":-4.0600000000000053E-2},{"$f":"$E313+GR!AC$17","v":-4.0200000000000041E-2},{"$f":"$E313+GR!AD$17","v":-3.9900000000000019E-2},{"$f":"$E313+GR!AE$17","v":-3.9500000000000007E-2},{"$f":"$E313+GR!AF$17","v":-3.9300000000000029E-2},{"$f":"$E313+GR!AG$17","v":-3.9000000000000007E-2},{"$f":"$E313+GR!AH$17","v":-3.8800000000000029E-2},{"$f":"$E313+GR!AI$17","v":-3.8600000000000051E-2},{"$f":"$E313+GR!AJ$17","v":-3.8400000000000017E-2},{"$f":"$E313+GR!AK$17","v":-3.8300000000000028E-2},{"$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$17","v":-8.9000000000000294E-3},{"$f":"$E314+GR!J$17","v":-2.4000000000000032E-2},{"$f":"$E314+GR!K$17","v":-3.5200000000000023E-2},{"$f":"$E314+GR!L$17","v":-4.3400000000000008E-2},{"$f":"$E314+GR!M$17","v":-4.9300000000000024E-2},{"$f":"$E314+GR!N$17","v":-5.3500000000000006E-2},{"$f":"$E314+GR!O$17","v":-5.640000000000002E-2},{"$f":"$E314+GR!P$17","v":-5.8200000000000043E-2},{"$f":"$E314+GR!Q$17","v":-5.9300000000000033E-2},{"$f":"$E314+GR!R$17","v":-5.9900000000000023E-2},{"$f":"$E314+GR!S$17","v":-6.0100000000000001E-2},{"$f":"$E314+GR!T$17","v":-6.0000000000000012E-2},{"$f":"$E314+GR!U$17","v":-5.9700000000000045E-2},{"$f":"$E314+GR!V$17","v":-5.9300000000000033E-2},{"$f":"$E314+GR!W$17","v":-5.8900000000000022E-2},{"$f":"$E314+GR!X$17","v":-5.8400000000000021E-2},{"$f":"$E314+GR!Y$17","v":-5.7900000000000021E-2},{"$f":"$E314+GR!Z$17","v":-5.7500000000000009E-2},{"$f":"$E314+GR!AA$17","v":-5.7000000000000009E-2},{"$f":"$E314+GR!AB$17","v":-5.6600000000000053E-2},{"$f":"$E314+GR!AC$17","v":-5.6200000000000042E-2},{"$f":"$E314+GR!AD$17","v":-5.5900000000000019E-2},{"$f":"$E314+GR!AE$17","v":-5.5500000000000008E-2},{"$f":"$E314+GR!AF$17","v":-5.530000000000003E-2},{"$f":"$E314+GR!AG$17","v":-5.5000000000000007E-2},{"$f":"$E314+GR!AH$17","v":-5.4800000000000029E-2},{"$f":"$E314+GR!AI$17","v":-5.4600000000000051E-2},{"$f":"$E314+GR!AJ$17","v":-5.4400000000000018E-2},{"$f":"$E314+GR!AK$17","v":-5.4300000000000029E-2},{"$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$17","v":-9.9000000000000286E-3},{"$f":"$E315+GR!J$17","v":-2.5000000000000029E-2},{"$f":"$E315+GR!K$17","v":-3.6200000000000017E-2},{"$f":"$E315+GR!L$17","v":-4.4400000000000002E-2},{"$f":"$E315+GR!M$17","v":-5.0300000000000018E-2},{"$f":"$E315+GR!N$17","v":-5.45E-2},{"$f":"$E315+GR!O$17","v":-5.7400000000000014E-2},{"$f":"$E315+GR!P$17","v":-5.9200000000000037E-2},{"$f":"$E315+GR!Q$17","v":-6.0300000000000027E-2},{"$f":"$E315+GR!R$17","v":-6.0900000000000017E-2},{"$f":"$E315+GR!S$17","v":-6.1099999999999995E-2},{"$f":"$E315+GR!T$17","v":-6.1000000000000006E-2},{"$f":"$E315+GR!U$17","v":-6.0700000000000039E-2},{"$f":"$E315+GR!V$17","v":-6.0300000000000027E-2},{"$f":"$E315+GR!W$17","v":-5.9900000000000016E-2},{"$f":"$E315+GR!X$17","v":-5.9400000000000015E-2},{"$f":"$E315+GR!Y$17","v":-5.8900000000000015E-2},{"$f":"$E315+GR!Z$17","v":-5.8500000000000003E-2},{"$f":"$E315+GR!AA$17","v":-5.8000000000000003E-2},{"$f":"$E315+GR!AB$17","v":-5.7600000000000047E-2},{"$f":"$E315+GR!AC$17","v":-5.7200000000000036E-2},{"$f":"$E315+GR!AD$17","v":-5.6900000000000013E-2},{"$f":"$E315+GR!AE$17","v":-5.6500000000000002E-2},{"$f":"$E315+GR!AF$17","v":-5.6300000000000024E-2},{"$f":"$E315+GR!AG$17","v":-5.6000000000000001E-2},{"$f":"$E315+GR!AH$17","v":-5.5800000000000023E-2},{"$f":"$E315+GR!AI$17","v":-5.5600000000000045E-2},{"$f":"$E315+GR!AJ$17","v":-5.5400000000000012E-2},{"$f":"$E315+GR!AK$17","v":-5.5300000000000023E-2},{"$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":3373.0098939985955},{"$f":"IFERROR(G317*(1+H311),0)","v":3312.2957159066209},3215.5766810021478,3095.3141131326674,2961.2870120340231,2820.6258789624071,2678.4663346627017,2538.6503919933084,2403.3403261000649,2273.8002825232711,2150.7876872387619,2034.6451521278686,1925.384707458602,1822.7617025510585,1726.3376084861075,1635.8775178014355,1550.975474627541,1471.1002376842225,1396.074125562327,1325.4327748088731,1258.8960495134677,1196.0771366427455,1136.8713183789296,1080.8235623828484,1027.8632078260889,977.70348328417572,930.18709399656473,885.16603864713102,842.4125189804746,856.73353180314257,871.29800184379587,886.11006787514032,901.17393902901756,916.49389599251083,932.07429222438338,947.91955519219778,964.034187630465,980.4227688201828,997.08995589012579,1014.0404851402578,1031.279173387642,1048.8109193352318,1066.6407049639306,1084.7735969483174,1103.2147480964386,1121.969398814078,1141.0428785939173,1160.4406075300137,1180.1680978580239,1200.2309555216102,1220.6348817654775,1241.3856747554905,1262.4892312263337,1283.9515481571812,1305.7787244758531,1327.9769627919425,1350.5525711594053,1373.511964869115,1396.8616682718898]
[null,null,null,"LGV",{"$f":"D2_Tolls_LGVCount","v":427},{"$f":"IFERROR(E318*(1+E312)^$D$309,0)","v":449.14930685099984},{"$f":"IFERROR(F318*(1+G312),0)","v":447.84677386113191},439.78553193163151,426.94379439922784,410.97609648869673,393.18083151073614,374.50474201397617,355.62970301647175,337.06583251901191,319.10022364574854,301.9007215912427,285.56789255315647,270.14722635528602,255.64032030000715,242.01469122801677,229.21211406205467,217.201399285203,205.92864666230093,195.32332135919245,185.36183196987363,175.98252327219802,167.14820060393367,158.80750539379738,150.94653387680441,143.50486975667795,136.47313113860073,129.813242339037,123.5043187613598,117.52670973330999,111.85016965319112,113.75162253729536,115.68540012042938,117.65205192247667,119.65213680515876,121.68622313084644,123.75488892407083,125.85872203578002,127.99832031038827,130.17429175566485,132.38725471551115,134.63783804567481,136.92668129245126,139.25443487442291,141.6217602672881,144.02933019183197,146.47782880509311,148.96795189477967,151.50040707699091,154.07591399729975,156.69520453525382,159.35902301235313,162.06812640356313,164.82328455242367,167.62528038981486,170.47491015644169,173.37298362910118,176.32032435079589,179.31776986475941,182.36617195246029,185.46639687565209]
[null,null,null,"OGV1",{"$f":"D2_Tolls_OGV1Count","v":2011},2178.3286395129994,2193.7947728535414,2176.244414670713,2134.4605219090354,2075.9763036087279,2006.8462926985574,1931.5895567223615,1853.5533386307782,1775.3333877405594,1698.4614520513931,1623.8989943063368,1552.2850486574273,1483.9845065165005,1419.1343835817293,1357.6858647726403,1299.441141173894,1244.344836788121,1192.2067881266987,1142.7302064194407,1095.8782679562437,1051.3856102772202,1009.1199087440759,968.8560243851872,930.58621142197228,894.0141733130888,859.14762055387826,825.8126928763877,793.93632293135909,763.44916813079487,734.20906499138539,754.0327097461527,774.39159290929877,795.30016591784977,816.77327039763168,838.82614869836766,861.47445471322351,884.73426499048048,908.62209014522341,933.15488657914432,958.35006851678111,984.22552036673414,1010.7996094166359,1038.0911988708849,1066.1196612403987,1094.9048920938894,1124.4673241804244,1154.8279419332957,1186.0082963654945,1218.0305203673627,1250.9173444172814,1284.6921127165479,1319.3787997598945,1355.0020273534114,1391.5870820919533,1429.1599333084359,1467.7472515077636,1507.3764272984731,1548.0755908355318,1589.873631788091,1632.8002198463694]
[null,null,null,"OGV2",{"$f":"D2_Tolls_OGV2Count","v":1389},1435.3430557589998,1422.5685025627447,1388.4268585012387,1339.5542330819951,1281.4175793662366,1218.2436927034812,1153.0676551438451,1088.0346393937323,1024.711023381017,963.94565969452265,906.20531467882063,851.74237526662353,800.6378327506261,752.83975413541361,708.19635671518358,666.48359130465917,627.56094957246705,591.22517059222116,557.22972328316848,525.46762905602782,495.72616125145657,467.86635098912473,441.71262196883265,417.19757144956242,394.12654574840161,372.44958573223948,352.03934843411275,332.81800000961016,314.71270080908738,297.62380115515396,300.89766296786064,304.20753726050708,307.5538201703726,310.93691219224667,314.35721822636134,317.81514762685129,321.31111425074664,324.84553650750485,328.41883740908736,332.03144462058731,335.68379051141375,339.37631220703929,343.1094516413167,346.88365560937115,350.69937582107417,354.55706895510593,358.45719671361206,362.40022587746176,366.38662836211381,370.41688127409702,374.49146696811204,378.61087310476125,382.77559270891356,386.98612422871156,391.24297159522735,395.54664428277482,399.89765736988528,404.29653160095398,408.74379344856442,413.2399751764986]
[null,null,null,"PSV",{"$f":"D2_Tolls_PSVCount","v":235},242.12073499999997,239.72373972349996,233.73064623041245,225.2695968368715,215.2676267373144,204.43966511242749,193.2977033638002,182.20241519071806,171.41603221142753,161.07964546907846,151.26989506001158,142.02730447184487,133.36363889906232,125.26846601788922,117.7147775170105,110.66366234374156,104.09024080052332,97.959325617372485,92.228705068756199,86.879440174768334,81.875184420701672,77.191923871837531,72.799703403529975,68.686520161230533,64.819469076153254,61.189578807888665,57.775200310408472,54.562899173149752,51.540114558957256,48.689946223846917,49.176845686085386,49.66861414294624,50.165300284375704,50.666953287219464,51.173622820091659,51.685359048292575,52.202212638775499,52.724234765163253,53.251477112814882,53.783991883943031,{"$f":"IFERROR(AS321*(1+AT315),0)","v":54.321831802782462},54.865050120810288,55.413700622018389,55.967837628238577,56.527516004520962,57.092791164566172,57.663719076211834,58.240356266973954,58.822759829643694,59.410987427940128,60.005097302219532,60.605148275241731,61.211199757994152,61.823311755574096,62.441544873129835,63.065960321861134,63.696619925079744,64.333586124330537,64.976921985573838,65.62669120542958]
[]
[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},14090.336378465707,14025.294769157455,13801.777570618844,13467.61504947176,13061.550486599548,12612.694036008679,12142.767441155895,11668.777129805445,11200.853907077048,10745.446647750219,10306.927664240837,9887.8847255982655,9489.4045470893489,9111.3326297287858,8752.502277895368,8412.7083399979838,8090.8223328857421,7784.9688338865917,7495.0454651058835,7219.3656584080409,6957.147106285187,6706.9488408255083,6468.8370183402767,6240.8459053002389,6023.1335209517665,5814.5710221517902,5614.7327758772335,5423.2145978094795,5239.0821444542644,5408.7386182264954,5584.1735531469221,5765.5935145649755,5953.2127728934029,6147.2536011689454,6347.9465844155047,6555.5309412872211,6770.254858488468,6992.3758384882112,7222.1610610673324,7459.8877592597628,7705.8436102711985,7960.3271419832217,8223.6481556756808,8496.1281656260999,8778.1008562721199,9069.9125576511451,9371.9227398607563,9684.5045273141423,10008.04523359668,10342.946917762978,10689.62696294836,11048.518678204813,11420.071924508948,11804.753765928586,12203.049146975471,12615.461597213827,13042.5139642389,13484.749176185453,13942.731034974309]

{"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"]